{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Final decision changes","Summary Labour Rates","O_New Component SLUOS","C_CAPEX Tariff Summary","O_OPEX Tariff Summary","C_OPEX Calc","Capex OHs Allocation","I_OPEX Input","I_Global Inputs","I_CAPEX","I_Asset number input","Questions + comments","I_CAPEX - Stock Costs","Stock Cost"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":19,"defined_names":12212,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Final decision changes","index":0,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Cell","Change (AER Final Decision)"]
["I_Global Inputs'!E40:E41","Updated corporate and divisional overhead rates to be consistent with the draft and final decision total overhead rate."]
["I_Global Inputs'!H56","Updated the inflation escalation for 2024-25 based on actual CPI data for December 2023 from the ABS."]
["Summary Labour Rates'I6:J6","Substituted actual real wage price change to be consistent with our final decision for ancillary network services."]
["I_Global Inputs'!D9:D11","Substituted labour rates to be consistent with our final decision for ancillary network services."]
["I_Global Inputs'!H30:L30","Substituted our final decision pre-tax real WACC."]
["I_Global Inputs'!F36:L36","Substituted labour cost escalation forecast to be consistent with our final decision for ancillary network services."]
[]
["Cell","Change (AER Draft Decision)"]
["I_Global Inputs'!D10","Substituted our draft decision benchmark labour rate for R4 Field Worker."]
["I_Global Inputs'!H30:L30","Substituted our draft decision pre-tax real WACC."]
["I_Global Inputs'!E56:G56","Substituted actual CPI consistent with the public lighting control mechanism for the 2019-24 period."]
["I_Global Inputs'!H56","Substituted our draft decision CPI forecast."]
[]
[]
[]
[]
[]
["Cell","Change (Revised Proposal)"]
["I_Global Inputs'!D9:D11","Benchmarch labour rates in $FY22 terms consistent with raw labour rates in the Revised ANS model"]
["I_Global Inputs'!E36:L36","Updated labour cost escalation forecast consistent with the Revised ANS model"]

{"sheet":"Summary Labour Rates","index":1,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,2,1],[7,1,8,1],[7,2,8,2],[7,3,8,3]]}
[]
[null,"Escalation","FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast"]
[null,"ABS CPI index - Dec lagged 1yr",108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001]
[null,"% change",null,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2]
[null,"X-factor (real wage price change)",null,null,null,-1.1636945510158592E-2,-8.235982386628482E-5,2.6769128292790656E-2,3.5674911738620439E-2,-1.729234041923094E-3]
[]
[null,"Benchmark Labour Rates","$FY23","$FY22"]
[]
[null,"R3 EO7 Engineer",96.045656422885287,{"$f":"C10/((1+$I$5)*(1-$I$6))","v":96.232346184155361}]
[null,"R4 Field Worker",62.249210214539602,{"$f":"C11/((1+$I$5)*(1-$I$6))","v":62.370207775772727}]
[null,"R2 Technical Specialist",64.502787391560375,64.628165367284382]

{"sheet":"O_New Component SLUOS","index":2,"n_rows":144,"n_cols":12,"rows_kept":144,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,5,1,11]]}
[]
[null,"Final Pricing - FY25 $nominal",null,null,null,"Internal Use Only"]
[]
[null,"Vertical Support Type","NEW TC1 & TC3 (Capex + Opex)","NEW TC2 & TC4 (Opex )",null,"CAPEX Lookup","OPEX Lookup","Capex Tariff Class","Opex Tariff Class","Grouping","Old Tariff No Capex","Old Tariff No Opex"]
[null,"Minor Column (<=9)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F5,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":22.667309369635575},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G5,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":18.387594345946162},null,"Minor Column (<=9)","Minor Column (<=9)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","STEEL POLE MINOR",228,425]
[null,"Major Column (>=9)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F6,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":102.92316012847768},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G6,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":29.717357219782741},null,"Major Column (>=9)","Major Column (>=9)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","STEEL POLE MAJOR",229,426]
[null,"Pole (Wood) - Minor - DEDICATED SL <=11m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F7,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":175.39263371930616},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G7,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":22.553345378694086},null,"Pole (Wood) - Minor - DEDICATED SL <=11m","Pole (Wood) - Minor - DEDICATED SL <=11m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","DEDICATED WOOD POLE MINOR",595,895]
[null,"Pole (Wood) - Major - DEDICATED SL >11m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F8,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":264.65531216693086},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G8,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":32.669308463913822},null,"Pole (Wood) - Major - DEDICATED SL >11m","Pole (Wood) - Major - DEDICATED SL >11m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","DEDICATED WOOD POLE MAJOR",596,896]
[null,"Column (Steel) - Minor <=9m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F9,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":184.18530465828599},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G9,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":18.387594345946162},null,"Column (Steel) - Minor <=9m","Column (Steel) - Minor <=9m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","STEEL POLE MINOR",695,995]
[null,"Column (Steel) - Major >9m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F10,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":282.35236359833715},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G10,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":23.771227185653043},null,"Column (Steel) - Major >9m","Column (Steel) - Major >9m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","STEEL POLE MAJOR",696,996]
[null,"Pole (Wood) - Minor   <=11m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F11,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":0},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G11,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":0},null,"Pole (Wood) - Minor   <=11m","Pole (Wood) - Minor   <=11m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","SHARED WOOD POLE MINOR",597,897]
[null,"Pole (Wood) - Major  >11m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F12,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":0},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G12,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":0},null,"Pole (Wood) - Major  >11m","Pole (Wood) - Major  >11m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","SHARED WOOD POLE MAJOR",598,898]
[]
[]
[null,"Horizontal Support Type","NEW TC1 & TC3 (Capex + Opex)","NEW TC2 & TC4 (Opex )",null,"CAPEX Lookup","OPEX Lookup","Capex Tariff Class","Opex Tariff Class","Grouping","Old Tariff No Capex","Old Tariff No Opex"]
[null,"Pole mounting bracket minor (<=3m)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F16,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":9.6657194480117514},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G16,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":9.6657194480117514},null,"Pole mounting bracket minor (<=3m)","Pole mounting bracket minor (<=3m)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","BRACKET MINOR",224,427]
[null,"Pole mounting bracket major (>3m)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F17,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":12.887625930682335},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G17,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":12.887625930682335},null,"Pole mounting bracket major (>3m)","Pole mounting bracket major (>3m)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","BRACKET MAJOR",225,428]
[null,"Outreach Minor (<=2m)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F18,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":12.25839623063078},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G18,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":12.25839623063078},null,"Outreach Minor (<=2m)","Outreach Minor (<=2m)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","OUTREACH MINOR",226,423]
[null,"Outreach Major (>2m)",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F19,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":13.790695759459625},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G19,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":13.790695759459625},null,"Outreach Major (>2m)","Outreach Major (>2m)","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","OUTREACH MAJOR",227,424]
[null,"Bracket - Minor <=3m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F20,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":21.853937198348714},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G20,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":9.6657194480117514},null,"Bracket - Minor <=3m","Bracket - Minor <=3m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","BRACKET MINOR",590,890]
[null,"Bracket - Major >3m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F21,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":68.864802784559188},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G21,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":12.887625930682335},null,"Bracket - Major >3m","Bracket - Major >3m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","BRACKET MAJOR",591,891]
[null,"Outreach - Minor <=2m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F22,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":26.206672275886639},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G22,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":12.25839623063078},null,"Outreach - Minor <=2m","Outreach - Minor <=2m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","OUTREACH MINOR",690,990]
[null,"Outreach - Major >2m",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F23,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":44.151201940955794},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G23,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":13.790695759459625},null,"Outreach - Major >2m","Outreach - Major >2m","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","OUTREACH MAJOR",691,991]
[]
[]
[null,"Traditional Luminaire Type","NEW TC1 & TC3 (Capex + Opex)","NEW TC2 & TC4 (Opex )",null,"CAPEX Lookup","OPEX Lookup","Capex Tariff Class","Opex Tariff Class","Grouping","Old Tariff No Capex","Old Tariff No Opex"]
[null,"1 x 20 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F27,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.772565199201843},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G27,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"1 x 20 W Fluorescent","1 x 20 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",13,302]
[null,"2 x 20 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F28,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.772565199201843},null,null,"2 x 20 W Fluorescent","2 x 20 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT",112]
[null,"2 x 14 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F29,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.2066834132428},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G29,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.2066834132428},null,"2 x 14 W Fluorescent","2 x 14 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",220,415]
[null,"2 x 24 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F30,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.2066834132428},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G30,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.2066834132428},null,"2 x 24 W Fluorescent","2 x 24 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",221,416]
[null,"1 x 40 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F31,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.772565199201843},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G31,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"1 x 40 W Fluorescent","1 x 40 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",70,305]
[null,"2 x 40 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F32,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":51.378445943139639},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G32,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":51.378445943139639},null,"2 x 40 W Fluorescent","2 x 40 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",19,306]
[null,"1 x 42 W Fluorescent",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F33,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.772565199201843},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G33,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"1 x 42 W Fluorescent","1 x 42 W Fluorescent","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","FLUORESCENT",223,421]
[null,"50W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F34,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":50.185505961928698},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G34,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.185505961928698},null,"50W Mercury","50W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","MERCURY",185,308]
[null,"80W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F35,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":49.359624436474981},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G35,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.359624436474981},null,"80W Mercury","80W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","MERCURY",104,309]
[null,"125W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F36,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.204327468593377},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G36,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.204327468593377},null,"125W Mercury","125W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","MERCURY",97,318]
[null,"250W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F37,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.204327468593377},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G37,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.204327468593377},null,"250W Mercury","250W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","MERCURY",30,323]
[null,"2 x 250W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F38,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":67.865625709171383},null,null,"2 x 250W Mercury","2 x 250W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY",100]
[null,"400 W Mercury",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F39,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.204327468593377},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G39,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.204327468593377},null,"400 W Mercury","400 W Mercury","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","MERCURY",31,326]
[null,"50W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F40,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.081974650007631},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G40,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.081974650007631},null,"50W Sodium","50W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",182,335]
[null,"70W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F41,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":50.895152309725972},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G41,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.895152309725972},null,"70W Sodium","70W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",183,332]
[null,"90W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F42,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.081974650007631},null,null,"90W Sodium","90W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH LOW PRESSURE SODIUM",34]
[null,"100W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F43,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":52.081974650007631},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G43,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.081974650007631},null,"100W Sodium","100W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",167,380]
[null,"120W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F44,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":50.843152361827038},null,null,"120W Sodium","120W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH LOW PRESSURE SODIUM",150]
[null,"150W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F45,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":50.843152361827038},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G45,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.843152361827038},null,"150W Sodium","150W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",142,338]
[null,"250W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F46,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":53.666443650692941},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G46,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":53.666443650692941},null,"250W Sodium","250W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",38,343]
[null,"2 x 250W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F47,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":59.166202846121834},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G47,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":59.166202846121834},null,"2 x 250W Sodium","2 x 250W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",103,350]
[null,"310W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F48,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":51.500798761725378},null,null,"310W Sodium","310W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH LOW PRESSURE SODIUM",39]
[null,"400 W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F49,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":51.500798761725378},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G49,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":51.500798761725378},null,"400 W Sodium","400 W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",25,355]
[null,"2 x 400 W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F50,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":54.834913068186736},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G50,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":54.834913068186736},null,"2 x 400 W Sodium","2 x 400 W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","HIGH LOW PRESSURE SODIUM",102,358]
[null,"4 x 600W Sodium",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F51,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":65.801895681824078},null,null,"4 x 600W Sodium","4 x 600W Sodium","TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH LOW PRESSURE SODIUM",88]
[null,"100 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F52,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":57.994674608163393},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G52,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":57.994674608163393},null,"100 W Metal Halide","100 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",216,411]
[null,"150 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F53,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":54.896089477479592},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G53,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":54.896089477479592},null,"150 W Metal Halide","150 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",199,365]
[null,"250 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F54,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":54.09467851574302},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G54,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":54.09467851574302},null,"250 W Metal Halide","250 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",198,366]
[null,"2 x 250 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F55,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":90.034008864332975},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G55,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":60.022672576221986},null,"2 x 250 W Metal Halide","2 x 250 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",214,403]
[null,"400 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F56,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":53.67256129162223},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G56,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":53.67256129162223},null,"400 W Metal Halide","400 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",211,396]
[null,"2 x 400 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F57,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":112.43903244316274},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G57,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":59.178438127980399},null,"2 x 400 W Metal Halide","2 x 400 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",212,405]
[null,"1000 W Metal Halide",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F58,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":65.801895681824078},null,null,"4 x 600W Sodium","1000 W Metal Halide","TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE",88]
[null,"2x14W Energy Efficient Fluro - STD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F59,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":89.15634779515608},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G59,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.2066834132428},null,"2x14W Energy Efficient Fluro - STD","2x14W Energy Efficient Fluro - STD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","FLUORESCENT",551,851]
[null,"2x24W Energy Efficient Fluro - STD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F60,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":92.420024176549703},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G60,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.2066834132428},null,"2x24W Energy Efficient Fluro - STD","2x24W Energy Efficient Fluro - STD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","FLUORESCENT",552,852]
[null,"1x42W Compact Fluorescent - STD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F61,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":84.414295186611142},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G61,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"1x42W Compact Fluorescent - STD","1x42W Compact Fluorescent - STD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","FLUORESCENT",553,853]
[null,"50W Mercury - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F62,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":80.386461946025534},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G62,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.185505961928698},null,"50W Mercury - STANDARD","50W Mercury - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","MERCURY",554,854]
[null,"80W Mercury - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F63,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":83.056605997691378},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G63,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.359624436474981},null,"80W Mercury - STANDARD","80W Mercury - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","MERCURY",555,855]
[null,"70W Sodium - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F64,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":84.95907963647818},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G64,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.895152309725972},null,"70W Sodium - STANDARD","70W Sodium - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",556,856]
[null,"100W Sodium - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F65,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":93.619911748419113},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G65,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":52.081974650007631},null,"100W Sodium - STANDARD","100W Sodium - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",557,857]
[null,"100W Metal Halide - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F66,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":101.29705490254673},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G66,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":57.994674608163393},null,"100W Metal Halide - STANDARD","100 W Metal Halide","TC3 - Capital Funded by Endeavour Energy","TC2: Capital Not Funded by Endeavour Energy Legacy","METAL HALIDE",558,411]
[null,"Suburban 70W HPS c/w D2 PECB - STD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F67,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":84.95907963647818},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G67,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.895152309725972},null,"Suburban 70W HPS c/w D2 PECB - STD","Suburban 70W HPS c/w D2 PECB - STD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",577,877]
[null,"150W Sodium - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F68,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":100.4674960584162},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G68,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":57.980910264202528},null,"150W Sodium - STANDARD","150W Sodium - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",559,859]
[null,"150W Metal Halide - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F69,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":105.73022564710051},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G69,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":62.033847379855096},null,"150W Metal Halide - STANDARD","150W Metal Halide - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",560,860]
[null,"250W Sodium - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F70,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":105.62241152639216},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G70,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":60.804201553068431},null,"250W Sodium - STANDARD","250W Sodium - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",561,861]
[null,"250W Metal Halide - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F71,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":106.1784384490915},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G71,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":61.23243641811851},null,"250W Metal Halide - STANDARD","250W Metal Halide - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",562,862]
[null,"400W Sodium - STANDARD",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F72,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":110.66058748719682},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G72,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":58.638556664100875},null,"400W Sodium - STANDARD","400W Sodium - STANDARD","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",563,863]
[null,"80W Mercury - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F73,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.315421252228674},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G73,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":57.618439691012256},null,"80W Mercury - AEROSCREEN","80W Mercury - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","MERCURY",564,864]
[null,"Urban A/Screen 42W CFL c/w D2 PECB",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F74,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":93.542714213694879},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G74,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"Urban A/Screen 42W CFL c/w D2 PECB","Urban A/Screen 42W CFL c/w D2 PECB","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","FLUORESCENT",578,878]
[null,"150W Sodium - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F75,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":104.78628673397253},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G75,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":57.980910264202528},null,"150W Sodium - AEROSCREEN","150W Sodium - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",565,865]
[null,"150W Metal Halide - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F76,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":110.04868439523436},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G76,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":62.033847379855096},null,"150W Metal Halide - AEROSCREEN","150W Metal Halide - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",566,866]
[null,"250W Sodium (w/o PECB) - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F77,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":107.46643432190014},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G77,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":60.804201553068431},null,"250W Sodium (w/o PECB) - AEROSCREEN","250W Sodium (w/o PECB) - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",568,868]
[null,"250W Metal Halide - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F78,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":108.02229528088824},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G78,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":61.23243641811851},null,"250W Metal Halide - AEROSCREEN","250W Metal Halide - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",569,869]
[null,"400W Sodium - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F79,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":109.47394695188208},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G79,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":58.638556664100875},null,"400W Sodium - AEROSCREEN","400W Sodium - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",570,870]
[null,"400W Metal Halide - AEROSCREEN",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F80,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":112.29379777414316},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G80,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":60.810319193997721},null,"400W Metal Halide - AEROSCREEN","400W Metal Halide - AEROSCREEN","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",571,871]
[null,"Roadster A/Screen 100W HPS c/w PECB",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F81,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":103.19999174769228},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G81,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":59.219732552383121},null,"Roadster A/Screen 100W HPS c/w PECB","Roadster A/Screen 100W HPS c/w PECB","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",579,879]
[null,"80W Mercury - POST TOP",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F82,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":110.25805826875231},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G82,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.359624436474981},null,"80W Mercury - POST TOP","80W Mercury - POST TOP","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","MERCURY",572,872]
[null,"B2001 42WCFL c/w D2 PECB green - PT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F83,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":116.01171125895165},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G83,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":49.772565199201843},null,"B2001 42WCFL c/w D2 PECB green - PT","B2001 42WCFL c/w D2 PECB green - PT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","FLUORESCENT",580,880]
[null,"250W Sodium - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F84,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":118.8112251209688},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G84,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":53.666443650692941},null,"250W Sodium - FLOODLIGHT","250W Sodium - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",573,873]
[null,"250W Metal Halide - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F85,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":119.36692011624569},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G85,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":54.09467851574302},null,"250W Metal Halide - FLOODLIGHT","250W Metal Halide - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",574,874]
[null,"400W Sodium - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F86,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":118.41890248652402},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G86,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":51.500798761725378},null,"400W Sodium - FLOODLIGHT","400W Sodium - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",575,875]
[null,"400W Metal Halide - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F87,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":121.23875330878511},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G87,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":53.67256129162223},null,"400W Metal Halide - FLOODLIGHT","400W Metal Halide - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",576,876]
[null,"150W Sodium - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F88,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":114.61790339587587},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G88,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":50.843152361827038},null,"150W Sodium - FLOODLIGHT","150W Sodium - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","HIGH LOW PRESSURE SODIUM",581,881]
[null,"150W Metal Halide - FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F89,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":119.87988614785958},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G89,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":54.896089477479592},null,"150W Metal Halide - FLOODLIGHT","150W Metal Halide - FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","METAL HALIDE",582,882]
[]
[]
[null,"LED Luminaire Type","NEW TC3  (Capex + Opex)","NEW TC4 (Opex)",null,"CAPEX Lookup","OPEX Lookup","Capex Tariff Class","Opex Tariff Class","Grouping","Old Tariff No Capex","Old Tariff No Opex"]
[null,"17W LED Cat P Luminaire",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F93,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":67.142940145212435},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G93,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"17W LED Cat P Luminaire","17W LED Cat P Luminaire","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",589,889]
[null,"18W LED P4 Gerard",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F94,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":72.615729920145213},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G94,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"18W LED P4 Gerard","18W LED P4 Gerard","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",585,885]
[null,"25W LED P4 Gerard",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F95,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":72.615729920145213},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G95,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"25W LED P4 GE","25W LED P4 Gerard","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",588,867]
[null,"25W LED",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F96,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":72.615895883856439},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G96,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"25W LED","25W LED","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",588,888]
[null,"33W LED",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F97,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":72.864709890285511},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G97,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"33W LED","33W LED","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",587,887]
[null,"42W LED P3 Gerard",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F98,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":80.908563938516878},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G98,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"42W LED P3 Gerard","42W LED P3 Gerard","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",586,886]
[null,"82W LED Gerard V5 Cat Luminaire",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F99,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":106.74081559190694},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G99,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"82W LED Gerard V5 Cat Luminaire","82W LED Gerard V5 Cat Luminaire","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",650,950]
[null,"100W LED Gerard V4 Cat Luminaire",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F100,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":106.74081559190692},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G100,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"100W LED Gerard V4 Cat Luminaire","100W LED Gerard V4 Cat Luminaire","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",651,951]
[null,"198W LED Gerard V2/V3 Cat Luminaire",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F101,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":118.60722094505431},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G101,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"198W LED Gerard V2/V3 Cat Luminaire","198W LED Gerard V2/V3 Cat Luminaire","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",652,952]
[null,"33W LED P3 Gerard",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F102,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":76.329167958979795},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G102,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"33W LED P3 Gerard","33W LED P3 Gerard","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",653,953]
[null,"60W LED RoadLED Midi Optic Tuner",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F103,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":96.699051718537561},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G103,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"60W LED RoadLED Midi Optic Tuner","60W LED RoadLED Midi Optic Tuner","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",659,959]
[null,"80W LED RoadLED Midi Optic Tuner",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F104,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":103.83340724164393},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G104,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"80W LED RoadLED Midi Optic Tuner","80W LED RoadLED Midi Optic Tuner","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",660,960]
[null,"70W LED RoadLED Midi",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F105,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":88.646077847676736},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G105,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"70W LED RoadLED Midi","70W LED RoadLED Midi","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",661,961]
[null,"80W LED RoadLED Midi",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F106,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":89.294105372118722},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G106,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"80W LED RoadLED Midi","80W LED RoadLED Midi","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",662,962]
[null,"165W LED RoadLED Midi",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F107,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.858183744910832},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G107,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"165W LED RoadLED Midi","165W LED RoadLED Midi","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",664,964]
[null,"17W LED B2001 NUWE Post Top",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F108,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":102.79434753951355},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G108,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"17W LED B2001 NUWE Post Top","17W LED B2001 NUWE Post Top","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",665,965]
[null,"75W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F109,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":90.521711533928013},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G109,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"75W LED Aglo Nilum Plus FLOODLIGHT","75W LED Aglo Nilum Plus FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",655,955]
[null,"100W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F110,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":92.789706287087697},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G110,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"100W LED Aglo Nilum Plus FLOODLIGHT","100W LED Aglo Nilum Plus FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",656,956]
[null,"150W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F111,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":99.768017890304705},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G111,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"150W LED Aglo Nilum Plus FLOODLIGHT","150W LED Aglo Nilum Plus FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",657,957]
[null,"300W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F112,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":128.20867209492692},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G112,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"300W LED Aglo Nilum Plus FLOODLIGHT","300W LED Aglo Nilum Plus FLOODLIGHT","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",658,958]
[null,"33W LED P4 Pecan",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F113,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":72.864709890285511},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G113,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"33W LED P4 Pecan","33W LED P4 Pecan","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",587,887]
[null,"13W LED STREETLED3 STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F114,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":66.517997570750566},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G114,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"13W LED STREETLED3 STD Visor S-S","13W LED STREETLED3 STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",433,757]
[null,"24W LED STREETLED3 STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F115,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":69.403616318265819},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G115,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"24W LED STREETLED3 STD Visor S-S","24W LED STREETLED3 STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",431,755]
[null,"18W LED Bourke Hill S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F116,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":112.68789753099436},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G116,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"18W LED Bourke Hill S-S","18W LED Bourke Hill S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",437,761]
[null,"24W LED Bourke Hill S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F117,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":114.74905377921954},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G117,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"24W LED Bourke Hill S-S","24W LED Bourke Hill S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",438,762]
[null,"30W LED ATS PLED MKII",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F118,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":71.464772566490979},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G118,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"30W LED ATS PLED MKII","30W LED ATS PLED MKII","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",454,778]
[null,"20W LED ATS PLED MKII",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F119,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":66.122255571091344},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G119,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"20W LED ATS PLED MKII","20W LED ATS PLED MKII","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",455,779]
[null,"13W LED ATS PLED MKII",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F120,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":64.86082794717754},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G120,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"13W LED ATS PLED MKII","13W LED ATS PLED MKII","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",456,780]
[null,"37W LED 4K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F121,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.088399944574419},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G121,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"37W LED 4K ROADLED MIDI STD Visor S-S","37W LED 4K ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",439,763]
[null,"40W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F122,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.088399944574419},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G122,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"40W LED 3K ROADLED MIDI STD Visor S-S","40W LED 3K ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",440,764]
[null,"55W LED 4K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F123,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.736427469016405},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G123,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"55W LED 4K ROADLED MIDI STD Visor S-S","55W LED 4K ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",443,767]
[null,"61W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F124,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":91.736427469016405},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G124,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"61W LED 3K ROADLED MIDI STD Visor S-S","61W LED 3K ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",444,768]
[null,"113W LED ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F125,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":94.30050584180853},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G125,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"113W LED ROADLED MIDI STD Visor S-S","113W LED ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",447,771]
[null,"275W LED ROADLED S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F126,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":123.83192810387948},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G126,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"275W LED ROADLED S-S","275W LED ROADLED S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",450,774]
[null,"230W LED Avento S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F127,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":95.942835140394322},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G127,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"230W LED Avento S-S","230W LED Avento S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",452,776]
[null,"74W LED ATS VLED",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F128,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":81.784340640086015},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G128,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"74W LED ATS VLED","74W LED ATS VLED","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",457,781]
[null,"155W LED ATS VLED",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F129,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":87.555578135116463},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G129,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"155W LED ATS VLED","155W LED ATS VLED","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",458,782]
[null,"254W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F130,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":123.83192810387948},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G130,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"254W LED 3K ROADLED MIDI STD Visor S-S","254W LED 3K ROADLED MIDI STD Visor S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",451,775]
[null,"290W LED ATS VLED",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F131,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":103.79748937113082},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G131,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"290W LED ATS VLED","290W LED ATS VLED","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",459,783]
[null,"120W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F132,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":94.30050584180853},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G132,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"120W LED 4K ROADLED MIDI Aeroscreen S-S","120W LED 4K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",448,772]
[null,"121W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F133,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":94.30050584180853},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G133,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"121W LED 3K ROADLED MIDI Aeroscreen S-S","121W LED 3K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",449,773]
[null,"205W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F134,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":123.83192810387948},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G134,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"205W LED 3K ROADLED MIDI Aeroscreen S-S","205W LED 3K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",453,777]
[null,"9W LED STREETLED Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F135,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":66.517997570750566},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G135,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"9W LED STREETLED Aeroscreen S-S","9W LED STREETLED Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",434,758]
[null,"17W LED STREETLED3 Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F136,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":66.930228820395612},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G136,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"17W LED STREETLED3 Aeroscreen S-S","17W LED STREETLED3 Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",432,756]
[null,"36W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F137,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":88.646077847676736},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G137,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"36W LED 4K ROADLED MIDI Aeroscreen S-S","36W LED 4K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",441,765]
[null,"39W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F138,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":88.646077847676736},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G138,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"39W LED 3K ROADLED MIDI Aeroscreen S-S","39W LED 3K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",442,766]
[null,"57W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F139,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":89.294105372118722},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G139,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"57W LED 4K ROADLED MIDI Aeroscreen S-S","57W LED 4K ROADLED MIDI Aeroscreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",445,769]
[null,"63W LED 3K ROADLED MIDI Aerosreen S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F140,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":89.294105372118722},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G140,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":39.261090790691718},null,"63W LED 3K ROADLED MIDI Aerosreen S-S","63W LED 3K ROADLED MIDI Aerosreen S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",446,770]
[null,"17W LED Post Top B2001 S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F141,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":101.11435713996087},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G141,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"17W LED Post Top B2001 S-S","17W LED Post Top B2001 S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",435,759]
[null,"28W LED Post Top B2001 S-S",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F142,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":103.99997588747614},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G142,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"28W LED Post Top B2001 S-S","28W LED Post Top B2001 S-S","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",436,760]
[null,"150W LED SLED Maximus Pedestrian",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F143,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":108.61785288618401},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G143,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"150W LED SLED Maximus Pedestrian","150W LED SLED Maximus Pedestrian","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",667,967]
[null,"175W LED SLED Maximus Pedestrian",{"$f":"INDEX('C_CAPEX Tariff Summary'!$W$14:$W$147,MATCH(F144,'C_CAPEX Tariff Summary'!$B$14:$B$147,0))","v":118.87348895064943},{"$f":"INDEX('O_OPEX Tariff Summary'!$Y$4:$Y$135,MATCH(G144,'O_OPEX Tariff Summary'!$Q$4:$Q$135,0))","v":34.681694811154642},null,"175W LED SLED Maximus Pedestrian","175W LED SLED Maximus Pedestrian","TC3 - Capital Funded by Endeavour Energy","TC4: Capital Not Funded by Endeavour Energy","LED",668,968]

{"sheet":"C_CAPEX Tariff Summary","index":3,"n_rows":148,"n_cols":53,"rows_kept":148,"cut":false,"hidden":false,"merged":[[12,46,12,52],[12,12,12,16],[12,28,12,35],[12,19,12,26]]}
[null,"SLUOS Capital Charge"]
[]
[null,"Description "]
[null,"This sheet details all CAPEX-related SLUOS, broken down for each component. "]
[]
[null,"Parameters"]
[null,"Return on Asset Percentage",null,null,null,{"$f":"'I_Global Inputs'!O30","v":3.5996604607650973E-2}]
[null,"LED Luminaire life span in years",null,null,null,16]
[null,"Traditional Luminaire life span in years",null,null,null,20]
[null,"Pole/bracket lifespan in years",null,null,null,35]
[null,"Legacy Support",null,null,null,10]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost Build up $FY22",null,null,null,null,null,null,"Capital Annuity Charges - Nominal Price Path",null,null,null,null,null,null,null,null,"Capex Charges if paid by council up front",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Revenue"]
[null,"Name","EE Tariff No","Tariff Classification","Classification","Light globe category","Grouping","Type","Calculation Method","Mapping","Category","Mapped to Assembly/Item","Installation ( Labour, Plant)","Material","Traffic Control","Overheads","Total Capital Cost","Maintenance Cost",null,"FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,"FY22","FY23",{"$f":"V14","v":"FY24"},"FY25","FY26","FY27","FY28","FY29",null,"Network Profile","FY23","FY24",{"$f":"AF14","v":"FY25"},{"$f":"AG14","v":"FY26"},{"$f":"AH14","v":"FY27"},{"$f":"AI14","v":"FY28"},{"$f":"AJ14","v":"FY29"},null,"FY23","FY24",{"$f":"AO14","v":"FY25"},{"$f":"AP14","v":"FY26"},{"$f":"AQ14","v":"FY27"},{"$f":"AR14","v":"FY28"},{"$f":"AS14","v":"FY29"}]
[null,"1 x 20 W Fluorescent",13,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct",{"$f":"B15&\" \"&\"Legacy TC1\"","v":"1 x 20 W Fluorescent Legacy TC1"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B15,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"1 x 20 W Fluorescent",0,null,0,0,{"$f":"SUM(M15:P15)","v":0},{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B15,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,{"$f":"-PMT(return_on_assests_pct,$F$9,$Q15)+R15","v":42.860724771098134},{"$f":"T15*(1+CPIFY23)","v":44.360118726401055},{"$f":"U15*(1+CPIFY24)","v":47.834324232590753},{"$f":"V15*(1+CPIFY25)","v":49.772565199201843},{"$f":"W15*(1+CPIFY26)","v":51.166197024779493},{"$f":"X15*(1+CPIFY27)","v":52.598850541473318},{"$f":"Y15*(1+CPIFY28)","v":54.071618356634573},{"$f":"Z15*(1+CPIFY29)","v":55.585623670620343},null,{"$f":"Q15","v":0},{"$f":"AC15*(1+CPIFY23)","v":0},{"$f":"AD15*(1+CPIFY24)","v":0},{"$f":"AE15*(1+CPIFY25)","v":0},{"$f":"AF15*(1+CPIFY26)","v":0},{"$f":"AG15*(1+CPIFY27)","v":0},{"$f":"AH15*(1+CPIFY28)","v":0},{"$f":"AI15*(1+CPIFY29)","v":0},null,{"$f":"J15","v":"1 x 20 W Fluorescent Legacy TC1"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":232.43499999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,{"$f":"U15*AM15","v":10310.844196171029},{"$f":"V15*AN15","v":0},{"$f":"W15*AO15","v":0},{"$f":"X15*AP15","v":0},{"$f":"Y15*AQ15","v":0},{"$f":"Z15*AR15","v":0},{"$f":"AA15*AS15","v":0}]
[null,"2 x 20 W Fluorescent",112,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct",{"$f":"B16&\" \"&\"Legacy TC1\"","v":"2 x 20 W Fluorescent Legacy TC1"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B16,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2 x 20 W Fluorescent",0,null,0,0,0,{"$f":"+R15","v":42.860724771098134},null,42.860724771098134,44.360118726401055,47.834324232590753,{"$f":"V16*(1+CPIFY25)","v":49.772565199201843},{"$f":"W16*(1+CPIFY26)","v":51.166197024779493},{"$f":"X16*(1+CPIFY27)","v":52.598850541473318},{"$f":"Y16*(1+CPIFY28)","v":54.071618356634573},{"$f":"Z16*(1+CPIFY29)","v":55.585623670620343},null,0,0,0,0,0,0,0,0,null,"2 x 20 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":99.469999999999985},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,4412.5010097151126,0,0,0,0,0,0]
[null,"2 x 14 W Fluorescent",220,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct","2 x 14 W Fluorescent Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B17,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2 x 14 W Fluorescent",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B17,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.373426128082706},null,42.373426128082706,43.855772946556584,47.29047898936193,49.2066834132428,50.584470548813599,52.000835724180384,53.456859124457438,54.953651179942248,null,0,0,0,0,0,0,0,0,null,"2 x 14 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":2595.3549999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,113821.29959571034,0,0,0,0,0,0]
[null,"2 x 24 W Fluorescent",221,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct","2 x 24 W Fluorescent Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B18,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2 x 24 W Fluorescent",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B18,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.373426128082706},null,42.373426128082706,43.855772946556584,47.29047898936193,49.2066834132428,50.584470548813599,52.000835724180384,53.456859124457438,54.953651179942248,null,0,0,0,0,0,0,0,0,null,"2 x 24 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1213.9399999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,53238.277010742895,0,0,0,0,0,0]
[null,"1 x 40 W Fluorescent",70,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct","1 x 40 W Fluorescent Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B19,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"1 x 40 W Fluorescent",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B19,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,42.860724771098134,44.360118726401055,47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,0,0,0,0,0,0,0,0,null,"1 x 40 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1236.27},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,54841.083977887829,0,0,0,0,0,0]
[null,"2 x 40 W Fluorescent",19,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct","2 x 40 W Fluorescent Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B20,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2 x 40 W Fluorescent",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B20,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.243599298574331},null,44.243599298574331,45.791370263797489,49.377668841753604,51.378445943139639,52.817042429547548,54.295919617574881,55.816205366866981,57.379059117139256,null,0,0,0,0,0,0,0,0,null,"2 x 40 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":32.479999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,1487.3037061681423,0,0,0,0,0,0]
[null,"1 x 42 W Fluorescent",223,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"FLUORESCENT","Lamp","Luminaire","Direct","1 x 42 W Fluorescent Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B21,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"1 x 42 W Fluorescent",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B21,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,42.860724771098134,44.360118726401055,47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,0,0,0,0,0,0,0,0,null,"1 x 42 W Fluorescent Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1398.6699999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,62045.167259055357,0,0,0,0,0,0]
[null,"50W Mercury",185,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","50W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B22,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"50W Mercury",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B22,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.216321078163439},null,43.216321078163439,44.728154836017275,48.231184274946912,50.185505961928698,51.5907001288627,53.035239732470856,54.52022644498004,56.046792785439479,null,0,0,0,0,0,0,0,0,null,"50W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":750.08499999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,33549.918020174016,0,0,0,0,0,0]
[null,"80W Mercury",104,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","80W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B23,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"80W Mercury",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B23,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.505128464032829},null,42.505128464032829,43.992082616784828,47.437464190234593,49.359624436474981,50.741693920696278,52.162461350475773,53.623010268289093,55.124454555801186,null,0,0,0,0,0,0,0,0,null,"80W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":9524.7599999999984},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,419014.02882504737,0,0,0,0,0,0]
[null,"125W Mercury",97,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","125W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B24,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"125W Mercury",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B24,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.954791912704955},null,44.954791912704955,46.527442483029951,50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,0,0,0,0,0,0,0,0,null,"125W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1215.9699999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,56575.974236089918,0,0,0,0,0,0]
[null,"250W Mercury",30,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","250W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B25,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"250W Mercury",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B25,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.954791912704955},null,44.954791912704955,46.527442483029951,50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,0,0,0,0,0,0,0,0,null,"250W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1396.6399999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,64982.087269498945,0,0,0,0,0,0]
[null,"2 x 250W Mercury",100,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","2 x 250W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B26,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"2 x 250W Mercury",0,null,0,0,0,{"$f":"+R25*1.3","v":58.441229486516441},null,58.441229486516441,60.485675227938941,65.222805604405721,67.865625709171383,69.765863229028184,71.719307399440979,73.727448006625323,75.791816550810836,null,0,0,0,0,0,0,0,0,null,"2 x 250W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"400 W Mercury",31,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"MERCURY","Lamp","Luminaire","Direct","400 W Mercury Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B27,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"400 W Mercury",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B27,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.954791912704955},null,44.954791912704955,46.527442483029951,50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,0,0,0,0,0,0,0,0,null,"400 W Mercury Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":446.59999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,20779.155812921173,0,0,0,0,0,0]
[null,"50W Sodium",182,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","50W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B28,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"50W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B28,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.849430043944857},null,44.849430043944857,46.418394746847362,50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,0,0,0,0,0,0,0,0,null,"50W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":2.0299999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,94.229341336100134,0,0,0,0,0,0]
[null,"70W Sodium",183,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","70W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B29,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B29,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.827419916971969},null,43.827419916971969,45.360631705876273,48.91319560699602,50.895152309725972,52.320216574398302,53.785182638481459,55.291167752358938,56.839320449424989,null,0,0,0,0,0,0,0,0,null,"70W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":665.83999999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,30202.923015040655,0,0,0,0,0,0]
[null,"90W Sodium",34,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","90W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B30,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"90W Sodium",0,null,0,0,0,{"$f":"+R31","v":44.849430043944857},null,44.849430043944857,46.418394746847362,50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,0,0,0,0,0,0,0,0,null,"90W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":23.344999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,1083.6374253651516,0,0,0,0,0,0]
[null,"100W Sodium",167,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","100W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B31,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B31,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.849430043944857},null,44.849430043944857,46.418394746847362,50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,0,0,0,0,0,0,0,0,null,"100W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1208.8649999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,56113.572765647623,0,0,0,0,0,0]
[null,"120W Sodium",150,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","120W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B32,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"120W Sodium",0,null,0,0,0,{"$f":"+R33","v":43.782641122748927},null,43.782641122748927,45.314286417998673,48.863220638699318,50.843152361827038,52.266760627958199,53.730229925541032,55.234676363456181,56.781247301632952,null,0,0,0,0,0,0,0,0,null,"120W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":21.314999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,965.87401499964164,0,0,0,0,0,0]
[null,"150W Sodium",142,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","150W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B33,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B33,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.782641122748927},null,43.782641122748927,45.314286417998673,48.863220638699318,50.843152361827038,52.266760627958199,53.730229925541032,55.234676363456181,56.781247301632952,null,0,0,0,0,0,0,0,0,null,"150W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":9110.64},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,412842.15041127539,0,0,0,0,0,0]
[null,"250W Sodium",38,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","250W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B34,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B34,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.213866244388051},null,46.213866244388051,47.830562930411858,51.576567446808504,53.666443650692941,55.169104072912347,56.713838986953895,58.301826478588609,59.934277619989089,null,0,0,0,0,0,0,0,0,null,"250W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":14670.81},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,701713.10094511556,0,0,0,0,0,0]
[null,"2 x 250W Sodium",103,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","2 x 250W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B35,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 250W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B35,'C_OPEX Calc'!$D$10:$D$147,0))","v":50.949882245154143},null,50.949882245154143,52.732258671819089,56.862155270189099,59.166202846121834,60.822856525813243,62.525896508536015,64.276621610775024,66.076367015876727,null,0,0,0,0,0,0,0,0,null,"2 x 250W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":81.199999999999989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,4281.859404151709,0,0,0,0,0,0]
[null,"310W Sodium",39,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","310W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B36,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"310W Sodium",0,null,0,0,0,{"$f":"+R37","v":44.348961167334423},null,44.348961167334423,45.900417999980078,49.49525700245173,51.500798761725378,52.942821127053691,54.425220118611193,55.949126281932308,57.515701817826411,null,0,0,0,0,0,0,0,0,null,"310W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":257.81},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,11833.586764574864,0,0,0,0,0,0]
[null,"400 W Sodium",25,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","400 W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B37,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"400 W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B37,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.348961167334423},null,44.348961167334423,45.900417999980078,49.49525700245173,51.500798761725378,52.942821127053691,54.425220118611193,55.949126281932308,57.515701817826411,null,0,0,0,0,0,0,0,0,null,"400 W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1478.8549999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,67880.062661360527,0,0,0,0,0,0]
[null,"2 x 400 W Sodium",102,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","2 x 400 W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B38,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 400 W Sodium",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B38,'C_OPEX Calc'!$D$10:$D$147,0))","v":47.220072091046916},null,47.220072091046916,48.871968810955551,52.699534381475573,54.834913068186736,56.370290634095966,57.948658771850653,59.571221217462472,61.23921541155142,null,0,0,0,0,0,0,0,0,null,"2 x 400 W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":53.794999999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,2629.0675621853534,0,0,0,0,0,0]
[null,"4 x 600W Sodium",88,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"HIGH / LOW PRESSURE SODIUM","Lamp","Luminaire","Direct","4 x 600W Sodium Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B39,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"4 x 600W Sodium",0,null,0,0,0,{"$f":"+R38*1.2","v":56.6640865092563},null,56.6640865092563,58.646362573146661,63.239441257770686,65.801895681824078,67.64434876091515,69.53839052622078,71.48546546095497,73.48705849386171,null,0,0,0,0,0,0,0,0,null,"4 x 600W Sodium Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4.0599999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,238.10423204697543,0,0,0,0,0,0]
[null,"100 W Metal Halide",216,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","100 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B40,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"100 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B40,'C_OPEX Calc'!$D$10:$D$147,0))","v":49.941042351776268},null,49.941042351776268,51.688126597870827,55.736248631504573,57.994674608163393,59.618525497191968,61.287844211113345,63.003903849024518,64.76801315679721,null,0,0,0,0,0,0,0,0,null,"100 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":142.1},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,7344.8827895574441,0,0,0,0,0,0]
[null,"150 W Metal Halide",199,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","150 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B41,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"150 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B41,'C_OPEX Calc'!$D$10:$D$147,0))","v":47.272753025426958},null,47.272753025426958,48.926492679046838,52.758328461824625,54.896089477479592,56.433179982849019,58.013309022368794,59.637681674995122,61.307536761894987,null,0,0,0,0,0,0,0,0,null,"150 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":238.52499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,11670.191666269646,0,0,0,0,0,0]
[null,"250 W Metal Halide",198,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","250 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B42,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"250 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B42,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.582632785048368},null,46.582632785048368,48.212230007050906,51.988126009251928,54.09467851574302,55.609329514183827,57.166390740580972,58.767049681317239,60.41252707239412,null,0,0,0,0,0,0,0,0,null,"250 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":207.05999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,9982.82434525996,0,0,0,0,0,0]
[null,"2 x 250 W Metal Halide",214,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","2 x 250 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B43,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"2 x 250 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B43,'C_OPEX Calc'!$D$10:$D$147,0))*1.5","v":77.531122989712173},null,77.531122989712173,80.243389237645786,86.527908592613926,90.034008864332975,92.554961112534301,95.146500023685263,97.810602024348455,100.54929888103021,null,0,0,0,0,0,0,0,0,null,"2 x 250 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":36.54},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,2932.0934427435768,0,0,0,0,0,0]
[null,"400 W Metal Halide",211,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","400 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B44,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"400 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B44,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.219134337826056},null,46.219134337826056,47.836015317220991,51.582446854843411,53.67256129162223,55.175393007787655,56.720304012005712,58.308472524341873,59.941109755023447,null,0,0,0,0,0,0,0,0,null,"400 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":249.68999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,11944.174664556907,0,0,0,0,0,0]
[null,"2 x 400 W Metal Halide",212,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","2 x 400 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B45,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"2 x 400 W Metal Halide",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B45,'C_OPEX Calc'!$D$10:$D$147,0))*1.9","v":96.82479502085728},null,96.82479502085728,100.21201054633094,108.06043676389191,112.43903244316274,115.58732535157131,118.82377046141531,122.15083603433494,125.57105944329632,null,0,0,0,0,0,0,0,0,null,"2 x 400 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"1000 W Metal Halide",196,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"METAL HALIDE","Lamp","Luminaire","Direct","1000 W Metal Halide Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B46,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"1000 W Metal Halide",0,null,0,0,0,{"$f":"+R45","v":96.82479502085728},null,96.82479502085728,100.21201054633094,108.06043676389191,112.43903244316274,115.58732535157131,118.82377046141531,122.15083603433494,125.57105944329632,null,0,0,0,0,0,0,0,0,null,"1000 W Metal Halide Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":11},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,1102.3321160096405,0,0,0,0,0,0]
[null,"Pole mounting bracket minor (<=3m)",224,"TC1 - Capital Funded by Endeavour Energy Legacy","P","SUPPORT ONLY","Support","Bracket","Direct","Pole mounting bracket minor (<=3m) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B47,'I_Asset number input'!$D$5:$D$265,0))","v":"BRACKET MINOR"},"BRACKET MINOR",0,null,0,0,{"$f":"SUM(M47:P47)","v":0},{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B47,'C_OPEX Calc'!$D$10:$D$147,0))","v":8.3234556892503839},null,{"$f":"-PMT(return_on_assests_pct,$F$10,$Q47)+R47","v":8.3234556892503839},{"$f":"T47*(1+CPIFY23)","v":8.6146345998811569},9.2893174415866078,9.6657194480117514,9.9363595925560801,10.214577661147651,10.500585835659786,10.794602239058261,null,{"$f":"Q47","v":0},0,0,0,0,0,0,0,null,{"$f":"J47","v":"Pole mounting bracket minor (<=3m) Legacy TC1"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":59462.759999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":59762},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":60658.429999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":61568.306449999989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":62491.831046749983},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":63429.20851245123},{"$f":"IFERROR((_xlfn.XLOOKUP($AL47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":64380.646640137995},null,{"$f":"U47*AM47","v":512249.94970042922},{"$f":"V47*AN47","v":555148.18894409889},{"$f":"W47*AO47","v":586307.36653685942},{"$f":"X47*AP47","v":611764.83239188977},{"$f":"Y47*AQ47","v":638327.66141434561},{"$f":"Z47*AR47","v":666043.84847295645},{"$f":"AA47*AS47","v":694963.47237365227}]
[null,"Pole mounting bracket major (>3m)",225,"TC1 - Capital Funded by Endeavour Energy Legacy","V","SUPPORT ONLY","Support","Bracket","Direct","Pole mounting bracket major (>3m) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B48,'I_Asset number input'!$D$5:$D$265,0))","v":"BRACKET MAJOR"},"BRACKET MAJOR",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B48,'C_OPEX Calc'!$D$10:$D$147,0))","v":11.097940919000512},null,{"$f":"-PMT(return_on_assests_pct,$F$10,$Q48)+R48","v":11.097940919000512},11.486179466508208,12.385756588782142,12.887625930682335,13.248479456741441,13.619436881530202,14.000781114213048,14.392802985411013,null,0,0,0,0,0,0,0,0,null,"Pole mounting bracket major (>3m) Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":26450.899999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":26584},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":26982.76},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":27387.501399999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":27798.313920999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":28215.28862981499},{"$f":"IFERROR((_xlfn.XLOOKUP($AL48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":28638.517959262212},null,303819.78445066191,329262.95315618446,347743.71745737805,362842.7496693774,378597.38186002173,395036.08018038387,412188.54678181605]
[null,"Outreach Minor (<=2m)",226,"TC1 - Capital Funded by Endeavour Energy Legacy","P","SUPPORT ONLY","Support","Bracket","Direct","Outreach Minor (<=2m) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B49,'I_Asset number input'!$D$5:$D$265,0))","v":"OUTREACH MINOR"},"OUTREACH MINOR",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B49,'C_OPEX Calc'!$D$10:$D$147,0))","v":10.556091390374192},null,{"$f":"-PMT(return_on_assests_pct,$F$10,$Q49)+R49","v":10.556091390374192},10.925374450958953,11.7810303230456,12.25839623063078,12.601631325088443,12.95447700219092,13.317202358252267,13.690084024283331,null,0,0,0,0,0,0,0,0,null,"Outreach Minor (<=2m) Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":36044.679999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":36225},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":36768.375},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":37319.900624999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":37879.699134374991},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":38447.894621390609},{"$f":"IFERROR((_xlfn.XLOOKUP($AL49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":39024.613040711462},null,393801.62596499111,426767.82345232688,450721.309506419,470291.62876518769,490711.69128617214,512018.39292181766,534250.23154248297]
[null,"Outreach Major (>2m)",227,"TC1 - Capital Funded by Endeavour Energy Legacy","V","SUPPORT ONLY","Support","Bracket","Direct","Outreach Major (>2m) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B50,'I_Asset number input'!$D$5:$D$265,0))","v":"OUTREACH MAJOR"},"OUTREACH MAJOR",0,null,0,0,0,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B50,'C_OPEX Calc'!$D$10:$D$147,0))","v":11.875602814170964},null,{"$f":"-PMT(return_on_assests_pct,$F$10,$Q50)+R50","v":11.875602814170964},12.291046257328821,13.253659113426298,13.790695759459625,14.176835240724495,14.573786627464781,14.981852653033794,15.401344527318741,null,0,0,0,0,0,0,0,0,null,"Outreach Major (>2m) Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":11992.224999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":12052},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":12232.779999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":12416.271699999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":12602.515775499996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":12791.553512132496},{"$f":"IFERROR((_xlfn.XLOOKUP($AL50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":12983.426814814482},null,147396.99220329511,159733.09963501376,168698.5472724025,176023.43819497019,183666.3758813958,191641.16992216598,199962.22952018643]
[null,"Minor Column (<=9)",228,"TC1 - Capital Funded by Endeavour Energy Legacy","P","SUPPORT ONLY","Support","Column","Direct","Minor Column (<=9) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B51,'I_Asset number input'!$D$5:$D$265,0))","v":"STEEL POLE MINOR"},"STEEL POLE MINOR",0,38.159999999999997,0,0,38.159999999999997,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B51,'C_OPEX Calc'!$D$10:$D$147,0))","v":15.834137085561283},null,{"$f":"-PMT(return_on_assests_pct,$F$11,$Q51)+R51","v":20.445625634972707},21.160873630735402,{"$f":"U51*(1+CPIFY23)","v":21.901143100752595},{"$f":"V51*(1+CPIFY23)","v":22.667309369635575},23.460278383419752,24.280987780791943,25.13040800179234,26.009543435302138,null,38.159999999999997,39.494948805460744,42.588122866894196,44.313788395904432,45.554574470989756,46.830102556177472,48.141345427750444,49.489303099727458,null,"Minor Column (<=9) Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":34702.85},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":34877},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":35400.154999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":35931.157324999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":36470.124684874987},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":37017.176555148108},{"$f":"IFERROR((_xlfn.XLOOKUP($AL51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":37572.434203475328},null,734342.62347636605,763846.16792494827,802426.26511805167,842954.95348295162,885530.65183740819,930256.74990525376,977241.85938532325]
[null,"Major Column (>=9)",229,"TC1 - Capital Funded by Endeavour Energy Legacy","V","SUPPORT ONLY","Support","Column","Direct","Major Column (>=9) Legacy TC1",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B52,'I_Asset number input'!$D$5:$D$265,0))","v":"STEEL POLE MAJOR"},"STEEL POLE MAJOR",0,556.45000000000005,0,0,556.45000000000005,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B52,'C_OPEX Calc'!$D$10:$D$147,0))","v":25.590553021003213},null,{"$f":"-PMT(return_on_assests_pct,$F$11,$Q52)+R52","v":92.835385393120248},96.083039660285706,{"$f":"U52*(1+CPIFY23)","v":99.444306406080671},102.92316012847768,106.5237143650541,110.25022655700565,114.10710308331727,118.09890447104424,null,556.45000000000005,575.91625426621158,621.02098976109221,646.18468430034125,664.27785546075086,682.87763541365189,701.99820920523416,721.65415906298074,null,"Major Column (>=9) Legacy TC1",{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":11463.409999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":11521},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":11693.814999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":11869.222224999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":12047.260558374997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":12227.969466750621},{"$f":"IFERROR((_xlfn.XLOOKUP($AL52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":12411.389008751879},null,1101439.2776721155,1145697.8541044553,1203564.3937577941,1264353.6380312517,1328213.2059521219,1395298.1724421692,1465771.4448975567]
[null,"2x14W Energy Efficient Fluro - STD",551,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct",{"$f":"B53&\" \"&\"Capex\"","v":"2x14W Energy Efficient Fluro - STD Capex"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B53,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2x14W Energy Efficient Fluro - STD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B53,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B53,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B53,'Stock Cost'!$C$24:$C$115,0))","v":258.407891557271},{"$f":"IF(OR(H53=\"Luminaire\",H53=\"NW\"),IF(E53=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H53=\"Bracket\",IF(E53=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H53=\"Column\",IF(E53=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B53,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},484.55405086724198,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B53,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.373426128082706},null,{"$f":"IF(H53=\"Luminaire\",IF((MID(B53,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q53),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q53)),IF(H53=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q53),-PMT(return_on_assests_pct,pole_lifespan,Q53)))+R53","v":76.775341378341622},79.461168167174378,{"$f":"U53*(1+CPIFY24)","v":85.684425360811289},89.15634779515608,91.652725533420451,94.219001848356228,96.857133900110199,99.569133649313287,null,484.55405086724198,501.50517380713694,540.78216598494248,562.69459319992859,578.45004180952662,594.64664298019341,611.29674898363885,628.41305795518076,null,"2x14W Energy Efficient Fluro - STD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":2395.3999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,190341.28222764947,0,0,0,0,0,0]
[null,"2x24W Energy Efficient Fluro - STD",552,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct",{"$f":"B54&\" \"&\"Capex\"","v":"2x24W Energy Efficient Fluro - STD Capex"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B54,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"2x24W Energy Efficient Fluro - STD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B54,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B54,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B54,'Stock Cost'!$C$24:$C$115,0))","v":297.99339586103144},{"$f":"IF(OR(H54=\"Luminaire\",H54=\"NW\"),IF(E54=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H54=\"Bracket\",IF(E54=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H54=\"Column\",IF(E54=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B54,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},524.13955517100248,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B54,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.373426128082706},null,{"$f":"IF(H54=\"Luminaire\",IF((MID(B54,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q54),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q54)),IF(H54=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q54),-PMT(return_on_assests_pct,pole_lifespan,Q54)))+R54","v":79.585795984508636},82.369940724581028,88.821007805236604,92.420024176549703,95.007784853493092,97.6680028293909,100.40270690861385,103.21398270205505,null,524.13955517100248,542.47549524097781,584.96121003726216,608.66376671308387,625.70635218105019,643.22613004211962,661.23646168329901,679.75108261043135,null,"2x24W Energy Efficient Fluro - STD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":2998.3099999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,246970.61697391851,0,0,0,0,0,0]
[null,"1x42W Compact Fluorescent - STD",553,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","1x42W Compact Fluorescent - STD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B55,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"1x42W Compact Fluorescent - STD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B55,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B55,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B55,'Stock Cost'!$C$24:$C$115,0))","v":194.02734788094148},{"$f":"IF(OR(H55=\"Luminaire\",H55=\"NW\"),IF(E55=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H55=\"Bracket\",IF(E55=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H55=\"Column\",IF(E55=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B55,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},420.17350719091257,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B55,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,{"$f":"IF(H55=\"Luminaire\",IF((MID(B55,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q55),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q55)),IF(H55=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q55),-PMT(return_on_assests_pct,pole_lifespan,Q55)))+R55","v":72.691810403165519},75.234783292696051,81.127037548925344,84.414295186611142,86.777895451836258,89.207676524487681,91.705491467173331,94.273245228254183,null,420.17350719091257,434.87240974622603,468.93084249634268,487.93186287272346,501.59395503315972,515.63858577408826,530.07646617576279,544.91860722868421,null,"1x42W Compact Fluorescent - STD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":11836.929999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,890548.86340081249,0,0,0,0,0,0]
[null,"50W Mercury - STANDARD",554,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","50W Mercury - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B56,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"50W Mercury - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B56,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B56,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B56,'Stock Cost'!$C$24:$C$115,0))","v":140.16469182155316},{"$f":"IF(OR(H56=\"Luminaire\",H56=\"NW\"),IF(E56=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H56=\"Bracket\",IF(E56=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H56=\"Column\",IF(E56=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B56,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},366.31085113152426,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B56,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.216321078163439},null,{"$f":"IF(H56=\"Luminaire\",IF((MID(B56,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q56),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q56)),IF(H56=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q56),-PMT(return_on_assests_pct,pole_lifespan,Q56)))+R56","v":69.223316238605392},71.644951021696528,77.256056006907727,80.386461946025534,82.637282880514249,84.951126801168655,87.329758351601384,89.77499158544623,null,366.31085113152426,379.12547988271234,408.81791235497758,425.38316415529391,437.29389275164215,449.53812174868813,462.12518915765139,475.06469445406566,null,"50W Mercury - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":32.479999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,2327.028009184703,0,0,0,0,0,0]
[null,"80W Mercury - STANDARD",555,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","80W Mercury - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B57,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"80W Mercury - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B57,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B57,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B57,'Stock Cost'!$C$24:$C$115,0))","v":182.5683861088003},{"$f":"IF(OR(H57=\"Luminaire\",H57=\"NW\"),IF(E57=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H57=\"Bracket\",IF(E57=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H57=\"Column\",IF(E57=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B57,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},408.71454541877131,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B57,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.505128464032829},null,{"$f":"IF(H57=\"Luminaire\",IF((MID(B57,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q57),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q57)),IF(H57=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q57),-PMT(return_on_assests_pct,pole_lifespan,Q57)))+R57","v":71.522661446946586},74.024734074356829,79.822219430551314,83.056605997691378,85.382190965626734,87.772892312664283,90.230533297418887,92.756988229746625,null,408.71454541877131,423.01257985748254,456.14217184961848,474.62499685575739,487.91449676771862,501.57610267721475,515.62023355217673,530.05760009163771,null,"80W Mercury - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1703.1699999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,126076.70633342231,0,0,0,0,0,0]
[null,"70W Sodium - STANDARD",556,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","70W Sodium - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B58,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B58,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B58,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B58,'Stock Cost'!$C$24:$C$115,0))","v":187.01911328986381},{"$f":"IF(OR(H58=\"Luminaire\",H58=\"NW\"),IF(E58=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H58=\"Bracket\",IF(E58=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H58=\"Column\",IF(E58=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B58,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},413.16527259983491,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B58,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.827419916971969},null,{"$f":"IF(H58=\"Luminaire\",IF((MID(B58,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q58),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q58)),IF(H58=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q58),-PMT(return_on_assests_pct,pole_lifespan,Q58)))+R58","v":73.160941465064241},75.720325936111706,81.650607027563169,84.95907963647818,87.337933866299565,89.783396014555962,92.297331102963525,94.881656373846511,null,413.16527259983491,427.61900653890757,461.10936566602732,479.7934607579993,493.22767765922327,507.03805263368156,521.23511810742468,535.82970141443263,null,"70W Sodium - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":175.59499999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,13296.110632751534,0,0,0,0,0,0]
[null,"100W Sodium - STANDARD",557,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","100W Sodium - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B59,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B59,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B59,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B59,'Stock Cost'!$C$24:$C$115,0))","v":277.67223308724749},{"$f":"IF(OR(H59=\"Luminaire\",H59=\"NW\"),IF(E59=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H59=\"Bracket\",IF(E59=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H59=\"Column\",IF(E59=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B59,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},503.81839239721853,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B59,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.849430043944857},null,{"$f":"IF(H59=\"Luminaire\",IF((MID(B59,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q59),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q59)),IF(H59=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q59),-PMT(return_on_assests_pct,pole_lifespan,Q59)))+R59","v":80.619056994230135},83.439348237202339,89.974169409942846,93.619911748419113,96.241269277374855,98.936024817141359,101.70623351202131,104.55400805035791,null,503.81839239721853,521.44343854763315,562.28196011566718,585.06555635888606,601.44739193693488,618.28791891116907,635.59998064068179,653.39678009862087,null,"100W Sodium - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":289.27499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,24136.917461316705,0,0,0,0,0,0]
[null,"100W Metal Halide - STANDARD",558,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","100W Metal Halide - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B60,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"100W Metal Halide - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B60,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B60,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B60,'Stock Cost'!$C$24:$C$115,0))","v":299.07336652256049},{"$f":"IF(OR(H60=\"Luminaire\",H60=\"NW\"),IF(E60=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H60=\"Bracket\",IF(E60=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H60=\"Column\",IF(E60=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B60,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},525.21952583253153,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B60,'C_OPEX Calc'!$D$10:$D$147,0))","v":49.941042351776268},null,{"$f":"IF(H60=\"Luminaire\",IF((MID(B60,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q60),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q60)),IF(H60=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q60),-PMT(return_on_assests_pct,pole_lifespan,Q60)))+R60","v":87.230086955021875},90.281651430410861,97.352349605092684,101.29705490254673,104.13337243981805,107.04910686813295,110.04648186044068,113.12778335253302,null,525.21952583253153,543.59324644612684,586.16650152640887,609.91789646593452,626.99559756698068,644.55147429885619,662.59891557922413,681.1516852154424,null,"100W Metal Halide - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":169.505},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,15303.191325711792,0,0,0,0,0,0]
[null,"Suburban 70W HPS c/w D2 PECB - STD",577,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","Suburban 70W HPS c/w D2 PECB - STD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B61,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"Suburban 70W HPS c/w D2 PECB - STD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B61,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B61,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B61,'Stock Cost'!$C$24:$C$115,0))","v":187.01911328986381},{"$f":"IF(OR(H61=\"Luminaire\",H61=\"NW\"),IF(E61=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H61=\"Bracket\",IF(E61=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H61=\"Column\",IF(E61=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B61,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},413.16527259983491,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B61,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.827419916971969},null,{"$f":"IF(H61=\"Luminaire\",IF((MID(B61,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q61),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q61)),IF(H61=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q61),-PMT(return_on_assests_pct,pole_lifespan,Q61)))+R61","v":73.160941465064241},75.720325936111706,81.650607027563169,84.95907963647818,87.337933866299565,89.783396014555962,92.297331102963525,94.881656373846511,null,413.16527259983491,427.61900653890757,461.10936566602732,479.7934607579993,493.22767765922327,507.03805263368156,521.23511810742468,535.82970141443263,null,"Suburban 70W HPS c/w D2 PECB - STD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":3.0449999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,230.56839247546014,0,0,0,0,0,0]
[null,"17W LED Cat P Luminaire",589,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","17W LED Cat P Luminaire Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B62,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"17W LED Cat P Luminaire",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B62,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B62,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B62,'Stock Cost'!$C$24:$C$115,0))","v":167.58},{"$f":"IF(OR(H62=\"Luminaire\",H62=\"NW\"),IF(E62=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H62=\"Bracket\",IF(E62=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H62=\"Column\",IF(E62=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B62,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},393.72615930997108,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B62,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H62=\"Luminaire\",IF((MID(B62,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q62),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q62)),IF(H62=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q62),-PMT(return_on_assests_pct,pole_lifespan,Q62)))+R62","v":57.818902167662742},59.841577072845475,64.528262828756709,67.142940145212435,69.022942469278391,70.955584858418192,72.942341234453906,74.984726789018623,null,393.72615930997108,407.49985600938129,439.4145190933807,457.21954165603296,470.02168882240187,483.18229610942916,496.71140040049318,510.619319611707,null,"17W LED Cat P Luminaire Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":17696.524999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":62263},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":63196.944999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":64144.899174999984},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":65107.072662624974},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":66083.678752564345},{"$f":"IFERROR((_xlfn.XLOOKUP($AL62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":67074.933933852808},null,1058987.9647090365,4017723.2285068789,4243228.6954952814,4427469.6854536869,4619710.419196086,4820298.2455975795,5029595.5954214269]
[null,"18W LED P4 Gerard",585,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","18W LED P4 Gerard Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B63,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"18W LED P4 Gerard",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B63,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B63,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B63,'Stock Cost'!$C$24:$C$115,0))","v":233.96009345052437},{"$f":"IF(OR(H63=\"Luminaire\",H63=\"NW\"),IF(E63=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H63=\"Bracket\",IF(E63=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H63=\"Column\",IF(E63=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B63,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},460.10625276049535,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B63,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H63=\"Luminaire\",IF((MID(B63,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q63),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q63)),IF(H63=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q63),-PMT(return_on_assests_pct,pole_lifespan,Q63)))+R63","v":62.531693950338123},64.719236144846533,69.787931473585559,72.615729920145213,74.648970357909278,76.739141527930741,78.887837490712798,81.096696940452759,null,460.10625276049535,476.20211996457408,513.49742202280538,534.30427475002909,549.26479444302993,564.6442086874348,580.45424653068301,596.70696543354211,null,"18W LED P4 Gerard Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4315.78},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":4337},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":4402.0549999999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":4468.0858249999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":4535.1071123749989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":4603.1337190606237},{"$f":"IFERROR((_xlfn.XLOOKUP($AL63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":4672.1807248465329},null,279313.98496920575,302670.25880094059,319658.4369736248,333538.00630701956,348020.22654087032,363131.26477727492,378898.42429390416]
[null,"25W LED P4 GE",588,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","25W LED P4 GE Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B64,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"25W LED P4 Gerard",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B64,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B64,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B64,'Stock Cost'!$C$24:$C$115,0))","v":233.96009345052437},{"$f":"IF(OR(H64=\"Luminaire\",H64=\"NW\"),IF(E64=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H64=\"Bracket\",IF(E64=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H64=\"Column\",IF(E64=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B64,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},460.10625276049535,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B64,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H64=\"Luminaire\",IF((MID(B64,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q64),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q64)),IF(H64=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q64),-PMT(return_on_assests_pct,pole_lifespan,Q64)))+R64","v":62.531693950338123},64.719236144846533,69.787931473585559,72.615729920145213,74.648970357909278,76.739141527930741,78.887837490712798,81.096696940452759,null,460.10625276049535,476.20211996457408,513.49742202280538,534.30427475002909,549.26479444302993,564.6442086874348,580.45424653068301,596.70696543354211,null,"25W LED P4 Gerard Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4519.7949999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":4543},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":4611.1449999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":4680.3121749999991},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":4750.5168576249989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":4821.7746104893731},{"$f":"IFERROR((_xlfn.XLOOKUP($AL64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":4894.1012296467134},null,292517.67993129656,317046.5726844992,334841.65994262794,349380.48481733684,364550.58546810562,380379.37188913068,396895.44421655673]
[null,"25W LED",588,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","25W LED Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B65,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"25W LED",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B65,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B65,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B65,'Stock Cost'!$C$24:$C$115,0))","v":233.96210644336975},{"$f":"IF(OR(H65=\"Luminaire\",H65=\"NW\"),IF(E65=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H65=\"Bracket\",IF(E65=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H65=\"Column\",IF(E65=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B65,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},460.10826575334079,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B65,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H65=\"Luminaire\",IF((MID(B65,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q65),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q65)),IF(H65=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q65),-PMT(return_on_assests_pct,pole_lifespan,Q65)))+R65","v":62.531836866921203},64.719384061071167,69.788090974345508,72.615895883856439,74.649140968604428,76.739316915725354,78.888017789365662,81.096882287467906,null,460.10826575334079,476.20420337781769,513.49966860526433,534.30661236373442,549.26719750991901,564.64667904019677,580.45678605332228,596.70957606281536,null,{"$f":"J65","v":"25W LED Capex"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":727.75499999999988},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":731},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":741.96499999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":753.09447499999987},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":764.39089212499982},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":775.85675550687472},{"$f":"IFERROR((_xlfn.XLOOKUP($AL65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":787.4946068394778},null,47099.855347364843,51015.094502246568,53878.453189465537,56217.855626952136,58658.834918274391,61205.801530425859,63863.357432876946]
[null,"33W LED",587,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","33W LED Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B66,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"33W LED",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B66,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B66,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B66,'Stock Cost'!$C$24:$C$115,0))","v":236.98},{"$f":"IF(OR(H66=\"Luminaire\",H66=\"NW\"),IF(E66=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H66=\"Bracket\",IF(E66=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H66=\"Column\",IF(E66=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B66,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},463.126159309971,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B66,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H66=\"Luminaire\",IF((MID(B66,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q66),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q66)),IF(H66=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q66),-PMT(return_on_assests_pct,pole_lifespan,Q66)))+R66","v":62.746098450708764},64.941141143950276,70.02721567707087,72.864709890285511,74.904921767213509,77.002259576695494,79.158322844842971,81.374755884498569,null,463.126159309971,479.32767170903992,516.86776141419978,537.81117988128881,552.86989291796488,568.35024991966793,584.26405691741866,600.6234505111064,null,"33W LED Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":89.32},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":90},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":91.35},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":92.720249999999979},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":94.111053749999968},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":95.522719556249953},{"$f":"IFERROR((_xlfn.XLOOKUP($AL66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":96.955560349593696},null,5800.5427269776383,6302.4494109363786,6656.1912484775812,6945.2030724864771,7246.7637898938392,7561.4182736510293,7889.7350550929559]
[null,"42W LED P3 Gerard",586,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","42W LED P3 Gerard Capex","LED","42W LED P3 Gerard",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B67,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B67,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B67,'Stock Cost'!$C$24:$C$115,0))","v":279.00080836517685},{"$f":"IF(OR(H67=\"Luminaire\",H67=\"NW\"),IF(E67=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H67=\"Bracket\",IF(E67=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H67=\"Column\",IF(E67=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B67,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},505.14696767514783,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B67,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H67=\"Luminaire\",IF((MID(B67,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q67),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q67)),IF(H67=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q67),-PMT(return_on_assests_pct,pole_lifespan,Q67)))+R67","v":69.672914721485512},72.11027777914839,77.757826327391683,80.908563938516878,83.174003728795356,85.502875833201628,87.896956356531277,90.358071134514148,null,505.14696767514783,522.81849128835688,563.7647045384756,586.60838140433123,603.03341608365247,619.91835173399477,637.27606558254661,655.11979541885796,null,"42W LED P3 Gerard Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"82W LED Gerard V5 Cat Luminaire",650,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","82W LED Gerard V5 Cat Luminaire Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B68,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"82W LED Gerard V5 Cat Luminaire",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B68,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B68,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B68,'Stock Cost'!$C$24:$C$115,0))","v":592.32314474353029},{"$f":"IF(OR(H68=\"Luminaire\",H68=\"NW\"),IF(E68=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H68=\"Bracket\",IF(E68=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H68=\"Column\",IF(E68=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B68,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},818.46930405350145,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B68,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H68=\"Luminaire\",IF((MID(B68,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q68),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q68)),IF(H68=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q68),-PMT(return_on_assests_pct,pole_lifespan,Q68)))+R68","v":91.91788087708666},95.133438143264598,102.58411961367692,106.74081559190694,109.72955842848033,112.80198606447779,115.96044167428317,119.20733404116311,null,818.46930405350145,847.10176264240374,913.44526425083609,950.45795462185606,977.07077735126802,1004.4287591171036,1032.5527643723826,1061.4642417748094,null,"82W LED Gerard V5 Cat Luminaire Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":71.05},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":71},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":72.064999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":73.145974999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":74.243164624999991},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":75.356812094374988},{"$f":"IFERROR((_xlfn.XLOOKUP($AL68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":76.487164275790605},null,6759.2307800789495,7283.4724925710616,7692.2768756307732,8026.2755375706611,8374.7764214119798,8738.4092136296877,9117.8309416854881]
[null,"100W LED Gerard V4 Cat Luminaire",651,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","100W LED Gerard V4 Cat Luminaire Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B69,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"100W LED Gerard V4 Cat Luminaire",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B69,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B69,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B69,'Stock Cost'!$C$24:$C$115,0))","v":592.32314474353029},{"$f":"IF(OR(H69=\"Luminaire\",H69=\"NW\"),IF(E69=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H69=\"Bracket\",IF(E69=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H69=\"Column\",IF(E69=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B69,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},818.46930405350133,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B69,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H69=\"Luminaire\",IF((MID(B69,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q69),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q69)),IF(H69=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q69),-PMT(return_on_assests_pct,pole_lifespan,Q69)))+R69","v":91.917880877086645},95.133438143264584,102.5841196136769,106.74081559190692,109.72955842848032,112.80198606447777,115.96044167428316,119.20733404116309,null,818.46930405350133,847.10176264240363,913.44526425083598,950.45795462185595,977.07077735126791,1004.4287591171035,1032.5527643723824,1061.4642417748091,null,"100W LED Gerard V4 Cat Luminaire Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":152.24999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":153},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":155.29499999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":157.62442499999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":159.98879137499995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":162.38862324562493},{"$f":"IFERROR((_xlfn.XLOOKUP($AL69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":164.82445259430929},null,14484.06595731203,15695.370300892566,16576.314957345185,17296.058552793111,18047.053415155387,18830.656474441432,19648.283578561677]
[null,"198W LED Gerard V2/V3 Cat Luminaire",652,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","198W LED Gerard V2/V3 Cat Luminaire Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B70,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"198W LED Gerard V2/V3 Cat Luminaire",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B70,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B70,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B70,'Stock Cost'!$C$24:$C$115,0))","v":736.25213318588351},{"$f":"IF(OR(H70=\"Luminaire\",H70=\"NW\"),IF(E70=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H70=\"Bracket\",IF(E70=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H70=\"Column\",IF(E70=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B70,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},962.39829249585455,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B70,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H70=\"Luminaire\",IF((MID(B70,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q70),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q70)),IF(H70=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q70),-PMT(return_on_assests_pct,pole_lifespan,Q70)))+R70","v":102.13641656693876},105.70944820451938,113.98842395013303,118.60722094505431,121.92822313151584,125.34221337919828,128.85179535381585,132.45964562372268,null,962.39829249585455,996.06580955415654,1074.0759100551004,1117.5973345451005,1148.8900599123633,1181.0589815899095,1214.1286330744269,1248.124234800511,null,"198W LED Gerard V2/V3 Cat Luminaire Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":241.56999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":248},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":251.71999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":255.49579999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":259.32823699999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":263.21816055499994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":267.16643296332489},null,25536.231402765741,28269.129139632991,29855.809656289068,31152.148911565138,32504.775217305298,33916.132557240693,35388.771032876073]
[null,"33W LED P3 Gerard",653,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","33W LED P3 Gerard Capex","LED","33W LED P3 Gerard",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B71,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B71,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B71,'Stock Cost'!$C$24:$C$115,0))","v":279.00080836517685},{"$f":"IF(OR(H71=\"Luminaire\",H71=\"NW\"),IF(E71=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H71=\"Bracket\",IF(E71=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H71=\"Column\",IF(E71=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B71,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},505.14696767514783,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B71,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H71=\"Luminaire\",IF((MID(B71,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q71),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q71)),IF(H71=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q71),-PMT(return_on_assests_pct,pole_lifespan,Q71)))+R71","v":65.729452496638004},68.028861671008443,73.356760977476554,76.329167958979795,78.466384661831228,80.663443432362499,82.922019848468651,85.243836404225775,null,505.14696767514783,522.81849128835688,563.7647045384756,586.60838140433123,603.03341608365247,619.91835173399477,637.27606558254661,655.11979541885796,null,"33W LED P3 Gerard Luminaire Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":196.90999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":6533},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":6630.994999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":6730.4599249999983},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":6831.416823874998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":6933.8880762331228},{"$f":"IFERROR((_xlfn.XLOOKUP($AL71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":7037.8963973766186},null,13395.563151638271,479239.71946585434,506138.33109015517,528114.85742608958,551045.60453553044,574972.00468446314,599937.28912786243]
[null,"60W LED RoadLED Midi Optic Tuner",659,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","60W LED RoadLED Midi Optic Tuner Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B72,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"60W LED RoadLED Midi Optic Tuner",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B72,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B72,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B72,'Stock Cost'!$C$24:$C$115,0))","v":470.52544160947406},{"$f":"IF(OR(H72=\"Luminaire\",H72=\"NW\"),IF(E72=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H72=\"Bracket\",IF(E72=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H72=\"Column\",IF(E72=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B72,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},696.67160091944515,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B72,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H72=\"Luminaire\",IF((MID(B72,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q72),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q72)),IF(H72=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q72),-PMT(return_on_assests_pct,pole_lifespan,Q72)))+R72","v":83.270601479886864},86.183651531657645,92.933401651614361,96.699051718537561,99.40662516665661,102.19001067132299,105.05133097012003,107.9927682372834,null,696.67160091944515,721.04321835775329,777.51403925139437,809.01881301310982,831.67133977747687,854.9581372912462,878.89696513540116,903.50608015919238,null,{"$f":"J72","v":"60W LED RoadLED Midi Optic Tuner Capex"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"80W LED RoadLED Midi Optic Tuner",660,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","80W LED RoadLED Midi Optic Tuner Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B73,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"80W LED RoadLED Midi Optic Tuner",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B73,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B73,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B73,'Stock Cost'!$C$24:$C$115,0))","v":557.05885615834279},{"$f":"IF(OR(H73=\"Luminaire\",H73=\"NW\"),IF(E73=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H73=\"Bracket\",IF(E73=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H73=\"Column\",IF(E73=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B73,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},783.20501546831383,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B73,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H73=\"Luminaire\",IF((MID(B73,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q73),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q73)),IF(H73=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q73),-PMT(return_on_assests_pct,pole_lifespan,Q73)))+R73","v":89.414219902429608},92.54219175908456,99.789931426943625,{"$f":"V73*(1+CPIFY25)","v":103.83340724164393},{"$f":"W73*(1+CPIFY26)","v":106.74074264440996},{"$f":"X73*(1+CPIFY27)","v":109.72948343845344},{"$f":"Y73*(1+CPIFY28)","v":112.80190897473014},{"$f":"Z73*(1+CPIFY29)","v":115.96036242602258},null,783.20501546831383,{"$f":"AC73*(1+CPIFY23)","v":810.60382573640322},{"$f":"AD73*(1+CPIFY24)","v":874.08887391856183},{"$f":"AE73*(1+CPIFY25)","v":909.5068481675554},{"$f":"AF73*(1+CPIFY26)","v":934.97303991624699},{"$f":"AG73*(1+CPIFY27)","v":961.15228503390188},{"$f":"AH73*(1+CPIFY28)","v":988.0645490148512},{"$f":"AI73*(1+CPIFY29)","v":1015.7303563872671},null,"80W LED RoadLED Midi Optic Tuner Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"70W LED RoadLED Midi",661,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","70W LED RoadLED Midi Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B74,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"70W LED RoadLED Midi",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B74,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B74,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B74,'Stock Cost'!$C$24:$C$115,0))","v":372.85},{"$f":"IF(OR(H74=\"Luminaire\",H74=\"NW\"),IF(E74=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H74=\"Bracket\",IF(E74=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H74=\"Column\",IF(E74=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B74,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},598.99615930997106,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B74,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H74=\"Luminaire\",IF((MID(B74,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q74),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q74)),IF(H74=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q74),-PMT(return_on_assests_pct,pole_lifespan,Q74)))+R74","v":76.335931842378514},79.00638679590881,85.194026322381475,88.646077847676736,91.128168027411689,93.679756732179214,96.30278992068024,98.999268038459292,null,598.99615930997106,619.95080310835738,668.50424605583805,695.59195633180082,715.06853110909128,735.09044998014588,755.67298257958998,776.83182609181847,null,"70W LED RoadLED Midi Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":137.02499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":2593},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":2631.8949999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":2671.3734249999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":2711.4440263749989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":2752.1156867706236},{"$f":"IFERROR((_xlfn.XLOOKUP($AL74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":2793.3974220721825},null,10825.850150709402,220908.11025393516,233307.16905691111,243437.36633736218,254007.41678373041,265036.41882048,276544.30012566521]
[null,"80W LED RoadLED Midi",662,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","80W LED RoadLED Midi Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B75,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"80W LED RoadLED Midi",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B75,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B75,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B75,'Stock Cost'!$C$24:$C$115,0))","v":380.71},{"$f":"IF(OR(H75=\"Luminaire\",H75=\"NW\"),IF(E75=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H75=\"Bracket\",IF(E75=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H75=\"Column\",IF(E75=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B75,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},606.85615930997096,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B75,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H75=\"Luminaire\",IF((MID(B75,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q75),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q75)),IF(H75=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q75),-PMT(return_on_assests_pct,pole_lifespan,Q75)))+R75","v":76.893968770112537},79.583945493299055,85.816818388487363,89.294105372118722,91.794340322538048,94.364581851569113,97.006790143413056,99.722980267428625,null,606.85615930997096,628.08576897866442,677.27632796710066,704.7194819290703,724.45162742308423,744.73627299093062,765.58888863467666,787.02537751644763,null,"80W LED RoadLED Midi Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":474.00499999999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":14560},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":14778.399999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":15000.075999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":15225.077139999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":15453.453297099992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":15685.25509655649},null,37723.188083551213,1249492.875736376,1319624.0068313191,1376922.0812079348,1436708.0379739832,1499089.9009828134,1564180.3844834871]
[null,"165W LED RoadLED Midi",664,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Standard","Lamp","Luminaire","Direct","165W LED RoadLED Midi Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B76,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"165W LED RoadLED Midi",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B76,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B76,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B76,'Stock Cost'!$C$24:$C$115,0))","v":411.81},{"$f":"IF(OR(H76=\"Luminaire\",H76=\"NW\"),IF(E76=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H76=\"Bracket\",IF(E76=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H76=\"Column\",IF(E76=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B76,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},637.95615930997099,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B76,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H76=\"Luminaire\",IF((MID(B76,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q76),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q76)),IF(H76=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q76),-PMT(return_on_assests_pct,pole_lifespan,Q76)))+R76","v":79.101977479085605},81.869196827756682,88.281046538092127,91.858183744910832,94.430212889768342,97.074258850681858,99.792338098500949,102.58652356525897,null,637.95615930997099,660.27373826194093,711.98520168723724,740.83475496661299,761.57812810567816,782.90231569263722,804.82358053203109,827.35864078692794,null,"165W LED RoadLED Midi Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1129.6949999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":21471},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":21793.064999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":22119.960974999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":22451.760389624997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":22788.536795469368},{"$f":"IFERROR((_xlfn.XLOOKUP($AL76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":23130.364847401408},null,92487.222310332581,1895482.3502193762,2001871.3691347851,2088792.6239826176,2179487.9997159429,2274121.3686636086,2372863.7184909824]
[null,"150W Sodium - STANDARD",559,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Standard","Lamp","Luminaire","Direct","150W Sodium - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B77,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B77,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B77,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B77,'Stock Cost'!$C$24:$C$115,0))","v":259.55529747911908},{"$f":"IF(OR(H77=\"Luminaire\",H77=\"NW\"),IF(E77=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H77=\"Bracket\",IF(E77=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H77=\"Column\",IF(E77=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B77,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},515.32466098577243,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B77,'C_OPEX Calc'!$D$10:$D$147,0))","v":49.9291894413265},null,{"$f":"IF(H77=\"Luminaire\",IF((MID(B77,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q77),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q77)),IF(H77=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q77),-PMT(return_on_assests_pct,pole_lifespan,Q77)))+R77","v":86.515727685866125},89.542301777265877,96.555095403679942,100.4674960584162,103.28058594805186,106.17244235459732,109.14527074052604,112.20133832126078,null,515.32466098577243,533.3522301840801,575.12342710698829,598.42735802187383,615.18332404648629,632.40845711978795,650.11589391914208,668.31913894887805,null,"150W Sodium - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":3015.5649999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,270020.63125896076,0,0,0,0,0,0]
[null,"150W Metal Halide - STANDARD",560,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Standard","Lamp","Luminaire","Direct","150W Metal Halide - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B78,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"150W Metal Halide - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B78,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B78,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B78,'Stock Cost'!$C$24:$C$115,0))","v":274.22900882528046},{"$f":"IF(OR(H78=\"Luminaire\",H78=\"NW\"),IF(E78=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H78=\"Bracket\",IF(E78=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H78=\"Column\",IF(E78=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B78,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},529.99837233193387,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B78,'C_OPEX Calc'!$D$10:$D$147,0))","v":53.419301344004538},null,{"$f":"IF(H78=\"Luminaire\",IF((MID(B78,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q78),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q78)),IF(H78=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q78),-PMT(return_on_assests_pct,pole_lifespan,Q78)))+R78","v":91.047630020868326},94.232743357775831,101.61288401646398,105.73022564710051,108.69067196521932,111.73401078024547,114.86256308209235,118.07871484839094,null,529.99837233193387,548.53927102272678,591.49988994041769,615.46739312607679,632.7004801336069,650.41609357734797,668.62774419751372,687.34932103504411,null,"150W Metal Halide - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":267.95999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,25250.60591014961,0,0,0,0,0,0]
[null,"250W Sodium - STANDARD",561,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Standard","Lamp","Luminaire","Direct","250W Sodium - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B79,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B79,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B79,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622485},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B79,'Stock Cost'!$C$24:$C$115,0))","v":287.83583396340754},{"$f":"IF(OR(H79=\"Luminaire\",H79=\"NW\"),IF(E79=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H79=\"Bracket\",IF(E79=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H79=\"Column\",IF(E79=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B79,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},{"$f":"SUM(M79:P79)","v":543.60519747006094},{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B79,'C_OPEX Calc'!$D$10:$D$147,0))","v":52.360414562965616},null,{"$f":"IF(H79=\"Luminaire\",IF((MID(B79,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q79),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q79)),IF(H79=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q79),-PMT(return_on_assests_pct,pole_lifespan,Q79)))+R79","v":90.954787883123885},{"$f":"T79*(1+CPIFY23)","v":94.136653329547158},101.50926838833281,105.62241152639216,108.57983904913114,111.62007454250681,114.74543662969701,117.95830885532853,null,{"$f":"Q79","v":543.60519747006094},562.62210284230707,606.68566407068238,631.26849296651267,648.94401076957502,667.11444307112311,685.79364747711452,704.99586960647378,null,"250W Sodium - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4789.7849999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,{"$f":"U79*AM79","v":450894.33006806503},{"$f":"V79*AN79","v":0},{"$f":"W79*AO79","v":0},{"$f":"X79*AP79","v":0},{"$f":"Y79*AQ79","v":0},{"$f":"Z79*AR79","v":0},{"$f":"AA79*AS79","v":0}]
[null,"250W Metal Halide - STANDARD",562,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Standard","Lamp","Luminaire","Direct","250W Metal Halide - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B80,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"250W Metal Halide - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B80,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B80,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B80,'Stock Cost'!$C$24:$C$115,0))","v":289.38583845432515},{"$f":"IF(OR(H80=\"Luminaire\",H80=\"NW\"),IF(E80=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H80=\"Bracket\",IF(E80=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H80=\"Column\",IF(E80=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B80,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},545.1552019609785,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B80,'C_OPEX Calc'!$D$10:$D$147,0))","v":52.72918110362594},null,{"$f":"IF(H80=\"Luminaire\",IF((MID(B80,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q80),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q80)),IF(H80=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q80),-PMT(return_on_assests_pct,pole_lifespan,Q80)))+R80","v":91.43360019275184},94.632215899153564,102.04364253593806,106.1784384490915,109.15143472566606,112.20767489798472,115.34948979512829,118.57927550939189,null,545.1552019609785,564.22633103981809,608.41553256395889,633.06845551953211,650.79437227407902,669.0166146977532,687.74907990929034,707.00605414675044,null,"250W Metal Halide - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":122.81499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,11622.255595654544,0,0,0,0,0,0]
[null,"400W Sodium - STANDARD",563,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Standard","Lamp","Luminaire","Direct","400W Sodium - STANDARD Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B81,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - STANDARD",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B81,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B81,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B81,'Stock Cost'!$C$24:$C$115,0))","v":375.21180140856524},{"$f":"IF(OR(H81=\"Luminaire\",H81=\"NW\"),IF(E81=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H81=\"Bracket\",IF(E81=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H81=\"Column\",IF(E81=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B81,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},630.98116491521864,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B81,'C_OPEX Calc'!$D$10:$D$147,0))","v":50.495509485911995},null,{"$f":"IF(H81=\"Luminaire\",IF((MID(B81,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q81),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q81)),IF(H81=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q81),-PMT(return_on_assests_pct,pole_lifespan,Q81)))+R81","v":95.293320011017414},98.626960045532513,106.35124793038462,110.66058748719682,113.75908393683834,116.94433828706981,120.21877975910778,123.5849055923628,null,630.98116491521864,653.05473809058037,704.2008222773942,732.7349534553008,753.25153215204921,774.34257505230664,796.02416715377126,818.31284383407683,null,"400W Sodium - STANDARD Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":484.15499999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,47750.735840844791,0,0,0,0,0,0]
[null,"80W Mercury - AEROSCREEN",564,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","80W Mercury - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B82,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"80W Mercury - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B82,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B82,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B82,'Stock Cost'!$C$24:$C$115,0))","v":182.5683861088003},{"$f":"IF(OR(H82=\"Luminaire\",H82=\"NW\"),IF(E82=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H82=\"Bracket\",IF(E82=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H82=\"Column\",IF(E82=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B82,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},408.71454541877142,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B82,'C_OPEX Calc'!$D$10:$D$147,0))","v":49.617054605338993},null,{"$f":"IF(H82=\"Luminaire\",IF((MID(B82,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q82),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q82)),IF(H82=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q82),-PMT(return_on_assests_pct,pole_lifespan,Q82)))+R82","v":78.634587588252771},81.385456266681402,87.759420277674593,91.315421252228674,93.872253047291082,96.50067613261524,99.202695064328466,101.98037052612966,null,408.71454541877142,423.01257985748265,456.14217184961859,474.6249968557575,487.91449676771873,501.57610267721486,515.62023355217684,530.05760009163782,null,"80W Mercury - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"Urban A/Screen 42W CFL c/w D2 PECB",578,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","Urban A/Screen 42W CFL c/w D2 PECB Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B83,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"Urban A/Screen 42W CFL c/w D2 PECB",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B83,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B83,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B83,'Stock Cost'!$C$24:$C$115,0))","v":304.7469868571726},{"$f":"IF(OR(H83=\"Luminaire\",H83=\"NW\"),IF(E83=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H83=\"Bracket\",IF(E83=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H83=\"Column\",IF(E83=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B83,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},530.89314616714364,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B83,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,{"$f":"IF(H83=\"Luminaire\",IF((MID(B83,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q83),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q83)),IF(H83=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q83),-PMT(return_on_assests_pct,pole_lifespan,Q83)))+R83","v":80.552579763740198},83.370545438068987,89.899978098099126,93.542714213694879,96.161910211678332,98.854443697605333,101.62236812113828,104.46779442853015,null,530.89314616714364,549.46534667299079,592.49849418653923,616.50646069409777,633.76864159353249,651.51416355815138,669.75656013777962,688.50974382163747,null,"Urban A/Screen 42W CFL c/w D2 PECB Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":48.72},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,4061.8129737427212,0,0,0,0,0,0]
[null,"150W Sodium - AEROSCREEN",565,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","150W Sodium - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B84,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B84,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B84,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B84,'Stock Cost'!$C$24:$C$115,0))","v":311.93840379717693},{"$f":"IF(OR(H84=\"Luminaire\",H84=\"NW\"),IF(E84=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H84=\"Bracket\",IF(E84=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H84=\"Column\",IF(E84=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B84,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},567.70776730383034,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B84,'C_OPEX Calc'!$D$10:$D$147,0))","v":49.9291894413265},null,{"$f":"IF(H84=\"Luminaire\",IF((MID(B84,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q84),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q84)),IF(H84=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q84),-PMT(return_on_assests_pct,pole_lifespan,Q84)))+R84","v":90.234774468931533},93.391451732776403,100.70570392949014,104.78628673397253,107.72030276252376,110.73647123987443,113.83709243459091,117.02453102275946,null,567.70776730383034,587.56785131360596,633.5851191411349,659.25791066596673,677.71713216461387,696.69321186522313,716.20062179744934,736.25423920777791,null,"150W Sodium - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":80.184999999999988},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,7488.5935571926748,0,0,0,0,0,0]
[null,"150W Metal Halide - AEROSCREEN",566,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","150W Metal Halide - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B85,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"150W Metal Halide - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B85,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B85,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B85,'Stock Cost'!$C$24:$C$115,0))","v":326.60808915764756},{"$f":"IF(OR(H85=\"Luminaire\",H85=\"NW\"),IF(E85=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H85=\"Bracket\",IF(E85=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H85=\"Column\",IF(E85=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B85,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},582.37745266430102,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B85,'C_OPEX Calc'!$D$10:$D$147,0))","v":53.419301344004538},null,{"$f":"IF(H85=\"Luminaire\",IF((MID(B85,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q85),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q85)),IF(H85=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q85),-PMT(return_on_assests_pct,pole_lifespan,Q85)))+R85","v":94.766390970767588},98.08159748083709,{"$f":"U85*(1+CPIFY24)","v":105.76317354075427},110.04868439523436,113.13004755830093,116.29768888993335,119.55402417885149,122.90153685585933,null,582.37745266430102,602.75072532576542,649.95708880964651,676.29327054275905,695.22948211795631,714.69590761725908,734.70739303054233,755.27920003539759,null,"150W Metal Halide - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":110.63499999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,10851.257537292411,0,0,0,0,0,0]
[null,"250W Sodium (w/o PECB) - AEROSCREEN",568,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","250W Sodium (w/o PECB) - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B86,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium (w/o PECB) - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B86,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B86,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B86,'Stock Cost'!$C$24:$C$115,0))","v":310.20219746806458},{"$f":"IF(OR(H86=\"Luminaire\",H86=\"NW\"),IF(E86=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H86=\"Bracket\",IF(E86=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H86=\"Column\",IF(E86=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B86,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},565.97156097471793,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B86,'C_OPEX Calc'!$D$10:$D$147,0))","v":52.360414562965616},null,{"$f":"IF(H86=\"Luminaire\",IF((MID(B86,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q86),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q86)),IF(H86=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q86),-PMT(return_on_assests_pct,pole_lifespan,Q86)))+R86","v":92.542734037668595},95.780150501443686,103.28148133214209,107.46643432190014,110.47549448291335,113.56880832843493,116.7487349616311,120.01769954055678,null,565.97156097471793,585.77090739106893,631.64744177041905,657.24171884521422,675.64448697288026,694.56253260812093,714.01028352114838,734.00257145974058,null,"250W Sodium (w/o PECB) - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":93.38},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,8943.9504538248111,0,0,0,0,0,0]
[null,"250W Metal Halide - AEROSCREEN",569,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","250W Metal Halide - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B87,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"250W Metal Halide - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B87,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B87,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B87,'Stock Cost'!$C$24:$C$115,0))","v":311.75018896613693},{"$f":"IF(OR(H87=\"Luminaire\",H87=\"NW\"),IF(E87=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H87=\"Bracket\",IF(E87=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H87=\"Column\",IF(E87=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B87,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},567.51955247279034,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B87,'C_OPEX Calc'!$D$10:$D$147,0))","v":52.72918110362594},null,{"$f":"IF(H87=\"Luminaire\",IF((MID(B87,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q87),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q87)),IF(H87=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q87),-PMT(return_on_assests_pct,pole_lifespan,Q87)))+R87","v":93.021403430713477},96.275565154825458,103.81569597898739,108.02229528088824,111.04691954875312,114.15623329611822,117.35260782840953,120.638480847605,null,567.51955247279034,587.37305217533674,633.37506368123707,659.03934378452868,677.49244541049552,696.46223388198939,715.96317643068517,736.01014537074434,null,"250W Metal Halide - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":85.259999999999991},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,8208.4546851004179,0,0,0,0,0,0]
[null,"400W Sodium - AEROSCREEN",570,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","400W Sodium - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B88,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B88,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B88,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B88,'Stock Cost'!$C$24:$C$115,0))","v":360.81890256432996},{"$f":"IF(OR(H88=\"Luminaire\",H88=\"NW\"),IF(E88=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H88=\"Bracket\",IF(E88=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H88=\"Column\",IF(E88=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B88,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},616.58826607098331,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B88,'C_OPEX Calc'!$D$10:$D$147,0))","v":50.495509485911995},null,{"$f":"IF(H88=\"Luminaire\",IF((MID(B88,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q88),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q88)),IF(H88=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q88),-PMT(return_on_assests_pct,pole_lifespan,Q88)))+R88","v":94.271466442032192},97.569359039407033,105.210817496739,109.47394695188208,112.53921746653478,115.69031555559775,118.92964439115448,122.25967443410681,null,616.58826607098331,638.15833339940502,688.1377576969677,716.02101546297627,736.06960389593962,756.67955280502599,777.86658028356669,799.64684453150653,null,"400W Sodium - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":27.404999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,2673.8882844749496,0,0,0,0,0,0]
[null,"400W Metal Halide - AEROSCREEN",571,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","400W Metal Halide - AEROSCREEN Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B89,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"400W Metal Halide - AEROSCREEN",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B89,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B89,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B89,'Stock Cost'!$C$24:$C$115,0))","v":368.67963962541228},{"$f":"IF(OR(H89=\"Luminaire\",H89=\"NW\"),IF(E89=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H89=\"Bracket\",IF(E89=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H89=\"Column\",IF(E89=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B89,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},624.44900313206563,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B89,'C_OPEX Calc'!$D$10:$D$147,0))","v":52.365682656403628},null,{"$f":"IF(H89=\"Luminaire\",IF((MID(B89,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q89),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q89)),IF(H89=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q89),-PMT(return_on_assests_pct,pole_lifespan,Q89)))+R89","v":96.699728869431141},100.08256921383956,107.92085781673715,112.29379777414316,115.43802411181917,118.67028878695011,121.99305687298471,125.40886246542829,null,624.44900313206563,646.29406211535456,696.91066219858521,725.14939698186117,745.45358009735332,766.32628034007928,787.78341618960155,809.8413518429104,null,"400W Metal Halide - AEROSCREEN Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":147.17499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,14729.652124046836,0,0,0,0,0,0]
[null,"Roadster A/Screen 100W HPS c/w PECB",579,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","Roadster A/Screen 100W HPS c/w PECB Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B90,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"Roadster A/Screen 100W HPS c/w PECB",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B90,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B90,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B90,'Stock Cost'!$C$24:$C$115,0))","v":277.67223308724749},{"$f":"IF(OR(H90=\"Luminaire\",H90=\"NW\"),IF(E90=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H90=\"Bracket\",IF(E90=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H90=\"Column\",IF(E90=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B90,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},533.44159659390084,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B90,'C_OPEX Calc'!$D$10:$D$147,0))","v":50.995978362522429},null,{"$f":"IF(H90=\"Luminaire\",IF((MID(B90,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q90),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q90)),IF(H90=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q90),-PMT(return_on_assests_pct,pole_lifespan,Q90)))+R90","v":88.868765854735756},91.977656127810974,99.181182370302366,103.19999174769228,106.08959151662766,109.06010007909325,112.11378288130786,115.25296880198448,null,533.44159659390084,552.1029493757693,595.34266923619646,619.46588136885578,636.81092604718378,654.64163197650498,672.97159767184712,691.81480240665883,null,"Roadster A/Screen 100W HPS c/w PECB Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":2.0299999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,186.71464193945627,0,0,0,0,0,0]
[null,"80W Mercury - POST TOP",572,"TC3 - Capital Funded by Endeavour Energy","P","Post Top - Standard","Lamp","Luminaire","Direct","80W Mercury - POST TOP Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B91,'I_Asset number input'!$D$5:$D$265,0))","v":"MERCURY"},"80W Mercury - POST TOP",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B91,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B91,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B91,'Stock Cost'!$C$24:$C$115,0))","v":512.49791346127131},{"$f":"IF(OR(H91=\"Luminaire\",H91=\"NW\"),IF(E91=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H91=\"Bracket\",IF(E91=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H91=\"Column\",IF(E91=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B91,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},738.64407277124246,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B91,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.505128464032829},null,{"$f":"IF(H91=\"Luminaire\",IF((MID(B91,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q91),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q91)),IF(H91=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q91),-PMT(return_on_assests_pct,pole_lifespan,Q91)))+R91","v":94.946689412915291},98.268203291694746,105.96439398642765,{"$f":"V91*(1+CPIFY25)","v":110.25805826875231},{"$f":"W91*(1+CPIFY26)","v":113.34528390027738},{"$f":"X91*(1+CPIFY27)","v":116.51895184948515},{"$f":"Y91*(1+CPIFY28)","v":119.78148250127073},{"$f":"Z91*(1+CPIFY29)","v":123.13536401130631},null,738.64407277124246,{"$f":"AC91*(1+CPIFY23)","v":764.48401047057769},{"$f":"AD91*(1+CPIFY24)","v":824.35703684708631},{"$f":"AE91*(1+CPIFY25)","v":857.75988314134884},{"$f":"AF91*(1+CPIFY26)","v":881.77715986930662},{"$f":"AG91*(1+CPIFY27)","v":906.46692034564717},{"$f":"AH91*(1+CPIFY28)","v":931.84799411532526},{"$f":"AI91*(1+CPIFY29)","v":957.93973795055444},null,"80W Mercury - POST TOP Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":51.764999999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,5086.8535433945781,0,0,0,0,0,0]
[null,"B2001 42WCFL c/w D2 PECB green - PT",580,"TC3 - Capital Funded by Endeavour Energy","P","Post Top - Standard","Lamp","Luminaire","Direct","B2001 42WCFL c/w D2 PECB green - PT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B92,'I_Asset number input'!$D$5:$D$265,0))","v":"FLUORESCENT"},"B2001 42WCFL c/w D2 PECB green - PT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B92,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B92,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B92,'Stock Cost'!$C$24:$C$115,0))","v":577.27602322455709},{"$f":"IF(OR(H92=\"Luminaire\",H92=\"NW\"),IF(E92=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H92=\"Bracket\",IF(E92=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H92=\"Column\",IF(E92=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B92,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},803.42218253452825,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B92,'C_OPEX Calc'!$D$10:$D$147,0))","v":42.860724771098134},null,{"$f":"IF(H92=\"Luminaire\",IF((MID(B92,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q92),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q92)),IF(H92=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q92),-PMT(return_on_assests_pct,pole_lifespan,Q92)))+R92","v":99.901341363329422},103.39618350999879,111.49398848398882,116.01171125895165,119.2600391742023,122.59932027107997,126.03210123867022,129.561000073353,null,803.42218253452825,831.52824864708418,896.6520603712994,932.9842921753351,959.10785235624451,985.9628722222194,1013.5698326444416,1041.949787958486,null,"B2001 42WCFL c/w D2 PECB green - PT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":21.314999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,2203.8896515156239,0,0,0,0,0,0]
[null,"17W LED B2001 NUWE Post Top",665,"TC3 - Capital Funded by Endeavour Energy","P","Post Top - Standard","Lamp","Luminaire","Direct","17W LED B2001 NUWE Post Top Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B93,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"17W LED B2001 NUWE Post Top",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B93,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B93,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B93,'Stock Cost'!$C$24:$C$115,0))","v":600},{"$f":"IF(OR(H93=\"Luminaire\",H93=\"NW\"),IF(E93=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H93=\"Bracket\",IF(E93=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H93=\"Column\",IF(E93=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B93,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},826.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B93,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H93=\"Luminaire\",IF((MID(B93,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q93),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q93)),IF(H93=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q93),-PMT(return_on_assests_pct,pole_lifespan,Q93)))+R93","v":88.519452840786116},91.616123119346028,98.79133474039952,102.79434753951355,105.67258927061994,108.63142177019729,111.67310157976281,114.79994842399617,null,826.14615930997104,855.04717682849389,922.01294912751041,959.37280104169838,986.23523947086596,1013.8498261760502,1042.2376213089797,1071.4202747056311,null,"17W LED B2001 NUWE Post Top Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1.0149999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":473},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":480.09499999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":487.29642499999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":494.60587137499988},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":502.0249594456248},{"$f":"IFERROR((_xlfn.XLOOKUP($AL93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":509.55533383730915},null,92.990364966136212,46728.301332208976,49351.052281982753,51493.874972066449,53729.739023353563,56062.684291747566,58496.926043695239]
[null,"250W Sodium - FLOODLIGHT",573,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","250W Sodium - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B94,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B94,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B94,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B94,'Stock Cost'!$C$24:$C$115,0))","v":534.37914569019972},{"$f":"IF(OR(H94=\"Luminaire\",H94=\"NW\"),IF(E94=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H94=\"Bracket\",IF(E94=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H94=\"Column\",IF(E94=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B94,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},790.14850919685318,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B94,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.213866244388051},null,{"$f":"IF(H94=\"Luminaire\",IF((MID(B94,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q94),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q94)),IF(H94=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q94),-PMT(return_on_assests_pct,pole_lifespan,Q94)))+R94","v":102.31209099322223},105.89126823786566,114.18448380472242,118.8112251209688,122.13793942435593,125.55780172823791,129.07342017662856,132.68747594157415,null,790.14850919685318,817.7902232557874,881.83809729478151,917.57006912706231,943.26203106262005,969.67336793237348,996.82422223447998,1024.7353004570455,null,"250W Sodium - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":49.734999999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,5266.5022258102481,0,0,0,0,0,0]
[null,"250W Metal Halide - FLOODLIGHT",574,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","250W Metal Halide - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B95,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"250W Metal Halide - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B95,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B95,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B95,'Stock Cost'!$C$24:$C$115,0))","v":535.92512419542675},{"$f":"IF(OR(H95=\"Luminaire\",H95=\"NW\"),IF(E95=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H95=\"Bracket\",IF(E95=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H95=\"Column\",IF(E95=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B95,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},791.6944877020801,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B95,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.582632785048368},null,{"$f":"IF(H95=\"Luminaire\",IF((MID(B95,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q95),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q95)),IF(H95=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q95),-PMT(return_on_assests_pct,pole_lifespan,Q95)))+R95","v":102.79061746968404},106.3865349750228,114.71853895080778,119.36692011624569,122.70919387950057,126.1450513081266,129.67711274475414,133.30807190160726,null,791.6944877020801,819.39028462681154,883.56347262314068,919.36535645267156,945.10758643334634,971.57059885348008,998.77457562137749,1026.7402637387761,null,"250W Metal Halide - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":28.419999999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,3023.5053239901476,0,0,0,0,0,0]
[null,"400W Sodium - FLOODLIGHT",575,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","400W Sodium - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B96,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B96,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B96,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B96,'Stock Cost'!$C$24:$C$115,0))","v":555.88797424273878},{"$f":"IF(OR(H96=\"Luminaire\",H96=\"NW\"),IF(E96=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H96=\"Bracket\",IF(E96=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H96=\"Column\",IF(E96=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B96,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},811.65733774939213,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B96,'C_OPEX Calc'!$D$10:$D$147,0))","v":44.348961167334423},null,{"$f":"IF(H96=\"Luminaire\",IF((MID(B96,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q96),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q96)),IF(H96=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q96),-PMT(return_on_assests_pct,pole_lifespan,Q96)))+R96","v":101.97424960632341},105.54160816763677,113.80743898043603,118.41890248652402,121.7346317561467,125.14320144531881,128.64721108578775,132.24933299618979,null,811.65733774939213,840.0514937628094,905.8428308670691,942.54747156734015,968.93880077122571,996.06908719282001,1023.959021634219,1052.6298742399772,null,"400W Sodium - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":82.214999999999989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,8677.103315502256,0,0,0,0,0,0]
[null,"400W Metal Halide - FLOODLIGHT",576,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","400W Metal Halide - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B97,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"400W Metal Halide - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B97,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B97,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B97,'Stock Cost'!$C$24:$C$115,0))","v":563.74871130382121},{"$f":"IF(OR(H97=\"Luminaire\",H97=\"NW\"),IF(E97=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H97=\"Bracket\",IF(E97=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H97=\"Column\",IF(E97=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B97,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},819.51807481047467,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B97,'C_OPEX Calc'!$D$10:$D$147,0))","v":46.219134337826056},null,{"$f":"IF(H97=\"Luminaire\",IF((MID(B97,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q97),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q97)),IF(H97=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q97),-PMT(return_on_assests_pct,pole_lifespan,Q97)))+R97","v":104.40251203372237},108.05481834206931,116.51747930043419,121.23875330878511,{"$f":"W97*(1+CPIFY26)","v":124.63343840143109},128.12317467667117,131.71062356761797,135.39852102751126,null,819.51807481047467,848.18722247875917,914.61573536868684,951.67585308622529,978.32277697263964,1005.7158147278736,1033.8758575402542,1062.8243815513813,null,"400W Metal Halide - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":83.22999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,8993.4025306104268,0,0,0,0,0,0]
[null,"150W Sodium - FLOODLIGHT",581,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","150W Sodium - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B98,'I_Asset number input'!$D$5:$D$265,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B98,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B98,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B98,'Stock Cost'!$C$24:$C$115,0))","v":517.76188975185528},{"$f":"IF(OR(H98=\"Luminaire\",H98=\"NW\"),IF(E98=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H98=\"Bracket\",IF(E98=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H98=\"Column\",IF(E98=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B98,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},773.53125325850874,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B98,'C_OPEX Calc'!$D$10:$D$147,0))","v":43.782641122748927},null,{"$f":"IF(H98=\"Luminaire\",IF((MID(B98,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q98),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q98)),IF(H98=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q98),-PMT(return_on_assests_pct,pole_lifespan,Q98)))+R98","v":98.701089478300176},102.15394329110759,110.15445822322238,114.61790339587587,117.8272046909604,121.1263664223073,124.51790468213191,128.0044060132316,null,773.53125325850874,800.59164693052139,863.29255909738015,898.2730679904696,923.4247138942028,949.28060588324047,975.86046284797123,1003.1845558077144,null,"150W Sodium - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4.0599999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,414.74500976189677,0,0,0,0,0,0]
[null,"150W Metal Halide - FLOODLIGHT",582,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","150W Metal Halide - FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B99,'I_Asset number input'!$D$5:$D$265,0))","v":"METAL HALIDE"},"150W Metal Halide - FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B99,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B99,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B99,'Stock Cost'!$C$24:$C$115,0))","v":532.42654263021257},{"$f":"IF(OR(H99=\"Luminaire\",H99=\"NW\"),IF(E99=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H99=\"Bracket\",IF(E99=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H99=\"Column\",IF(E99=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B99,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633646},788.19590613686591,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B99,'C_OPEX Calc'!$D$10:$D$147,0))","v":47.272753025426958},null,{"$f":"IF(H99=\"Luminaire\",IF((MID(B99,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q99),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q99)),IF(H99=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q99),-PMT(return_on_assests_pct,pole_lifespan,Q99)))+R99","v":103.23234868867851},106.84371924860667,115.21152908258659,119.87988614785958,123.23652295999965,126.68714560287964,130.23438567976027,133.88094847879356,null,788.19590613686591,815.76931240957185,879.65891230974455,915.30258383299861,940.93105618032257,967.27712575337159,994.360885274466,1022.2029900621511,null,"150W Metal Halide - FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1.0149999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,108.44637503733577,0,0,0,0,0,0]
[null,"75W LED Aglo Nilum Plus FLOODLIGHT",655,"TC3 - Capital Funded by Endeavour Energy","P","FLOODLIGHT","Lamp","Luminaire","Direct","75W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B100,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"75W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B100,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B100,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B100,'Stock Cost'!$C$24:$C$115,0))","v":451.14379348783837},{"$f":"IF(OR(H100=\"Luminaire\",H100=\"NW\"),IF(E100=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H100=\"Bracket\",IF(E100=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H100=\"Column\",IF(E100=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B100,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},677.28995279780929,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B100,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H100=\"Luminaire\",IF((MID(B100,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q100),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q100)),IF(H100=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q100),-PMT(return_on_assests_pct,pole_lifespan,Q100)))+R100","v":77.951099131347277},80.678057377409758,86.996619167066754,90.521711533928013,93.056319456878001,95.661896401670589,98.340429500917367,101.09396152694306,null,677.28995279780929,700.98354329670872,755.88332616001242,786.51162607322385,808.53395160327409,831.17290224816577,854.44574351111442,878.3702243294257,null,"75W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1.0149999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":12},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":12.18},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":12.362699999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":12.548140499999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":12.736362607499995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":12.927408046612493},null,81.888228238070894,1043.9594300048011,1102.5544464832433,1150.4273605495455,1200.3789165446067,1252.4993691009734,1306.8828917073376]
[null,"100W LED Aglo Nilum Plus FLOODLIGHT",656,"TC3 - Capital Funded by Endeavour Energy","P","FLOODLIGHT","Lamp","Luminaire","Direct","100W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B101,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"100W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B101,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B101,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B101,'Stock Cost'!$C$24:$C$115,0))","v":478.6525613834383},{"$f":"IF(OR(H101=\"Luminaire\",H101=\"NW\"),IF(E101=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H101=\"Bracket\",IF(E101=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H101=\"Column\",IF(E101=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B101,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},704.79872069340934,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B101,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H101=\"Luminaire\",IF((MID(B101,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q101),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q101)),IF(H101=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q101),-PMT(return_on_assests_pct,pole_lifespan,Q101)))+R101","v":79.904140902620725},82.699422282319901,89.17629377186681,92.789706287087697,95.387818063126161,98.058676968893693,100.80431992402272,103.62684088189536,null,704.79872069340934,729.45464863575546,786.58423777046016,818.45653486666379,841.37331784293042,864.93177074253254,889.14986032332342,914.04605641237652,null,"100W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":17.254999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":492},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":499.37999999999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":506.87069999999989},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":514.4737604999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":522.19086690749975},{"$f":"IFERROR((_xlfn.XLOOKUP($AL101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":530.02372991111224},null,1426.9785314814299,43874.736535758471,46337.32352564585,48349.290113129391,50448.616289841462,52639.095209146377,54924.68472312751]
[null,"150W LED Aglo Nilum Plus FLOODLIGHT",657,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct","150W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B102,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"150W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B102,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B102,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B102,'Stock Cost'!$C$24:$C$115,0))","v":533.67009717463804},{"$f":"IF(OR(H102=\"Luminaire\",H102=\"NW\"),IF(E102=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H102=\"Bracket\",IF(E102=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H102=\"Column\",IF(E102=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B102,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},789.43946068129139,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B102,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H102=\"Luminaire\",IF((MID(B102,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q102),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q102)),IF(H102=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q102),-PMT(return_on_assests_pct,pole_lifespan,Q102)))+R102","v":85.913384987095611},88.918887362924039,95.882856282526504,99.768017890304705,102.56152239123324,105.43324501818778,108.38537587869703,111.42016640330056,null,789.43946068129139,817.05637014198498,881.04677011188494,916.74667746351315,942.41558443249153,968.80322079660129,995.9297109789062,1023.8157428863155,null,"150W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":13.194999999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":605},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":614.07499999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":623.28612499999986},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":632.63541687499981},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":642.12494812812474},{"$f":"IFERROR((_xlfn.XLOOKUP($AL102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":651.7568223500466},null,1173.2847187537825,58009.128050928535,61265.045585988853,63925.173865332486,66700.804914565218,69596.953863955641,72618.853600728587]
[null,"300W LED Aglo Nilum Plus FLOODLIGHT",658,"TC3 - Capital Funded by Endeavour Energy","V","FLOODLIGHT","Lamp","Luminaire","Direct",{"$f":"B103&\" \"&\"Capex\"","v":"300W LED Aglo Nilum Plus FLOODLIGHT Capex"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B103,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"300W LED Aglo Nilum Plus FLOODLIGHT",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B103,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B103,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B103,'Stock Cost'!$C$24:$C$115,0))","v":878.63004658546083},{"$f":"IF(OR(H103=\"Luminaire\",H103=\"NW\"),IF(E103=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H103=\"Bracket\",IF(E103=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H103=\"Column\",IF(E103=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B103,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},1134.3994100921141,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B103,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H103=\"Luminaire\",IF((MID(B103,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q103),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q103)),IF(H103=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q103),-PMT(return_on_assests_pct,pole_lifespan,Q103)))+R103","v":110.40452879886433},114.26680327049695,123.2159758267189,128.20867209492692,131.79851491358488,135.48887333116525,139.28256178443789,143.18247351440215,null,1134.3994100921141,1174.0840310936298,1266.0362017068985,1317.3358337332481,1354.2212370777791,1392.1394317159568,1431.1193358040036,1471.1906772065158,null,"300W LED Aglo Nilum Plus FLOODLIGHT Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":7.1049999999999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":18},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":18.27},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":18.544049999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":18.822210749999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":19.104543911249994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":19.391112069918741},null,811.86563723688073,2217.8875648809403,2342.3724391743149,2444.0782504832637,2550.2001281192465,2660.929817682184,2776.4673903659441]
[null,"33W LED P4 Pecan",587,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct",{"$f":"B104&\" \"&\"Capex\"","v":"33W LED P4 Pecan Capex"},{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B104,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"33W LED P4 Pecan",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B104,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B104,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"N66","v":236.98},{"$f":"IF(OR(H104=\"Luminaire\",H104=\"NW\"),IF(E104=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H104=\"Bracket\",IF(E104=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H104=\"Column\",IF(E104=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B104,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},463.126159309971,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B104,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H104=\"Luminaire\",IF((MID(B104,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q104),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q104)),IF(H104=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q104),-PMT(return_on_assests_pct,pole_lifespan,Q104)))+R104","v":62.746098450708764},64.941141143950276,70.02721567707087,{"$f":"V104*(1+CPIFY25)","v":72.864709890285511},{"$f":"W104*(1+CPIFY26)","v":74.904921767213509},{"$f":"X104*(1+CPIFY27)","v":77.002259576695494},{"$f":"Y104*(1+CPIFY28)","v":79.158322844842971},{"$f":"Z104*(1+CPIFY29)","v":81.374755884498569},null,463.126159309971,{"$f":"AC104*(1+CPIFY23)","v":479.32767170903992},{"$f":"AD104*(1+CPIFY24)","v":516.86776141419978},{"$f":"AE104*(1+CPIFY25)","v":537.81117988128881},{"$f":"AF104*(1+CPIFY26)","v":552.86989291796488},{"$f":"AG104*(1+CPIFY27)","v":568.35024991966793},{"$f":"AH104*(1+CPIFY28)","v":584.26405691741866},{"$f":"AI104*(1+CPIFY29)","v":600.6234505111064},null,{"$f":"J104","v":"33W LED P4 Pecan Capex"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"13W LED STREETLED3 STD Visor S-S",433,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","13W LED STREETLED3 STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B105,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"13W LED STREETLED3 STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B105,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B105,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B105,'Stock Cost'!$C$24:$C$115,0))","v":160},{"$f":"IF(OR(H105=\"Luminaire\",H105=\"NW\"),IF(E105=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H105=\"Bracket\",IF(E105=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H105=\"Column\",IF(E105=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B105,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},386.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B105,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H105=\"Luminaire\",IF((MID(B105,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q105),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q105)),IF(H105=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q105),-PMT(return_on_assests_pct,pole_lifespan,Q105)))+R105","v":57.280744418015928},59.284592985540371,63.92765673956044,66.517997570750566,68.38050150273159,70.295155544808082,72.263419900062715,74.286795657264477,null,386.14615930997104,399.65468536091709,430.95492864969464,448.417169642381,460.97285039236766,473.88009020335397,487.14873272904788,500.78889724546121,null,"13W LED STREETLED3 STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"24W LED STREETLED3 STD Visor S-S",431,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","24W LED STREETLED3 STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B106,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"24W LED STREETLED3 STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B106,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B106,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B106,'Stock Cost'!$C$24:$C$115,0))","v":195},{"$f":"IF(OR(H106=\"Luminaire\",H106=\"NW\"),IF(E106=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H106=\"Bracket\",IF(E106=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H106=\"Column\",IF(E106=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B106,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},421.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B106,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H106=\"Luminaire\",IF((MID(B106,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q106),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q106)),IF(H106=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q106),-PMT(return_on_assests_pct,pole_lifespan,Q106)))+R106","v":59.765641678918101},61.856419246184004,66.700903853263554,69.403616318265819,71.346917575177258,73.344631267282224,75.398280942766135,77.509432809163584,null,421.14615930997104,435.87908809129249,470.01636209679361,489.0613675945994,502.75508588724819,516.83222829209114,531.30353068426973,546.18002954342933,null,"24W LED STREETLED3 STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"18W LED Bourke Hill S-S",437,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","18W LED Bourke Hill S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B107,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"18W LED Bourke Hill S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B107,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B107,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B107,'Stock Cost'!$C$24:$C$115,0))","v":720},{"$f":"IF(OR(H107=\"Luminaire\",H107=\"NW\"),IF(E107=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H107=\"Bracket\",IF(E107=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H107=\"Column\",IF(E107=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B107,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},946.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B107,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H107=\"Luminaire\",IF((MID(B107,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q107),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q107)),IF(H107=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q107),-PMT(return_on_assests_pct,pole_lifespan,Q107)))+R107","v":97.039100592450708},100.43381315583848,108.29961055881017,112.68789753099436,115.8431586618622,119.08676710439435,122.4211965833174,125.84899008765029,null,946.14615930997104,979.24512904692392,1055.9378638032783,1098.7243368778759,1129.4886183104563,1161.1142996231492,1193.6255000125975,1227.0470140129503,null,"18W LED Bourke Hill S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"24W LED Bourke Hill S-S",438,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","24W LED Bourke Hill S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B108,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"24W LED Bourke Hill S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B108,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B108,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B108,'Stock Cost'!$C$24:$C$115,0))","v":745},{"$f":"IF(OR(H108=\"Luminaire\",H108=\"NW\"),IF(E108=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H108=\"Bracket\",IF(E108=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H108=\"Column\",IF(E108=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B108,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},971.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B108,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H108=\"Luminaire\",IF((MID(B108,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q108),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q108)),IF(H108=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q108),-PMT(return_on_assests_pct,pole_lifespan,Q108)))+R108","v":98.814027207380832},102.27083191344107,110.28050135431239,114.74905377921954,117.96202728503769,121.26496404901874,124.66038304239127,128.15087376757822,null,971.14615930997104,1005.1197024257634,1083.8388876940633,1127.7559068437461,1159.333072235371,1191.7943982579613,1225.1646414091842,1259.4692513686414,null,"24W LED Bourke Hill S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"30W LED ATS PLED MKII",454,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","30W LED ATS PLED MKII Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B109,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"30W LED ATS PLED MKII",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B109,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B109,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B109,'Stock Cost'!$C$24:$C$115,0))","v":220},{"$f":"IF(OR(H109=\"Luminaire\",H109=\"NW\"),IF(E109=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H109=\"Bracket\",IF(E109=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H109=\"Column\",IF(E109=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B109,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},446.14615930997098,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B109,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H109=\"Luminaire\",IF((MID(B109,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q109),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q109)),IF(H109=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q109),-PMT(return_on_assests_pct,pole_lifespan,Q109)))+R109","v":61.540568293848224},63.693438003786596,68.681794648765774,71.464772566490979,73.465786198352731,75.522828211906614,77.637467401839999,79.811316489091524,null,446.14615930997098,461.75366147013204,497.91738598757854,518.09293756046964,532.59953981216279,547.51232692690337,562.84267208085669,578.60226689912065,null,"30W LED ATS PLED MKII Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"20W LED ATS PLED MKII",455,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","20W LED ATS PLED MKII Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B110,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"20W LED ATS PLED MKII",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B110,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B110,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B110,'Stock Cost'!$C$24:$C$115,0))","v":155.19999999999999},{"$f":"IF(OR(H110=\"Luminaire\",H110=\"NW\"),IF(E110=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H110=\"Bracket\",IF(E110=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H110=\"Column\",IF(E110=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B110,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},381.34615930997097,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B110,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H110=\"Luminaire\",IF((MID(B110,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q110),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q110)),IF(H110=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q110),-PMT(return_on_assests_pct,pole_lifespan,Q110)))+R110","v":56.939958507949342},58.931885384080672,63.547325706824012,66.122255571091344,67.973678727081904,69.876941731440198,71.833496099920524,73.8448339907183,null,381.34615930997097,394.68676727217979,425.5979320626638,442.84310820893376,455.24271523878389,467.98951126546984,481.093217580903,494.5638276731683,null,"20W LED ATS PLED MKII Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"13W LED ATS PLED MKII",456,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road Standard","Lamp","Luminaire","Direct","13W LED ATS PLED MKII Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B111,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"13W LED ATS PLED MKII",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B111,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B111,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B111,'Stock Cost'!$C$24:$C$115,0))","v":139.9},{"$f":"IF(OR(H111=\"Luminaire\",H111=\"NW\"),IF(E111=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H111=\"Bracket\",IF(E111=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H111=\"Column\",IF(E111=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B111,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},{"$f":"SUM(M111:P111)","v":366.04615930997102},{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B111,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H111=\"Luminaire\",IF((MID(B111,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q111),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q111)),IF(H111=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q111),-PMT(return_on_assests_pct,pole_lifespan,Q111)))+R111","v":55.85370341961211},{"$f":"T111*(1+CPIFY23)","v":57.807629904427884},62.335020539976654,64.86082794717754,66.676931129698517,68.54388520133007,70.463113986967315,72.436081178602407,null,{"$f":"Q111","v":366.04615930997102},378.85152836433002,408.52250544150348,425.07578738982124,436.97790943673624,449.21329090096486,461.79126304619189,474.72141841148527,null,"13W LED ATS PLED MKII Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,{"$f":"U111*AM111","v":0},{"$f":"V111*AN111","v":0},{"$f":"W111*AO111","v":0},{"$f":"X111*AP111","v":0},{"$f":"Y111*AQ111","v":0},{"$f":"Z111*AR111","v":0},{"$f":"AA111*AS111","v":0}]
[null,"37W LED 4K ROADLED MIDI STD Visor S-S",439,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","37W LED 4K ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B112,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"37W LED 4K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B112,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B112,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B112,'Stock Cost'!$C$24:$C$115,0))","v":372.85},{"$f":"IF(OR(H112=\"Luminaire\",H112=\"NW\"),IF(E112=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H112=\"Bracket\",IF(E112=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H112=\"Column\",IF(E112=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B112,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},628.61936350665337,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B112,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H112=\"Luminaire\",IF((MID(B112,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q112),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q112)),IF(H112=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q112),-PMT(return_on_assests_pct,pole_lifespan,Q112)))+R112","v":78.439092384306562},81.183122066692704,87.541239623441115,91.088399944574419,93.638875143022503,96.260763647027133,98.9560650291439,101.72683484995993,null,628.61936350665337,650.61031393649353,701.56495517636733,729.99228134177054,750.43206521934007,771.44416304548156,793.04459961075509,815.24984839985621,null,"37W LED 4K ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"40W LED 3K ROADLED MIDI STD Visor S-S",440,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","40W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B113,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"40W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B113,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B113,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B113,'Stock Cost'!$C$24:$C$115,0))","v":372.85},{"$f":"IF(OR(H113=\"Luminaire\",H113=\"NW\"),IF(E113=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H113=\"Bracket\",IF(E113=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H113=\"Column\",IF(E113=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B113,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},628.61936350665337,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B113,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H113=\"Luminaire\",IF((MID(B113,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q113),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q113)),IF(H113=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q113),-PMT(return_on_assests_pct,pole_lifespan,Q113)))+R113","v":78.439092384306562},81.183122066692704,87.541239623441115,91.088399944574419,93.638875143022503,96.260763647027133,98.9560650291439,101.72683484995993,null,628.61936350665337,650.61031393649353,701.56495517636733,729.99228134177054,750.43206521934007,771.44416304548156,793.04459961075509,815.24984839985621,null,"40W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"55W LED 4K ROADLED MIDI STD Visor S-S",443,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","55W LED 4K ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B114,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"55W LED 4K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B114,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B114,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B114,'Stock Cost'!$C$24:$C$115,0))","v":380.71},{"$f":"IF(OR(H114=\"Luminaire\",H114=\"NW\"),IF(E114=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H114=\"Bracket\",IF(E114=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H114=\"Column\",IF(E114=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B114,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},636.47936350665327,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B114,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H114=\"Luminaire\",IF((MID(B114,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q114),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q114)),IF(H114=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q114),-PMT(return_on_assests_pct,pole_lifespan,Q114)))+R114","v":78.997129312040585},81.760680764082949,88.164031689547002,91.736427469016405,94.305047438148861,96.945588766417032,99.660065251876716,102.45054707892926,null,636.47936350665327,658.74527980680068,710.33703708763016,739.11980693904013,759.81516153333325,781.08998605626664,802.96050566584211,825.44339982448571,null,"55W LED 4K ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"61W LED 3K ROADLED MIDI STD Visor S-S",444,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","61W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B115,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"61W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B115,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B115,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B115,'Stock Cost'!$C$24:$C$115,0))","v":380.71},{"$f":"IF(OR(H115=\"Luminaire\",H115=\"NW\"),IF(E115=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H115=\"Bracket\",IF(E115=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H115=\"Column\",IF(E115=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B115,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},636.47936350665327,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B115,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H115=\"Luminaire\",IF((MID(B115,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q115),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q115)),IF(H115=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q115),-PMT(return_on_assests_pct,pole_lifespan,Q115)))+R115","v":78.997129312040585},81.760680764082949,88.164031689547002,91.736427469016405,94.305047438148861,96.945588766417032,99.660065251876716,102.45054707892926,null,636.47936350665327,658.74527980680068,710.33703708763016,739.11980693904013,759.81516153333325,781.08998605626664,802.96050566584211,825.44339982448571,null,"61W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"113W LED ROADLED MIDI STD Visor S-S",447,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","113W LED ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B116,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"113W LED ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B116,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B116,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B116,'Stock Cost'!$C$24:$C$115,0))","v":411.81},{"$f":"IF(OR(H116=\"Luminaire\",H116=\"NW\"),IF(E116=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H116=\"Bracket\",IF(E116=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H116=\"Column\",IF(E116=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B116,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},667.57936350665341,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B116,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H116=\"Luminaire\",IF((MID(B116,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q116),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q116)),IF(H116=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q116),-PMT(return_on_assests_pct,pole_lifespan,Q116)))+R116","v":81.205138021013667},84.04593209854059,90.628259839151781,94.30050584180853,96.940920005379169,99.655265765529791,102.44561320696462,105.31409037675964,null,667.57936350665341,690.9332490900772,745.04591080776675,775.23507997658294,796.94166221592729,819.25602875797324,842.19519756319653,865.77666309496601,null,"113W LED ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"275W LED ROADLED S-S",450,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","275W LED ROADLED S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B117,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"275W LED ROADLED S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B117,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B117,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B117,'Stock Cost'!$C$24:$C$115,0))","v":770},{"$f":"IF(OR(H117=\"Luminaire\",H117=\"NW\"),IF(E117=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H117=\"Bracket\",IF(E117=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H117=\"Column\",IF(E117=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B117,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},1025.7693635066535,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B117,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H117=\"Luminaire\",IF((MID(B117,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q117),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q117)),IF(H117=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q117),-PMT(return_on_assests_pct,pole_lifespan,Q117)))+R117","v":106.63557658908651},110.36600204996752,{"$f":"U117*(1+CPIFY24)","v":119.00967080078939},123.83192810387948,127.29922209078811,130.86360030933017,134.52778111799142,138.29455898929518,null,1025.7693635066535,1061.6537866327394,1144.8006207053779,1191.1878018195866,1224.5410602705351,1258.8282099581102,1294.0753998369373,1330.3095110323716,null,"275W LED ROADLED S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"230W LED Avento S-S",452,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","230W LED Avento S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B118,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"230W LED Avento S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B118,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B118,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B118,'Stock Cost'!$C$24:$C$115,0))","v":431.73},{"$f":"IF(OR(H118=\"Luminaire\",H118=\"NW\"),IF(E118=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H118=\"Bracket\",IF(E118=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H118=\"Column\",IF(E118=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B118,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},687.49936350665337,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B118,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H118=\"Luminaire\",IF((MID(B118,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q118),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q118)),IF(H118=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q118),-PMT(return_on_assests_pct,pole_lifespan,Q118)))+R118","v":82.619399547789982},85.509668644598321,92.206633625007925,95.942835140394322,98.629234524325369,101.39085309100648,104.22979697755466,107.14823129292618,null,687.49936350665337,711.55010915833657,767.27744664394424,798.36743492538835,820.72172310329927,843.70193135019167,867.32558542799711,891.61070181998105,null,"230W LED Avento S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":1548},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":1571.2199999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":1594.7882999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":1618.7101244999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":1642.9907763674992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":1667.6356380130114},null,0,142735.86885151226,150747.30142929035,157292.74925735014,164122.40043010426,171248.59505677933,178684.20905414468]
[null,"74W LED ATS VLED",457,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","74W LED ATS VLED Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B119,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"74W LED ATS VLED",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B119,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B119,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B119,'Stock Cost'!$C$24:$C$115,0))","v":260},{"$f":"IF(OR(H119=\"Luminaire\",H119=\"NW\"),IF(E119=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H119=\"Bracket\",IF(E119=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H119=\"Column\",IF(E119=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B119,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},515.76936350665335,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B119,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H119=\"Luminaire\",IF((MID(B119,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q119),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q119)),IF(H119=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q119),-PMT(return_on_assests_pct,pole_lifespan,Q119)))+R119","v":70.427073644511978},72.890819394874597,78.599498572544093,81.784340640086015,84.074302178008423,86.428382638992659,88.848377352884455,91.336131918765219,null,515.76936350665335,533.81248970441163,575.61973333336391,598.94377451583193,615.71420020227526,632.95419780793895,650.67691534656126,668.89586897626498,null,"74W LED ATS VLED Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"155W LED ATS VLED",458,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","155W LED ATS VLED Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B120,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"155W LED ATS VLED",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B120,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B120,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B120,'Stock Cost'!$C$24:$C$115,0))","v":330},{"$f":"IF(OR(H120=\"Luminaire\",H120=\"NW\"),IF(E120=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H120=\"Bracket\",IF(E120=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H120=\"Column\",IF(E120=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B120,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},585.76936350665335,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B120,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H120=\"Luminaire\",IF((MID(B120,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q120),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q120)),IF(H120=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q120),-PMT(return_on_assests_pct,pole_lifespan,Q120)))+R120","v":75.396868166316324},78.034471916161849,84.145992799950292,87.555578135116463,90.007134322899731,92.527334083940929,95.118099438291281,97.781406222563433,null,585.76936350665335,606.26129516516255,653.74260022756198,680.23217042026897,699.27867119203654,718.85847398541353,738.98651125700508,759.6781335722012,null,"155W LED ATS VLED Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"254W LED 3K ROADLED MIDI STD Visor S-S",451,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","254W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B121,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"254W LED 3K ROADLED MIDI STD Visor S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B121,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B121,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B121,'Stock Cost'!$C$24:$C$115,0))","v":770},{"$f":"IF(OR(H121=\"Luminaire\",H121=\"NW\"),IF(E121=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H121=\"Bracket\",IF(E121=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H121=\"Column\",IF(E121=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B121,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},1025.7693635066535,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B121,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H121=\"Luminaire\",IF((MID(B121,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q121),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q121)),IF(H121=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q121),-PMT(return_on_assests_pct,pole_lifespan,Q121)))+R121","v":106.63557658908651},110.36600204996752,119.00967080078939,123.83192810387948,127.29922209078811,130.86360030933017,134.52778111799142,138.29455898929518,null,1025.7693635066535,1061.6537866327394,1144.8006207053779,1191.1878018195866,1224.5410602705351,1258.8282099581102,1294.0753998369373,1330.3095110323716,null,"254W LED 3K ROADLED MIDI STD Visor S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"290W LED ATS VLED",459,"TC3 - Capital Funded by Endeavour Energy","V","Major Road Standard","Lamp","Luminaire","Direct","290W LED ATS VLED Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B122,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"290W LED ATS VLED",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B122,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B122,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B122,'Stock Cost'!$C$24:$C$115,0))","v":527},{"$f":"IF(OR(H122=\"Luminaire\",H122=\"NW\"),IF(E122=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H122=\"Bracket\",IF(E122=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H122=\"Column\",IF(E122=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B122,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},782.76936350665335,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B122,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H122=\"Luminaire\",IF((MID(B122,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q122),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q122)),IF(H122=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q122),-PMT(return_on_assests_pct,pole_lifespan,Q122)))+R122","v":89.383289891965717},92.510179726070305,99.755412268507811,103.79748937113082,106.70381907352248,109.69152600758112,112.7628887357934,115.92024962039561,null,782.76936350665335,810.15293339041841,873.60266848694755,909.00094175132688,934.45296812036406,960.61765122773431,987.51494546211086,1015.16536393505,null,"290W LED ATS VLED Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"120W LED 4K ROADLED MIDI Aeroscreen S-S",448,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","120W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B123,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"120W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B123,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B123,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B123,'Stock Cost'!$C$24:$C$115,0))","v":411.81},{"$f":"IF(OR(H123=\"Luminaire\",H123=\"NW\"),IF(E123=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H123=\"Bracket\",IF(E123=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H123=\"Column\",IF(E123=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B123,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},667.57936350665341,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B123,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H123=\"Luminaire\",IF((MID(B123,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q123),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q123)),IF(H123=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q123),-PMT(return_on_assests_pct,pole_lifespan,Q123)))+R123","v":81.205138021013667},84.04593209854059,90.628259839151781,94.30050584180853,96.940920005379169,99.655265765529791,102.44561320696462,105.31409037675964,null,667.57936350665341,690.9332490900772,745.04591080776675,775.23507997658294,796.94166221592729,819.25602875797324,842.19519756319653,865.77666309496601,null,"120W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"121W LED 3K ROADLED MIDI Aeroscreen S-S",449,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","121W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B124,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"121W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B124,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B124,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B124,'Stock Cost'!$C$24:$C$115,0))","v":411.81},{"$f":"IF(OR(H124=\"Luminaire\",H124=\"NW\"),IF(E124=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H124=\"Bracket\",IF(E124=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H124=\"Column\",IF(E124=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B124,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},667.57936350665341,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B124,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H124=\"Luminaire\",IF((MID(B124,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q124),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q124)),IF(H124=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q124),-PMT(return_on_assests_pct,pole_lifespan,Q124)))+R124","v":81.205138021013667},84.04593209854059,90.628259839151781,94.30050584180853,96.940920005379169,99.655265765529791,102.44561320696462,105.31409037675964,null,667.57936350665341,690.9332490900772,745.04591080776675,775.23507997658294,796.94166221592729,819.25602875797324,842.19519756319653,865.77666309496601,null,"121W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"205W LED 3K ROADLED MIDI Aeroscreen S-S",453,"TC3 - Capital Funded by Endeavour Energy","V","Major Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","205W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B125,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"205W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B125,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B125,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B125,'Stock Cost'!$C$24:$C$115,0))","v":770},{"$f":"IF(OR(H125=\"Luminaire\",H125=\"NW\"),IF(E125=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H125=\"Bracket\",IF(E125=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H125=\"Column\",IF(E125=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B125,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},1025.7693635066535,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B125,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H125=\"Luminaire\",IF((MID(B125,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q125),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q125)),IF(H125=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q125),-PMT(return_on_assests_pct,pole_lifespan,Q125)))+R125","v":106.63557658908651},110.36600204996752,119.00967080078939,123.83192810387948,127.29922209078811,130.86360030933017,134.52778111799142,138.29455898929518,null,1025.7693635066535,1061.6537866327394,1144.8006207053779,1191.1878018195866,1224.5410602705351,1258.8282099581102,1294.0753998369373,1330.3095110323716,null,"205W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"9W LED STREETLED Aeroscreen S-S",434,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","9W LED STREETLED Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B126,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"9W LED STREETLED Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B126,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B126,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B126,'Stock Cost'!$C$24:$C$115,0))","v":160},{"$f":"IF(OR(H126=\"Luminaire\",H126=\"NW\"),IF(E126=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H126=\"Bracket\",IF(E126=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H126=\"Column\",IF(E126=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B126,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},386.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B126,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H126=\"Luminaire\",IF((MID(B126,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q126),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q126)),IF(H126=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q126),-PMT(return_on_assests_pct,pole_lifespan,Q126)))+R126","v":57.280744418015928},59.284592985540371,63.92765673956044,66.517997570750566,68.38050150273159,70.295155544808082,72.263419900062715,74.286795657264477,null,386.14615930997104,399.65468536091709,430.95492864969464,448.417169642381,460.97285039236766,473.88009020335397,487.14873272904788,500.78889724546121,null,"9W LED STREETLED Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"17W LED STREETLED3 Aeroscreen S-S",432,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","17W LED STREETLED3 Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B127,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"17W LED STREETLED3 Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B127,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B127,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B127,'Stock Cost'!$C$24:$C$115,0))","v":165},{"$f":"IF(OR(H127=\"Luminaire\",H127=\"NW\"),IF(E127=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H127=\"Bracket\",IF(E127=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H127=\"Column\",IF(E127=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B127,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},391.14615930997104,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B127,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H127=\"Luminaire\",IF((MID(B127,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q127),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q127)),IF(H127=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q127),-PMT(return_on_assests_pct,pole_lifespan,Q127)))+R127","v":57.635729741001953},59.651996737060891,64.323834898660891,66.930228820395612,68.804275227366688,70.730794933732952,72.711257191877479,74.747172393250054,null,391.14615930997104,404.82960003668501,436.53513342785163,454.22348363555506,466.94174117735059,480.01610993031642,493.45656100836527,507.27334471659952,null,"17W LED STREETLED3 Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"36W LED 4K ROADLED MIDI Aeroscreen S-S",441,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","36W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B128,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"36W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B128,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B128,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B128,'Stock Cost'!$C$24:$C$115,0))","v":372.85},{"$f":"IF(OR(H128=\"Luminaire\",H128=\"NW\"),IF(E128=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H128=\"Bracket\",IF(E128=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H128=\"Column\",IF(E128=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B128,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},598.99615930997106,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B128,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H128=\"Luminaire\",IF((MID(B128,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q128),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q128)),IF(H128=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q128),-PMT(return_on_assests_pct,pole_lifespan,Q128)))+R128","v":76.335931842378514},79.00638679590881,85.194026322381475,88.646077847676736,91.128168027411689,93.679756732179214,96.30278992068024,98.999268038459292,null,598.99615930997106,619.95080310835738,668.50424605583805,695.59195633180082,715.06853110909128,735.09044998014588,755.67298257958998,776.83182609181847,null,"36W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"39W LED 3K ROADLED MIDI Aeroscreen S-S",442,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","39W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B129,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"39W LED 3K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B129,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B129,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B129,'Stock Cost'!$C$24:$C$115,0))","v":372.85},{"$f":"IF(OR(H129=\"Luminaire\",H129=\"NW\"),IF(E129=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H129=\"Bracket\",IF(E129=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H129=\"Column\",IF(E129=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B129,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},598.99615930997106,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B129,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H129=\"Luminaire\",IF((MID(B129,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q129),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q129)),IF(H129=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q129),-PMT(return_on_assests_pct,pole_lifespan,Q129)))+R129","v":76.335931842378514},79.00638679590881,85.194026322381475,88.646077847676736,91.128168027411689,93.679756732179214,96.30278992068024,98.999268038459292,null,598.99615930997106,619.95080310835738,668.50424605583805,695.59195633180082,715.06853110909128,735.09044998014588,755.67298257958998,776.83182609181847,null,"39W LED 3K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"57W LED 4K ROADLED MIDI Aeroscreen S-S",445,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","57W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B130,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"57W LED 4K ROADLED MIDI Aeroscreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B130,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B130,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B130,'Stock Cost'!$C$24:$C$115,0))","v":380.71},{"$f":"IF(OR(H130=\"Luminaire\",H130=\"NW\"),IF(E130=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H130=\"Bracket\",IF(E130=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H130=\"Column\",IF(E130=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B130,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},606.85615930997096,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B130,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H130=\"Luminaire\",IF((MID(B130,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q130),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q130)),IF(H130=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q130),-PMT(return_on_assests_pct,pole_lifespan,Q130)))+R130","v":76.893968770112537},79.583945493299055,85.816818388487363,89.294105372118722,91.794340322538048,94.364581851569113,97.006790143413056,99.722980267428625,null,606.85615930997096,628.08576897866442,677.27632796710066,704.7194819290703,724.45162742308423,744.73627299093062,765.58888863467666,787.02537751644763,null,"57W LED 4K ROADLED MIDI Aeroscreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"63W LED 3K ROADLED MIDI Aerosreen S-S",446,"TC3 - Capital Funded by Endeavour Energy","P","Minor Road - Fully Cut Off (Low Glare)","Lamp","Luminaire","Direct","63W LED 3K ROADLED MIDI Aerosreen S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B131,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"63W LED 3K ROADLED MIDI Aerosreen S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B131,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B131,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B131,'Stock Cost'!$C$24:$C$115,0))","v":380.71},{"$f":"IF(OR(H131=\"Luminaire\",H131=\"NW\"),IF(E131=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H131=\"Bracket\",IF(E131=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H131=\"Column\",IF(E131=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B131,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},606.85615930997096,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B131,'C_OPEX Calc'!$D$10:$D$147,0))","v":33.808962826370831},null,{"$f":"IF(H131=\"Luminaire\",IF((MID(B131,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q131),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q131)),IF(H131=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q131),-PMT(return_on_assests_pct,pole_lifespan,Q131)))+R131","v":76.893968770112537},79.583945493299055,85.816818388487363,89.294105372118722,91.794340322538048,94.364581851569113,97.006790143413056,99.722980267428625,null,606.85615930997096,628.08576897866442,677.27632796710066,704.7194819290703,724.45162742308423,744.73627299093062,765.58888863467666,787.02537751644763,null,"63W LED 3K ROADLED MIDI Aerosreen S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"17W LED Post Top B2001 S-S",435,"TC3 - Capital Funded by Endeavour Energy","V","Post Top - Standard","Lamp","Luminaire","Direct","17W LED Post Top B2001 S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B132,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"17W LED Post Top B2001 S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B132,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B132,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B132,'Stock Cost'!$C$24:$C$115,0))","v":550},{"$f":"IF(OR(H132=\"Luminaire\",H132=\"NW\"),IF(E132=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H132=\"Bracket\",IF(E132=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H132=\"Column\",IF(E132=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B132,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},805.76936350665335,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B132,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H132=\"Luminaire\",IF((MID(B132,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q132),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q132)),IF(H132=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q132),-PMT(return_on_assests_pct,pole_lifespan,Q132)))+R132","v":87.072760152853903},90.118820874924722,97.176766450454693,101.11435713996087,103.94555913987978,106.85603479579642,109.84800377007872,112.92374787564093,null,805.76936350665335,833.95754089895092,899.27161046646984,935.70998611992763,961.90986573128566,988.84334197176167,1016.530955546971,1044.9938223022862,null,"17W LED Post Top B2001 S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"28W LED Post Top B2001 S-S",436,"TC3 - Capital Funded by Endeavour Energy","V","Post Top - Standard","Lamp","Luminaire","Direct","28W LED Post Top B2001 S-S Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B133,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"28W LED Post Top B2001 S-S",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B133,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B133,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B133,'Stock Cost'!$C$24:$C$115,0))","v":585},{"$f":"IF(OR(H133=\"Luminaire\",H133=\"NW\"),IF(E133=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H133=\"Bracket\",IF(E133=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H133=\"Column\",IF(E133=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":32.863242155694493},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B133,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},840.76936350665335,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B133,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H133=\"Luminaire\",IF((MID(B133,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q133),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q133)),IF(H133=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q133),-PMT(return_on_assests_pct,pole_lifespan,Q133)))+R133","v":89.55765741375609},92.690647135568369,99.950013564157828,103.99997588747614,106.91197521232547,109.90551051827059,112.98286481278217,116.14638502754008,null,840.76936350665335,870.18194362932627,938.33304391356876,976.35418407214593,1003.6921012261661,1031.7954800604987,1060.6857535021927,1090.3849546002541,null,"28W LED Post Top B2001 S-S Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"150W LED SLED Maximus Pedestrian",667,"TC3 - Capital Funded by Endeavour Energy","P","Pedestrian Floodlight","Lamp","Luminaire","Direct","150W LED SLED Maximus Pedestrian Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B134,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"150W LED SLED Maximus Pedestrian",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B134,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B134,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B134,'Stock Cost'!$C$24:$C$115,0))","v":670.63396275373316},{"$f":"IF(OR(H134=\"Luminaire\",H134=\"NW\"),IF(E134=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H134=\"Bracket\",IF(E134=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H134=\"Column\",IF(E134=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B134,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},896.7801220637042,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B134,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H134=\"Luminaire\",IF((MID(B134,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q134),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q134)),IF(H134=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q134),-PMT(return_on_assests_pct,pole_lifespan,Q134)))+R134","v":93.534256857169481},96.806359699442467,104.3880614071482,108.61785288618401,111.65915276699717,114.78560904447309,117.99960609771834,121.30359506845446,null,896.7801220637042,928.15212292088154,1000.8433444192194,1041.3973943077656,1070.5565213483831,1100.5321039461378,1131.3470028566296,1163.0247189366153,null,"150W LED SLED Maximus Pedestrian Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL134,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":0},null,0,0,0,0,0,0,0]
[null,"175W LED SLED Maximus Pedestrian",668,"TC3 - Capital Funded by Endeavour Energy","P","Pedestrian Floodlight","Lamp","Luminaire","Direct","175W LED SLED Maximus Pedestrian Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B135,'I_Asset number input'!$D$5:$D$265,0))","v":"LED"},"175W LED SLED Maximus Pedestrian",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B135,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B135,'Capex OHs Allocation'!$D$23:$D$119,0))","v":46.934123524622478},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B135,'Stock Cost'!$C$24:$C$115,0))","v":795.02574616773211},{"$f":"IF(OR(H135=\"Luminaire\",H135=\"NW\"),IF(E135=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H135=\"Bracket\",IF(E135=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H135=\"Column\",IF(E135=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":3.2400379590121333},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B135,'Capex OHs Allocation'!$D$23:$D$119,0))","v":175.97199782633641},1021.1719054777031,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B135,'C_OPEX Calc'!$D$10:$D$147,0))","v":29.865500601523323},null,{"$f":"IF(H135=\"Luminaire\",IF((MID(B135,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q135),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q135)),IF(H135=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q135),-PMT(return_on_assests_pct,pole_lifespan,Q135)))+R135","v":102.36570833957468},105.94676127636866,114.24432295918403,118.87348895064943,122.20194664126763,125.62360114722313,129.14106197934538,132.75701171476706,null,1021.1719054777031,1056.895496027691,1139.6696692532728,1185.8489448422815,1219.0527152978655,1253.1861913262057,1288.2754046833395,1324.3471160144729,null,"175W LED SLED Maximus Pedestrian Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":0},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":257},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":260.85499999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":264.76782499999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":268.73934237499992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":272.77043251062491},{"$f":"IFERROR((_xlfn.XLOOKUP($AL135,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":276.86198899828429},null,0,29360.791000510297,31008.743960221655,32355.14362297448,33760.003959084032,35225.863330987457,36755.370316818939]
[null,"Bracket - Minor <=3m",590,"TC3 - Capital Funded by Endeavour Energy","P","BRACKET","Support","Bracket","Direct","Bracket - Minor <=3m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B136,'I_Asset number input'!$D$5:$D$265,0))","v":"BRACKET MINOR"},"BRACKET MINOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B136,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B136,'Capex OHs Allocation'!$D$23:$D$119,0))","v":58.964186096009485},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B136,'Stock Cost'!$C$24:$C$115,0))","v":80.821662740706003},{"$f":"IF(OR(H136=\"Luminaire\",H136=\"NW\"),IF(E136=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H136=\"Bracket\",IF(E136=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H136=\"Column\",IF(E136=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":23.004269508986148},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B136,'Capex OHs Allocation'!$D$23:$D$119,0))","v":44.215359096139153},207.00547744184081,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B136,'C_OPEX Calc'!$D$10:$D$147,0))","v":8.3234556892503839},null,{"$f":"IF(H136=\"Luminaire\",IF((MID(B136,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q136),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q136)),IF(H136=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q136),-PMT(return_on_assests_pct,pole_lifespan,Q136)))+R136","v":18.819114178151871},19.477462029094042,21.002902171521029,21.853937198348714,22.465847439902479,23.09489116821975,23.741548120929902,24.406311468315941,null,207.00547744184081,214.24713663562534,231.02659086512611,240.38776006684756,247.11861734871931,254.03793863448345,261.15100091624902,268.46322894190399,null,{"$f":"J136","v":"Bracket - Minor <=3m Capex"},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":8824.41},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":8869},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":9002.0349999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":9137.0655249999982},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":9274.1215078749974},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":9413.2333304931217},{"$f":"IFERROR((_xlfn.XLOOKUP($AL136,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":9554.4318304505177},null,171877.11070415776,186274.73935922,196729.90754733706,205271.92013304241,214184.82690521912,223484.73208944371,233188.43915676733]
[null,"Bracket - Major >3m",591,"TC3 - Capital Funded by Endeavour Energy","V","BRACKET","Support","Bracket","Direct","Bracket - Major >3m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B137,'I_Asset number input'!$D$5:$D$265,0))","v":"BRACKET MAJOR"},"BRACKET MAJOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B137,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B137,'Capex OHs Allocation'!$D$23:$D$119,0))","v":58.964186096009485},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B137,'Stock Cost'!$C$24:$C$115,0))","v":614.21142244741736},{"$f":"IF(OR(H137=\"Luminaire\",H137=\"NW\"),IF(E137=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H137=\"Bracket\",IF(E137=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H137=\"Column\",IF(E137=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":233.3290193054309},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B137,'Capex OHs Allocation'!$D$23:$D$119,0))","v":44.215359096139153},950.719986944997,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B137,'C_OPEX Calc'!$D$10:$D$147,0))","v":11.097940919000512},null,{"$f":"IF(H137=\"Luminaire\",IF((MID(B137,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q137),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q137)),IF(H137=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q137),-PMT(return_on_assests_pct,pole_lifespan,Q137)))+R137","v":59.301652361134003},61.376198220183909,66.183072771641022,68.864802784559188,70.793017262526845,72.775221745877602,74.812927954762173,76.907689937495519,null,950.719986944997,983.97896259750962,1061.0424427679659,1104.0357527577992,1134.9487538350177,1166.7273189423981,1199.3956838727854,1232.9787630212234,null,"Bracket - Major >3m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":1557.0099999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":1565},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":1588.4749999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":1612.3021249999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":1636.4866568749997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":1661.0339567281244},{"$f":"IFERROR((_xlfn.XLOOKUP($AL137,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":1685.949466079046},null,95563.354390808527,103576.5088876182,109390.01760320265,114139.7321675337,119095.67933824801,124266.81373511472,129662.4787874934]
[null,"Outreach - Minor <=2m",690,"TC3 - Capital Funded by Endeavour Energy","P","OUTREACH","Support","Bracket","Direct","Outreach - Minor <=2m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B138,'I_Asset number input'!$D$5:$D$265,0))","v":"OUTREACH MINOR"},"OUTREACH MINOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B138,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B138,'Capex OHs Allocation'!$D$23:$D$119,0))","v":58.964186096009485},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B138,'Stock Cost'!$C$24:$C$115,0))","v":110.71460649411782},{"$f":"IF(OR(H138=\"Luminaire\",H138=\"NW\"),IF(E138=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H138=\"Bracket\",IF(E138=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H138=\"Column\",IF(E138=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":23.004269508986148},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B138,'Capex OHs Allocation'!$D$23:$D$119,0))","v":44.21535909613916},236.89842119525261,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B138,'C_OPEX Calc'!$D$10:$D$147,0))","v":10.556091390374192},null,{"$f":"IF(H138=\"Luminaire\",IF((MID(B138,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q138),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q138)),IF(H138=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q138),-PMT(return_on_assests_pct,pole_lifespan,Q138)))+R138","v":22.567391555723102},23.356865151102493,25.186133237957183,26.206672275886639,26.940459099611466,27.694791954400589,28.470246129123808,29.267413020739276,null,236.89842119525261,245.18582330191245,264.38834037831947,275.10132358936755,282.80416064986986,290.72267714806623,298.86291210821207,307.231073647242,null,"Outreach - Minor <=2m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":4411.1899999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":4433},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":4499.4949999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":4566.9874249999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":4635.4922363749993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":4705.024619920624},{"$f":"IFERROR((_xlfn.XLOOKUP($AL138,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":4775.5999892194332},null,103031.56998589179,111650.1286438642,117916.79087199055,123036.73793165237,128378.99309264473,133953.20897272736,139769.45730632319]
[null,"Outreach - Major >2m",691,"TC3 - Capital Funded by Endeavour Energy","V","OUTREACH","Support","Bracket","Direct","Outreach - Major >2m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B139,'I_Asset number input'!$D$5:$D$265,0))","v":"OUTREACH MAJOR"},"OUTREACH MAJOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B139,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B139,'Capex OHs Allocation'!$D$23:$D$119,0))","v":58.964186096009485},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B139,'Stock Cost'!$C$24:$C$115,0))","v":179.13623330748263},{"$f":"IF(OR(H139=\"Luminaire\",H139=\"NW\"),IF(E139=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H139=\"Bracket\",IF(E139=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H139=\"Column\",IF(E139=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":233.3290193054309},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B139,'Capex OHs Allocation'!$D$23:$D$119,0))","v":44.215359096139167},515.64479780506224,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B139,'C_OPEX Calc'!$D$10:$D$147,0))","v":11.875602814170964},null,{"$f":"IF(H139=\"Luminaire\",IF((MID(B139,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q139),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q139)),IF(H139=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q139),-PMT(return_on_assests_pct,pole_lifespan,Q139)))+R139","v":38.019991678765756},39.350042582203805,42.431867846267586,44.151201940955794,45.387435595302556,46.65828379197103,47.964715738146218,49.307727778814311,null,515.64479780506224,533.68356632895939,575.48071290872133,598.79912100058846,615.56549638860497,632.80133028748594,650.51976753553561,668.73432102653067,null,"Outreach - Major >2m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":995.71499999999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":1001},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":1016.0149999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":1031.2552249999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":1046.7240533749998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":1062.4249141756247},{"$f":"IFERROR((_xlfn.XLOOKUP($AL139,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":1078.3612878882591},null,39181.42764973906,42474.299714113855,44858.283440040192,46806.030107006743,48838.347934252975,50958.909001558233,53171.544830405888]
[null,"Pole (Wood) - Minor - DEDICATED SL <=11m",595,"TC3 - Capital Funded by Endeavour Energy","P","POLE ( WOOD) - DEDICATED","Support","Column","Direct","Pole (Wood) - Minor - DEDICATED SL <=11m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B140,'I_Asset number input'!$D$5:$D$265,0))","v":"DEDICATED WOOD POLE MINOR"},"DEDICATED WOOD POLE MINOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B140,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B140,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1713.5145633230472},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B140,'Stock Cost'!$C$24:$C$115,0))","v":295.45299889020282},{"$f":"IF(OR(H140=\"Luminaire\",H140=\"NW\"),IF(E140=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H140=\"Bracket\",IF(E140=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H140=\"Column\",IF(E140=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":72.900854077772991},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B140,'Capex OHs Allocation'!$D$23:$D$119,0))","v":513.96392793706411},2595.8323442280871,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B140,'C_OPEX Calc'!$D$10:$D$147,0))","v":19.421396608250898},null,{"$f":"IF(H140=\"Luminaire\",IF((MID(B140,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q140),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q140)),IF(H140=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q140),-PMT(return_on_assests_pct,pole_lifespan,Q140)))+R140","v":151.03612543646352},156.31981241845583,168.56250176697463,175.39263371930616,180.30362746344673,185.35212903242325,190.54198864533112,195.87716432740038,null,2595.8323442280871,2686.6421787957929,2897.0552101112098,3014.4435328450736,3098.8479517647356,3185.6156944141485,3274.8129338577446,3366.5076960057613,null,"Pole (Wood) - Minor - DEDICATED SL <=11m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":196.90999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":198},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":200.96999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":203.98454999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":207.04431824999995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":210.14998302374994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL140,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":213.30223276910615},null,30780.934263318133,33375.37534986098,35248.657598568956,36779.154311498816,38376.105191704097,40042.395679127891,41781.036499515612]
[null,"Pole (Wood) - Major - DEDICATED SL >11m",596,"TC3 - Capital Funded by Endeavour Energy","V","POLE ( WOOD) - DEDICATED","Support","Column","Direct","Pole (Wood) - Major - DEDICATED SL >11m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B141,'I_Asset number input'!$D$5:$D$265,0))","v":"DEDICATED WOOD POLE MAJOR"},"DEDICATED WOOD POLE MAJOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B141,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B141,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1713.5145633230472},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B141,'Stock Cost'!$C$24:$C$115,0))","v":459.19990189500305},{"$f":"IF(OR(H141=\"Luminaire\",H141=\"NW\"),IF(E141=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H141=\"Bracket\",IF(E141=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H141=\"Column\",IF(E141=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":739.42294850312589},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B141,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1027.9278558741282},3940.0652695953049,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B141,'C_OPEX Calc'!$D$10:$D$147,0))","v":28.132571285603969},null,{"$f":"IF(H141=\"Luminaire\",IF((MID(B141,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q141),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q141)),IF(H141=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q141),-PMT(return_on_assests_pct,pole_lifespan,Q141)))+R141","v":227.903031491288},235.87574846325285,254.34911705682998,264.65531216693086,272.06566090760492,279.68349941301784,287.51463739658237,295.56504724368671,null,3940.0652695953049,4077.900317422444,4397.2742087292308,4575.4512217740694,4703.5638559837435,4835.263643951288,4970.6510259819242,5109.8292547094179,null,"Pole (Wood) - Major - DEDICATED SL >11m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":20.299999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":20},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":20.299999999999997},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":20.604499999999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":20.913567499999992},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":21.22727101249999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL141,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":21.545680077687489},null,4788.2776938040324,5086.9823411365996,5372.5028369886959,5605.7769101707445,5849.179743610357,6103.1511280779187,6368.1499500590626]
[null,"Column (Steel) - Minor <=9m",695,"TC3 - Capital Funded by Endeavour Energy","P","COLUMN (STEEL)","Support","Column","Direct","Column (Steel) - Minor <=9m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B142,'I_Asset number input'!$D$5:$D$265,0))","v":"STEEL POLE MINOR"},"STEEL POLE MINOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B142,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B142,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1713.5145633230472},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B142,'Stock Cost'!$C$24:$C$115,0))","v":322.80320159501071},{"$f":"IF(OR(H142=\"Luminaire\",H142=\"NW\"),IF(E142=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H142=\"Bracket\",IF(E142=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H142=\"Column\",IF(E142=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":72.900854077772991},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B142,'Capex OHs Allocation'!$D$23:$D$119,0))","v":706.70040091346311},2815.9190199092941,{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B142,'C_OPEX Calc'!$D$10:$D$147,0))","v":15.834137085561283},null,{"$f":"IF(H142=\"Luminaire\",IF((MID(B142,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q142),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q142)),IF(H142=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q142),-PMT(return_on_assests_pct,pole_lifespan,Q142)))+R142","v":158.60777153527641},164.15633692174939,177.01276891479654,184.18530465828599,189.34249318871801,194.64408299800212,200.09411732194619,205.69675260696067,null,2815.9190199092941,2914.4281323805235,3142.6809539602023,3270.0220017888646,3361.582617838953,3455.7069311384439,3552.4667252103204,3651.9357935162093,null,"Column (Steel) - Minor <=9m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":5398.7849999999999},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":5426},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":5507.3899999999994},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":5590.0008499999985},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":5673.8508627499978},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":5758.9586256912471},{"$f":"IFERROR((_xlfn.XLOOKUP($AL142,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":5845.3430050766156},null,886244.7694280867,960471.28413168597,1014380.3050219975,1058424.6978660526,1104381.4982473964,1152333.7429012985,1202368.0740180726]
[null,"Column (Steel) - Major >9m",696,"TC3 - Capital Funded by Endeavour Energy","V","COLUMN (STEEL)","Support","Column","Direct","Column (Steel) - Major >9m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B143,'I_Asset number input'!$D$5:$D$265,0))","v":"STEEL POLE MAJOR"},"STEEL POLE MAJOR",{"$f":"INDEX('Capex OHs Allocation'!$J$23:$J$119,MATCH(B143,'Capex OHs Allocation'!$D$23:$D$119,0))+INDEX('Capex OHs Allocation'!$L$23:$L$119,MATCH('C_CAPEX Tariff Summary'!B143,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1713.5145633230472},{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B143,'Stock Cost'!$C$24:$C$115,0))","v":910.89335346970495},{"$f":"IF(OR(H143=\"Luminaire\",H143=\"NW\"),IF(E143=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H143=\"Bracket\",IF(E143=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H143=\"Column\",IF(E143=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":739.42294850312589},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B143,'Capex OHs Allocation'!$D$23:$D$119,0))","v":1027.9278558741282},{"$f":"SUM(M143:P143)","v":4391.7587211700065},{"$f":"INDEX('C_OPEX Calc'!$AK$10:$AK$147,MATCH('C_CAPEX Tariff Summary'!B143,'C_OPEX Calc'!$D$10:$D$147,0))","v":20.470153021003213},null,{"$f":"IF(H143=\"Luminaire\",IF((MID(B143,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q143),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q143)),IF(H143=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q143),-PMT(return_on_assests_pct,pole_lifespan,Q143)))+R143","v":243.1425203065769},{"$f":"T143*(1+CPIFY23)","v":251.64835932754073},271.35701071757899,282.35236359833715,290.25822977909058,298.38546021290512,306.74025309886645,315.32898018563469,null,4391.7587211700065,4545.3953317228816,4901.382600077106,5099.9860234747248,5242.7856321320169,5389.5836298317136,5540.4919714670013,5695.6257466680772,null,"Column (Steel) - Major >9m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":540.995},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":543},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":551.14499999999998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":559.41217499999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":567.80335762499988},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":576.32040798937487},{"$f":"IFERROR((_xlfn.XLOOKUP($AL143,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":584.96521410921548},null,136140.50415440291,147346.85681964539,155617.09343540552,162373.98763237082,169424.26617536834,176780.66781270283,184456.48440913035]
[null,"Pole (Wood) - Minor   <=11m",597,"TC3 - Capital Funded by Endeavour Energy","P","POLE ( WOOD)","Shared","Shared Pole","Direct","Pole (Wood) - Minor   <=11m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B144,'I_Asset number input'!$D$5:$D$265,0))","v":"SHARED WOOD POLE MINOR"},"SHARED WOOD POLE MINOR",0,{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B144,'Stock Cost'!$C$24:$C$115,0))","v":0},{"$f":"IF(OR(H144=\"Luminaire\",H144=\"NW\"),IF(E144=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H144=\"Bracket\",IF(E144=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H144=\"Column\",IF(E144=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":0},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B144,'Capex OHs Allocation'!$D$23:$D$119,0))","v":0},0,0,null,{"$f":"IF(H144=\"Luminaire\",IF((MID(B144,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q144),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q144)),IF(H144=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q144),-PMT(return_on_assests_pct,pole_lifespan,Q144)))","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,"Pole (Wood) - Minor   <=11m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":30.449999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":31},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":31.464999999999996},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":31.936974999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":32.416029624999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":32.902270069374993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL144,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":33.395804120415612},null,0,0,0,0,0,0,0]
[null,"Pole (Wood) - Major  >11m",598,"TC3 - Capital Funded by Endeavour Energy","V","POLE ( WOOD)","Shared","Shared Pole","Direct","Pole (Wood) - Major  >11m Capex",{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('C_CAPEX Tariff Summary'!B145,'I_Asset number input'!$D$5:$D$265,0))","v":"SHARED WOOD POLE MAJOR"},"SHARED WOOD POLE MAJOR",0,{"$f":"INDEX('Stock Cost'!$T$24:$T$115,MATCH('C_CAPEX Tariff Summary'!B145,'Stock Cost'!$C$24:$C$115,0))","v":0},{"$f":"IF(OR(H145=\"Luminaire\",H145=\"NW\"),IF(E145=\"P\",I_CAPEX!D$41,I_CAPEX!D$42),IF(H145=\"Bracket\",IF(E145=\"P\",I_CAPEX!D$43,I_CAPEX!D$44),IF(H145=\"Column\",IF(E145=\"P\",I_CAPEX!D$45,I_CAPEX!D$46),0)))","v":0},{"$f":"INDEX('Capex OHs Allocation'!$M$23:$M$119,MATCH('C_CAPEX Tariff Summary'!B145,'Capex OHs Allocation'!$D$23:$D$119,0))","v":0},0,0,null,{"$f":"IF(H145=\"Luminaire\",IF((MID(B145,1,3)=\"LED\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,Q145),-PMT(return_on_assests_pct,trad_lantern_lifespan,Q145)),IF(H145=\"NW\",-PMT(return_on_assests_pct,Nightvision_lifespan,Q145),-PMT(return_on_assests_pct,pole_lifespan,Q145)))","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,"Pole (Wood) - Major  >11m Capex",{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)),0)","v":62.929999999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)),0)","v":63},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)),0)","v":63.944999999999993},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)),0)","v":64.904174999999981},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)),0)","v":65.87773762499998},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)),0)","v":66.865903689374974},{"$f":"IFERROR((_xlfn.XLOOKUP($AL145,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)),0)","v":67.868892244715596},null,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,AM15:AM146)","v":309753.47500000009},{"$f":"SUBTOTAL(9,AN15:AN146)","v":324168},{"$f":"SUBTOTAL(9,AO15:AO146)","v":329030.51999999996},333965.97779999994,338975.46746699989,344060.09947900492,349221.00097118993,null,11184777.512889851,13885811.566744121,14654458.266125137,15304972.662270257,15984450.502497815,16694185.649568941,17435529.977680352]

{"sheet":"O_OPEX Tariff Summary","index":4,"n_rows":138,"n_cols":40,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,8,2,12],[2,22,2,28],[2,31,2,32],[2,20,2,21],[2,33,2,39]]}
[null,"Tariff Class 4 - Maintenance Charges"]
[null,"This sheet summarise the maintenance costs for each lamp type."]
[null,null,null,null,null,null,null,null,"Cumulative Population",null,null,null,null,null,null,null,null,null,null,null,"Pricing from current RP",null,"OPEX - Tariff Class 4 Annual Charges - Nominal Price Path ",null,null,null,null,null,null,null,null,null,null,"OPEX - Tariff Class 4 - Nominal Revenue"]
[null,"Type","Tariff Code","Description","Sparklines","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Tariff Category","Type","Category","Opex Mapping for TC1&3","Mapping Code",null,"Sparklines","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,"Sparklines","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R5,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},302,{"$f":"_xlfn.XLOOKUP($R5,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R5)","v":"1 x 20 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":22},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":22.33},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R5,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R5,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R5,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R5,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"1 x 20 W Fluorescent","1 x 20 W Fluorescent Legacy TC2",null,null,47.865349197047742,48,{"$f":"VLOOKUP($R5,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},{"$f":"W5*(1+CPIFY24)","v":47.834324232590753},{"$f":"X5*(1+CPIFY25)","v":49.772565199201843},{"$f":"Y5*(1+CPIFY26)","v":51.166197024779493},{"$f":"Z5*(1+CPIFY27)","v":52.598850541473318},{"$f":"AA5*(1+CPIFY28)","v":54.071618356634573},{"$f":"AB5*(1+CPIFY29)","v":55.585623670620343},null,null,1047.7099999999998,1055.9599999999998,{"$f":"W5*G5","v":990.56145116053551},{"$f":"X5*H5","v":0},{"$f":"Y5*I5","v":0},{"$f":"Z5*J5","v":0},{"$f":"AA5*K5","v":0},{"$f":"AB5*L5","v":0},{"$f":"AC5*M5","v":0}]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R6,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},415,{"$f":"_xlfn.XLOOKUP($R6,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R6)","v":"2 x 14 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1242},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1260.6299999999999},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R6,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R6,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R6,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R6,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"2 x 14 W Fluorescent","2 x 14 W Fluorescent Legacy TC2",null,null,47.865349197047742,48,{"$f":"VLOOKUP($R6,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.855772946556584},{"$f":"W6*(1+CPIFY24)","v":47.29047898936193},49.2066834132428,50.584470548813599,52.000835724180384,53.456859124457438,54.953651179942248,null,null,60877.520000000004,59985.04,55285.90304961762,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R7,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},416,{"$f":"_xlfn.XLOOKUP($R7,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R7)","v":"2 x 24 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1299},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1318.4849999999999},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R7,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R7,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R7,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R7,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"2 x 24 W Fluorescent","2 x 24 W Fluorescent Legacy TC2",null,null,47.865349197047742,48,{"$f":"VLOOKUP($R7,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.855772946556584},47.29047898936193,49.2066834132428,50.584470548813599,52.000835724180384,53.456859124457438,54.953651179942248,null,null,63725.630000000005,62384.25,57823.178793440653,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R8,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},305,{"$f":"_xlfn.XLOOKUP($R8,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R8)","v":"1 x 40 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1.0149999999999999},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R8,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R8,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R8,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R8,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"1 x 40 W Fluorescent","1 x 40 W Fluorescent Legacy TC2",null,null,49.626170762707389,49.76,{"$f":"VLOOKUP($R8,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,null,49.4,49.790000000000006,45.025520507297067,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R9,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},306,{"$f":"_xlfn.XLOOKUP($R9,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R9)","v":"2 x 40 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R9,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R9,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R9,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R9,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"2 x 40 W Fluorescent","2 x 40 W Fluorescent Legacy TC2",null,null,54.623096827417157,54.78,{"$f":"VLOOKUP($R9,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.791370263797489},49.377668841753604,51.378445943139639,52.817042429547548,54.295919617574881,55.816205366866981,57.379059117139256,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R10,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},421,{"$f":"_xlfn.XLOOKUP($R10,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R10)","v":"1 x 42 W Fluorescent Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":18},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":18.27},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R10,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R10,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R10,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R10,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"1 x 42 W Fluorescent","1 x 42 W Fluorescent Legacy TC2",null,null,49.626170762707389,49.76,{"$f":"VLOOKUP($R10,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,null,888.79,895.68,810.45936913134722,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R11,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},308,{"$f":"_xlfn.XLOOKUP($R11,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R11)","v":"50W Mercury Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":112},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":113.67999999999999},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R11,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R11,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R11,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R11,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"50W Mercury","50W Mercury Legacy TC2",null,null,50.911094607918479,51.06,{"$f":"VLOOKUP($R11,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.728154836017275},48.231184274946912,50.185505961928698,51.5907001288627,53.035239732470856,54.52022644498004,56.046792785439479,null,null,6781.79,5783.83,5084.6966417584435,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R12,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},309,{"$f":"_xlfn.XLOOKUP($R12,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R12)","v":"80W Mercury Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":5526},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":5608.8899999999994},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R12,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R12,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R12,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R12,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"80W Mercury","80W Mercury Legacy TC2",null,null,48.341246917496299,48.48,{"$f":"VLOOKUP($R12,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.992082616784828},47.437464190234593,49.359624436474981,50.741693920696278,52.162461350475773,53.623010268289093,55.124454555801186,null,null,333419.79000000004,270834.31000000006,246746.75226845822,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R13,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},318,{"$f":"_xlfn.XLOOKUP($R13,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R13)","v":"125W Mercury Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":120},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":121.79999999999998},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R13,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R13,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R13,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R13,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"125W Mercury","125W Mercury Legacy TC2",null,null,48.341246917496299,48.48,{"$f":"VLOOKUP($R13,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.527442483029951},50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,null,5990.24,5835.6800000000012,5667.0424944330471,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R14,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},323,{"$f":"_xlfn.XLOOKUP($R14,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R14)","v":"250W Mercury Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":9},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":9.1349999999999998},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R14,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R14,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R14,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R14,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"250W Mercury","250W Mercury Legacy TC2",null,null,48.341246917496299,48.48,{"$f":"VLOOKUP($R14,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.527442483029951},50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,null,432.9,432.28,425.02818708247861,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R15,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},326,{"$f":"_xlfn.XLOOKUP($R15,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R15)","v":"400 W Mercury Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":9},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":9.1349999999999998},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R15,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R15,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R15,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R15,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"400 W Mercury","400 W Mercury Legacy TC2",null,null,48.341246917496299,48.48,{"$f":"VLOOKUP($R15,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.527442483029951},50.171388926465937,52.204327468593377,53.666048637713992,55.168697999569986,56.713421543557949,58.30139734677757,null,null,468.7,339.33,425.02818708247861,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R16,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},335,{"$f":"_xlfn.XLOOKUP($R16,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R16)","v":"50W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":2},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":2.0299999999999998},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R16,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R16,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R16,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R16,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"50W Sodium","50W Sodium Legacy TC2",null,null,53.119260030799751,53.26,{"$f":"VLOOKUP($R16,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.418394746847362},50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,null,105.69,106.56,94.229341336100134,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R17,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},332,{"$f":"_xlfn.XLOOKUP($R17,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R17)","v":"70W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":110},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":111.64999999999999},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R17,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R17,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R17,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R17,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium","70W Sodium Legacy TC2",null,null,53.119260030799751,53.26,{"$f":"VLOOKUP($R17,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.360631705876273},48.91319560699602,50.895152309725972,{"$f":"Y17*(1+CPIFY26)","v":52.320216574398302},53.785182638481459,55.291167752358938,56.839320449424989,null,null,6686.6200000000008,5931.31,5064.5145299610858,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R18,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},380,{"$f":"_xlfn.XLOOKUP($R18,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R18)","v":"100W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":506},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":513.58999999999992},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R18,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R18,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R18,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R18,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium","100W Sodium Legacy TC2",null,null,56.812226341480475,56.98,{"$f":"VLOOKUP($R18,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.418394746847362},50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,null,29903.64,29142.14,23840.023358033333,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R19,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},338,{"$f":"_xlfn.XLOOKUP($R19,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R19)","v":"150W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1544},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1567.1599999999999},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R19,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R19,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R19,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R19,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium","150W Sodium Legacy TC2",null,null,52.957454805847227,53.1,{"$f":"VLOOKUP($R19,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.314286417998673},48.863220638699318,50.843152361827038,52.266760627958199,53.730229925541032,55.234676363456181,56.781247301632952,null,null,88479.29,85325.450000000012,71014.737102830797,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R20,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},343,{"$f":"_xlfn.XLOOKUP($R20,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R20)","v":"250W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":5036},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":5111.5399999999991},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R20,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R20,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R20,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R20,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium","250W Sodium Legacy TC2",null,null,61.742526725327473,61.92,{"$f":"VLOOKUP($R20,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":47.830562930411858},51.576567446808504,53.666443650692941,55.169104072912347,56.713838986953895,58.301826478588609,59.934277619989089,null,null,313571.94999999995,306813.39,244487.83564131739,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R21,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},350,{"$f":"_xlfn.XLOOKUP($R21,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R21)","v":"2 x 250W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":135},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":137.02499999999998},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R21,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R21,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R21,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R21,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"2 x 250W Sodium","2 x 250W Sodium Legacy TC2",null,null,78.855808752657339,79.08,{"$f":"VLOOKUP($R21,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":52.732258671819089},56.862155270189099,59.166202846121834,60.822856525813243,62.525896508536015,64.276621610775024,66.076367015876727,null,null,10932.639999999998,10184.029999999999,7225.6377445060098,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R22,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},355,{"$f":"_xlfn.XLOOKUP($R22,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R22)","v":"400 W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":913},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":926.69499999999994},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R22,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R22,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R22,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R22,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"400 W Sodium","400 W Sodium Legacy TC2",null,null,55.003815003775998,55.16,{"$f":"VLOOKUP($R22,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.900417999980078},49.49525700245173,51.500798761725378,52.942821127053691,54.425220118611193,55.949126281932308,57.515701817826411,null,null,52225.619999999995,50663.19000000001,42535.687858491539,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R23,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},358,{"$f":"_xlfn.XLOOKUP($R23,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R23)","v":"2 x 400 W Sodium Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":75},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":76.124999999999986},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R23,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R23,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R23,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R23,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"2 x 400 W Sodium","2 x 400 W Sodium Legacy TC2",null,null,65.378385309554389,65.56,{"$f":"VLOOKUP($R23,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":48.871968810955551},52.699534381475573,54.834913068186736,56.370290634095966,57.948658771850653,59.571221217462472,61.23921541155142,null,null,5001.3899999999994,4951.1099999999988,3720.3786257339907,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R24,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},411,{"$f":"_xlfn.XLOOKUP($R24,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R24)","v":"100 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":390},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":395.84999999999997},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R24,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R24,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R24,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R24,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"100 W Metal Halide","100 W Metal Halide Legacy TC2",null,null,75.210432214021438,75.42,{"$f":"VLOOKUP($R24,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":51.688126597870827},55.736248631504573,57.994674608163393,59.618525497191968,61.287844211113345,63.003903849024518,64.76801315679721,null,null,30141.029999999995,29870.609999999997,20460.744913767165,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R25,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},365,{"$f":"_xlfn.XLOOKUP($R25,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R25)","v":"150 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1653},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1677.7949999999998},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R25,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R25,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R25,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R25,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"150 W Metal Halide","150 W Metal Halide Legacy TC2",null,null,65.568744397733809,65.760000000000005,{"$f":"VLOOKUP($R25,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":48.926492679046838},52.758328461824625,54.896089477479592,56.433179982849019,58.013309022368794,59.637681674995122,61.307536761894987,null,null,109285.49000000002,109174.38,82088.624784441388,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R26,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},366,{"$f":"_xlfn.XLOOKUP($R26,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R26)","v":"250 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":633},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":642.49499999999989},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R26,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R26,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R26,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R26,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"250 W Metal Halide","250 W Metal Halide Legacy TC2",null,null,63.075040342583407,63.25,{"$f":"VLOOKUP($R26,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":48.212230007050906},51.988126009251928,54.09467851574302,55.609329514183827,57.166390740580972,58.767049681317239,60.41252707239412,null,null,40200.509999999995,40199.029999999992,30976.116718380166,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R27,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},403,{"$f":"_xlfn.XLOOKUP($R27,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R27)","v":"2 x 250 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":110},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":111.64999999999999},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R27,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R27,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R27,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R27,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"2 x 250 W Metal Halide","2 x 250 W Metal Halide Legacy TC2",null,null,81.520835987169193,81.75,{"$f":"VLOOKUP($R27,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":53.495592825097184},57.685272395075948,60.022672576221986,61.703307408356203,63.431000015790175,65.207068016232299,67.032865920686802,null,null,9246.5300000000007,9110.77,5972.7829389220997,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R28,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},396,{"$f":"_xlfn.XLOOKUP($R28,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R28)","v":"400 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":244},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":247.65999999999997},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R28,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R28,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R28,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R28,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"400 W Metal Halide","400 W Metal Halide Legacy TC2",null,null,61.761562634145413,61.94,{"$f":"VLOOKUP($R28,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":47.836015317220991},51.582446854843411,53.67256129162223,55.175393007787655,56.720304012005712,58.308472524341873,59.941109755023447,null,null,15640.390000000001,15445.860000000002,11847.067553462948,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R29,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},405,{"$f":"_xlfn.XLOOKUP($R29,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R29)","v":"2 x 400 W Metal Halide Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":30},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":30.449999999999996},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R29,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R29,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R29,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R29,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"2 x 400 W Metal Halide","2 x 400 W Metal Halide Legacy TC2",null,null,78.893880570293234,79.13,{"$f":"VLOOKUP($R29,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":52.743163445437347},56.873914086258907,59.178438127980399,60.835434395563851,62.538826558639641,64.289913702281552,66.090031285945443,null,null,2355.0800000000004,2373.7399999999998,1606.029326913567,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R30,'I_Asset number input'!$P$5:$P$265,0))","v":"BRACKET MINOR"},427,{"$f":"_xlfn.XLOOKUP($R30,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R30)","v":"Pole mounting bracket minor (<=3m) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1047},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1062.7049999999999},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":1068},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":1084.02},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":1100.2802999999999},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":1116.7845044999997},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":1133.5362720674996},{"$f":"_xlfn.XLOOKUP($R30,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":1150.5393161485119},{"$f":"_xlfn.XLOOKUP(R30,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R30,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R30,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"BRACKET MINOR"},"Pole mounting bracket minor (<=3m)","Pole mounting bracket minor (<=3m) Legacy TC2",null,null,14.101096159412453,14.14,{"$f":"VLOOKUP($R30,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":8.6146345998811569},9.2893174415866078,9.6657194480117514,9.9363595925560801,10.214577661147651,10.500585835659786,10.794602239058261,null,null,14537.45,14604.409999999998,9154.8152624667036,9920.9910276144965,10477.833196033698,10932.78071340548,11407.482051981544,11902.794922678584,12419.614278221286]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R31,'I_Asset number input'!$P$5:$P$265,0))","v":"BRACKET MAJOR"},428,{"$f":"_xlfn.XLOOKUP($R31,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R31)","v":"Pole mounting bracket major (>3m) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":2539},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":2577.0849999999996},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":2590},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":2628.85},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":2668.2827499999999},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":2708.3069912499996},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":2748.9315961187494},{"$f":"_xlfn.XLOOKUP($R31,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":2790.1655700605306},{"$f":"_xlfn.XLOOKUP(R31,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R31,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R31,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"BRACKET MAJOR"},"Pole mounting bracket major (>3m)","Pole mounting bracket major (>3m) Legacy TC2",null,null,14.101096159412453,14.14,{"$f":"VLOOKUP($R31,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":11.486179466508208},12.385756588782142,12.887625930682335,13.248479456741441,13.619436881530202,14.000781114213048,14.392802985411013,null,null,35973.740000000005,35682.659999999996,29600.860810446302,32079.109564945749,33879.635427874251,35350.689198152555,36885.616123136337,38487.189575202916,40158.303346558227]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R32,'I_Asset number input'!$P$5:$P$265,0))","v":"OUTREACH MINOR"},423,{"$f":"_xlfn.XLOOKUP($R32,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R32)","v":"Outreach Minor (<=2m) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":24102},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":24463.53},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":24586},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":24954.789999999997},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":25329.111849999994},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":25709.04852774999},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":26094.684255666238},{"$f":"_xlfn.XLOOKUP($R32,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":26486.10451950123},{"$f":"_xlfn.XLOOKUP(R32,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R32,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R32,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"OUTREACH MINOR"},"Outreach Minor (<=2m)","Outreach Minor (<=2m) Legacy TC2",null,null,14.101096159412453,14.14,{"$f":"VLOOKUP($R32,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":10.925374450958953},11.7810303230456,12.25839623063078,12.601631325088443,12.95447700219092,13.317202358252267,13.690084024283331,null,null,335544.35,337856.85000000003,267273.22564226785,289648.41152239911,305905.70367218263,319188.1293256288,333047.27790094761,347508.19070740673,362596.99634792231]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R33,'I_Asset number input'!$P$5:$P$265,0))","v":"OUTREACH MAJOR"},424,{"$f":"_xlfn.XLOOKUP($R33,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R33)","v":"Outreach Major (>2m) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":9814},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":9961.2099999999991},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":10011},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":10161.164999999999},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":10313.582474999997},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":10468.286212124996},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":10625.31050530687},{"$f":"_xlfn.XLOOKUP($R33,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":10784.690162886473},{"$f":"_xlfn.XLOOKUP(R33,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R33,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R33,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"OUTREACH MAJOR"},"Outreach Major (>2m)","Outreach Major (>2m) Legacy TC2",null,null,14.101096159412453,14.14,{"$f":"VLOOKUP($R33,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":12.291046257328821},13.253659113426298,13.790695759459625,14.176835240724495,14.573786627464781,14.981852653033794,15.401344527318741,null,null,136916.78999999998,136230.46999999997,122433.69288896641,132682.38138451066,140129.53507666956,146213.95948969852,152562.56961074122,159186.83638323957,166098.72881899984]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R34,'I_Asset number input'!$P$5:$P$265,0))","v":"STEEL POLE MINOR"},425,{"$f":"_xlfn.XLOOKUP($R34,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R34)","v":"Minor Column (<=9) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":23633},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":23987.494999999999},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":24108},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":24469.62},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":24836.664299999997},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":25209.214264499995},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":25587.352478467492},{"$f":"_xlfn.XLOOKUP($R34,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":25971.162765644502},{"$f":"_xlfn.XLOOKUP(R34,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R34,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R34,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"STEEL POLE MINOR"},"Minor Column (<=9)","Minor Column (<=9) Legacy TC2",null,null,18.416225130517397,18.47,{"$f":"VLOOKUP($R34,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":16.388061676438426},17.671545484568394,18.387594345946162,18.902446987632654,19.43171550328637,19.97580353737839,20.535126036424984,null,null,426491.67,432762.44999999995,393108.54752325831,426025.61854197487,449937.4463594511,469473.73028037843,489858.27964915242,511127.92615151865,533321.10070501745]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R35,'I_Asset number input'!$P$5:$P$265,0))","v":"STEEL POLE MAJOR"},426,{"$f":"_xlfn.XLOOKUP($R35,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R35)","v":"Major Column (>=9) Legacy TC2"},null,{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":8977},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":9111.6549999999988},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":9157},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":9294.3549999999996},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":9433.7703249999995},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":9575.2768798749985},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":9718.9060330731227},{"$f":"_xlfn.XLOOKUP($R35,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":9864.6896235692184},{"$f":"_xlfn.XLOOKUP(R35,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC2: Capital Not Funded by Endeavour Energy Legacy"},{"$f":"_xlfn.XLOOKUP(R35,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R35,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"STEEL POLE MAJOR"},"Major Column (>=9)","Major Column (>=9) Legacy TC2",null,null,18.416225130517397,18.47,{"$f":"VLOOKUP($R35,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":26.48578567788131},28.56010524869642,29.717357219782741,30.549443221936659,31.404827632150887,32.284162805851111,33.188119364414945,null,null,163656.89999999997,163483.77000000002,241329.34150079559,261524.88376231311,276203.6676624738,288196.43091237842,300709.9199425939,313766.7446665013,327390.49671992077]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R36,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},851,{"$f":"_xlfn.XLOOKUP($R36,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R36)","v":"2x14W Energy Efficient Fluro - STD Opex"},null,{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":823},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":835.34499999999991},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R36,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R36,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R36,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R36,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"2x14W Energy Efficient Fluro - STD","2x14W Energy Efficient Fluro - STD Opex",null,null,51.949985458416968,52.09,{"$f":"VLOOKUP($R36,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.855772946556584},{"$f":"W36*(1+CPIFY24)","v":47.29047898936193},{"$f":"X36*(1+CPIFY25)","v":49.2066834132428},{"$f":"Y36*(1+CPIFY26)","v":50.584470548813599},{"$f":"Z36*(1+CPIFY27)","v":52.000835724180384},{"$f":"AA36*(1+CPIFY28)","v":53.456859124457438},{"$f":"AB36*(1+CPIFY29)","v":54.953651179942248},null,null,43976.69,43159.689999999995,36634.700652041305,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R37,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},852,{"$f":"_xlfn.XLOOKUP($R37,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R37)","v":"2x24W Energy Efficient Fluro - STD Opex"},null,{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":2721},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":2761.8149999999996},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R37,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R37,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R37,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R37,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"2x24W Energy Efficient Fluro - STD","2x24W Energy Efficient Fluro - STD Opex",null,null,52.247159357176628,52.4,{"$f":"VLOOKUP($R37,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.855772946556584},47.29047898936193,49.2066834132428,50.584470548813599,52.000835724180384,53.456859124457438,54.953651179942248,null,null,143506.33000000002,142943.14999999994,{"$f":"W37*G37","v":121121.53156039416},{"$f":"X37*H37","v":0},{"$f":"Y37*I37","v":0},{"$f":"Z37*J37","v":0},{"$f":"AA37*K37","v":0},{"$f":"AB37*L37","v":0},{"$f":"AC37*M37","v":0}]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R38,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},853,{"$f":"_xlfn.XLOOKUP($R38,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R38)","v":"1x42W Compact Fluorescent - STD Opex"},null,{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":4631},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":4700.4649999999992},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R38,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R38,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R38,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R38,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"1x42W Compact Fluorescent - STD","1x42W Compact Fluorescent - STD Opex",null,null,53.241818572993239,53.4,{"$f":"VLOOKUP($R38,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,null,245748.64,245348.35,208513.18546929269,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R39,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},854,{"$f":"_xlfn.XLOOKUP($R39,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R39)","v":"50W Mercury - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1.0149999999999999},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R39,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R39,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R39,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R39,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"50W Mercury - STANDARD","50W Mercury - STANDARD Opex",null,null,54.132841522473704,54.28,{"$f":"VLOOKUP($R39,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.728154836017275},48.231184274946912,50.185505961928698,51.5907001288627,53.035239732470856,54.52022644498004,56.046792785439479,null,null,53.84,54.269999999999996,45.399077158557532,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R40,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},855,{"$f":"_xlfn.XLOOKUP($R40,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R40)","v":"80W Mercury - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":57},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":57.854999999999997},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R40,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R40,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R40,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R40,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"80W Mercury - STANDARD","80W Mercury - STANDARD Opex",null,null,51.860417133060125,52,{"$f":"VLOOKUP($R40,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.992082616784828},47.437464190234593,49.359624436474981,50.741693920696278,52.162461350475773,53.623010268289093,55.124454555801186,null,null,3702.8399999999997,2981.5199999999995,2545.1619397940863,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R41,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},856,{"$f":"_xlfn.XLOOKUP($R41,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R41)","v":"70W Sodium - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":48},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":48.72},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R41,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R41,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R41,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R41,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium - STANDARD","70W Sodium - STANDARD Opex",null,null,56.710714274536905,56.88,{"$f":"VLOOKUP($R41,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.360631705876273},48.91319560699602,50.895152309725972,52.320216574398302,53.785182638481459,55.291167752358938,56.839320449424989,null,null,3038.92,2827.8499999999995,2209.969976710292,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R42,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},857,{"$f":"_xlfn.XLOOKUP($R42,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R42)","v":"100W Sodium - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":176},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":178.64},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R42,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R42,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R42,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R42,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium - STANDARD","100W Sodium - STANDARD Opex",null,null,61.114270530501031,61.29,{"$f":"VLOOKUP($R42,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":46.418394746847362},50.053800765767811,52.081974650007631,53.540269940207843,55.039397498533667,56.580500628492608,58.164754646090401,null,null,10894.720000000001,10807.890000000001,8292.1820375768129,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R43,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},858,{"$f":"_xlfn.XLOOKUP($R43,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R43)","v":"100W Metal Halide - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":293},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":297.39499999999998},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R43,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R43,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R43,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R43,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"100 W Metal Halide","100W Metal Halide - STANDARD Opex",null,null,79.822817350544511,80.040000000000006,{"$f":"VLOOKUP($R43,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":51.688126597870827},55.736248631504573,57.994674608163393,59.618525497191968,61.287844211113345,63.003903849024518,64.76801315679721,null,null,25420.410000000003,24429.53,15371.790409573794,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R44,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},877,{"$f":"_xlfn.XLOOKUP($R44,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R44)","v":"Suburban 70W HPS c/w D2 PECB - STD Opex"},null,{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":57},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":57.854999999999997},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R44,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R44,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R44,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R44,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"Suburban 70W HPS c/w D2 PECB - STD","Suburban 70W HPS c/w D2 PECB - STD Opex",null,null,56.710714274536905,56.88,{"$f":"VLOOKUP($R44,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.360631705876273},48.91319560699602,50.895152309725972,52.320216574398302,53.785182638481459,55.291167752358938,56.839320449424989,null,null,3325.09,3266.17,2624.3393473434717,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R45,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},889,{"$f":"_xlfn.XLOOKUP($R45,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R45)","v":"17W LED Cat P Luminaire Opex"},null,{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":50278},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":51032.17},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":51289},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":52058.334999999992},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":52839.210024999986},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":53631.798175374977},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":54436.275148005596},{"$f":"_xlfn.XLOOKUP($R45,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":55252.819275225673},{"$f":"_xlfn.XLOOKUP(R45,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R45,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R45,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"17W LED Cat P Luminaire","17W LED Cat P Luminaire Opex",null,null,46.430924561447071,46.56,{"$f":"VLOOKUP($R45,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,1961858.79,2331523.31,1577418.8409114887,1709519.9076278165,1805471.2868468498,1883864.85012174,1965662.2619140255,2051011.3173263322,2140066.2287246413]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R46,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},885,{"$f":"_xlfn.XLOOKUP($R46,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R46)","v":"18W LED P4 Gerard Opex"},null,{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":19546},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":19839.189999999999},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":19939},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":20238.084999999999},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":20541.656274999998},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":20849.781119124997},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":21162.527835911871},{"$f":"_xlfn.XLOOKUP($R46,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":21479.965753450546},{"$f":"_xlfn.XLOOKUP(R46,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R46,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R46,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"18W LED P4 Gerard","18W LED P4 Gerard Opex",null,null,46.430909258662382,46.56,{"$f":"VLOOKUP($R46,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,911695.25,912763.37000000023,613234.98676271841,664589.23820294871,701891.08753220655,732367.19855285494,764166.58231401991,797346.69531809457,831967.48882880621]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R47,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},867,{"$f":"_xlfn.XLOOKUP($R47,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R47)","v":"25W LED P4 Gerard Opex"},null,{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":4910},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":4983.6499999999996},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":5009},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":5084.1349999999993},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":5160.3970249999984},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":5237.8029803749978},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":5316.3700250806223},{"$f":"_xlfn.XLOOKUP($R47,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":5396.1155754568308},{"$f":"_xlfn.XLOOKUP(R47,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R47,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R47,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"25W LED P4 Gerard","25W LED P4 Gerard Opex",null,null,46.430909258662382,46.56,{"$f":"VLOOKUP($R47,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,226416.86,227912.41999999998,154046.03422720492,166955.58925515672,176326.41844870968,183982.51153775264,191971.03218872185,200306.41440635611,209003.71891988008]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R48,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},888,{"$f":"_xlfn.XLOOKUP($R48,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R48)","v":"25W LED Opex"},null,{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1205},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1223.0749999999998},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":1229},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":1247.4349999999999},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":1266.1465249999999},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":1285.1387228749998},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":1304.4158037181246},{"$f":"_xlfn.XLOOKUP($R48,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":1323.9820407738964},{"$f":"_xlfn.XLOOKUP(R48,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R48,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R48,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"25W LED","25W LED Opex",null,null,46.430924561447071,46.56,{"$f":"VLOOKUP($R48,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,56519.049999999996,56405.56,37805.594958000394,40963.948731201359,43263.15996675269,45141.646372509094,47101.696658003435,49146.852326893932,51280.80865492767]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R49,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},887,{"$f":"_xlfn.XLOOKUP($R49,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R49)","v":"33W LED Opex"},null,{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":23},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":23.344999999999999},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":23},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":23.344999999999999},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":23.695174999999995},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":24.050602624999993},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":24.41136166437499},{"$f":"_xlfn.XLOOKUP($R49,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":24.777532089340614},{"$f":"_xlfn.XLOOKUP(R49,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R49,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R49,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"33W LED","33W LED Opex",null,null,47.114178595310023,47.25,{"$f":"VLOOKUP($R49,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,1022.72,1078.77,721.6005676630781,766.61580212988713,809.6441653664051,844.79891502661428,881.48008391706981,919.7539491607489,959.68966563330855]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R50,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},886,{"$f":"_xlfn.XLOOKUP($R50,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R50)","v":"42W LED Opex"},null,{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":98},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":99.469999999999985},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":100},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":101.49999999999999},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":103.02249999999998},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":104.56783749999997},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":106.13635506249996},{"$f":"_xlfn.XLOOKUP($R50,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":107.72840038843745},{"$f":"_xlfn.XLOOKUP(R50,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R50,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R50,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"42W LED","42W LED Opex",null,null,46.773309066220968,46.91,{"$f":"VLOOKUP($R50,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,3741.6,4498.1400000000003,3480.6243572758835,3773.218718164936,3985.0007152552089,4158.0294463115897,4338.5710848704384,4526.9518413755131,4723.5120903280376]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R51,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},950,{"$f":"_xlfn.XLOOKUP($R51,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R51)","v":"82W LED Gerard V5 Cat Luminaire Opex"},null,{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1205},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1223.0749999999998},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":1229},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":1247.4349999999999},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":1266.1465249999999},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":1285.1387228749998},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":1304.4158037181246},{"$f":"_xlfn.XLOOKUP($R51,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":1323.9820407738964},{"$f":"_xlfn.XLOOKUP(R51,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R51,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R51,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"82W LED Gerard V5 Cat Luminaire","82W LED Gerard V5 Cat Luminaire Opex",null,null,49.155187504053117,49.29,{"$f":"VLOOKUP($R51,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,38466.959999999992,57681.78,42797.472964463668,46372.858046247064,48975.658790486523,51102.181895169444,53321.038633057695,55636.238130505059,58051.963590131585]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R52,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},951,{"$f":"_xlfn.XLOOKUP($R52,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R52)","v":"100W LED Gerard V4 Cat Luminaire Opex"},null,{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":294},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":298.40999999999997},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":300},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":304.49999999999994},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":309.06749999999994},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":313.70351249999993},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":318.40906518749989},{"$f":"_xlfn.XLOOKUP($R52,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":323.18520116531238},{"$f":"_xlfn.XLOOKUP(R52,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R52,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R52,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"100W LED Gerard V4 Cat Luminaire","100W LED Gerard V4 Cat Luminaire Opex",null,null,49.155187504053117,49.29,{"$f":"VLOOKUP($R52,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,10013.32,13874.279999999999,10441.873071827651,11319.656154494807,11955.002145765626,12474.088338934769,13015.713254611317,13580.855524126539,14170.536270984114]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R53,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},952,{"$f":"_xlfn.XLOOKUP($R53,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R53)","v":"198W LED Gerard V2/V3 Cat Luminaire Opex"},null,{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":773},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":784.59499999999991},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":789},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":800.83499999999992},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":812.84752499999979},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":825.04023787499966},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":837.41584144312458},{"$f":"_xlfn.XLOOKUP($R53,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":849.97707906477137},{"$f":"_xlfn.XLOOKUP(R53,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R53,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R53,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"198W LED Gerard V2/V3 Cat Luminaire","198W LED Gerard V2/V3 Cat Luminaire Opex",null,null,50.249336609771063,50.39,{"$f":"VLOOKUP($R53,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,24924.039999999997,36546.76,27454.312532390388,29770.695686321345,31441.6556433636,32806.852331398441,34231.325859627759,35717.650028452794,37268.510392688215]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R54,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},953,{"$f":"_xlfn.XLOOKUP($R54,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R54)","v":"33W LED P3 Gerard Luminaire Opex"},null,{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":122},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":123.82999999999998},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":4607},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":4676.1049999999996},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":4746.2465749999992},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":4817.4402736249986},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":4889.7018777293733},{"$f":"_xlfn.XLOOKUP($R54,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":4963.0474058953132},{"$f":"_xlfn.XLOOKUP(R54,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R54,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R54,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"33W LED P3 Gerard Luminaire","33W LED P3 Gerard Luminaire Opex",null,null,46.77,46.91,{"$f":"VLOOKUP($R54,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,2016.49,5056.4500000000007,3827.6204023867617,153556.47827879956,162175.24651491427,169216.89571859184,176564.29333069306,184230.71494711176,192230.01259011534]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R55,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},959,{"$f":"_xlfn.XLOOKUP($R55,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R55)","v":"60W LED RoadLED Midi Optic Tuner Opex"},null,{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R55,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R55,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R55,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R55,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"60W LED RoadLED Midi Optic Tuner","60W LED RoadLED Midi Optic Tuner Opex",null,null,47.81,47.95,{"$f":"VLOOKUP($R55,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R56,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},960,{"$f":"_xlfn.XLOOKUP($R56,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R56)","v":"80W LED RoadLED Midi Optic Tuner Opex"},null,{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R56,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R56,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R56,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R56,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"80W LED RoadLED Midi Optic Tuner","80W LED RoadLED Midi Optic Tuner Opex",null,null,48.45,48.58,{"$f":"VLOOKUP($R56,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R57,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},961,{"$f":"_xlfn.XLOOKUP($R57,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R57)","v":"70W LED RoadLED Midi Opex"},null,{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":939},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":953.08499999999992},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":9269},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":9408.0349999999999},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":9549.1555249999983},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":9692.3928578749965},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":9837.7787507431203},{"$f":"_xlfn.XLOOKUP($R57,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":9985.3454320042656},{"$f":"_xlfn.XLOOKUP(R57,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R57,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R57,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"70W LED RoadLED Midi","70W LED RoadLED Midi Opex",null,null,47.33,47.46,{"$f":"VLOOKUP($R57,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,6045.62,33350.063994714845,349739.64298670791,369369.71629700536,385407.74937862129,402142.15385664091,419603.16617709625,437822.33565250575]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R58,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},962,{"$f":"_xlfn.XLOOKUP($R58,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R58)","v":"80W LED RoadLED Midi Opex"},null,{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":8},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":8.1199999999999992},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":3730},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":3785.95},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":3842.7392499999996},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":3900.3803387499993},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":3958.886043831249},{"$f":"_xlfn.XLOOKUP($R58,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":4018.2693344887175},{"$f":"_xlfn.XLOOKUP(R58,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R58,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R58,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"80W LED RoadLED Midi","80W LED RoadLED Midi Opex",null,null,47.49,47.62,{"$f":"VLOOKUP($R58,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,47.36,284.13260059394969,140741.05818755212,148640.5266790193,155094.49834742231,161828.70146566737,168855.30368330664,176187.00096923581]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R59,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},964,{"$f":"_xlfn.XLOOKUP($R59,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R59)","v":"165W LED RoadLED Midi Opex"},null,{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":468},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":475.02},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":9461},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":9602.9149999999991},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":9746.9587249999986},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":9893.1631058749972},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":10041.560552463121},{"$f":"_xlfn.XLOOKUP($R59,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":10192.183960750066},{"$f":"_xlfn.XLOOKUP(R59,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R59,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R59,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"165W LED RoadLED Midi","165W LED RoadLED Midi Opex",null,null,47.61,47.75,{"$f":"VLOOKUP($R59,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,2907.96,16621.757134746058,356984.22292558459,377020.91767029534,393391.16591553955,410472.21033959225,428294.91371253727,446891.47886593558]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R60,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},967,{"$f":"_xlfn.XLOOKUP($R60,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R60)","v":"150W LED SLED Maximus Opex"},null,{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R60,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R60,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R60,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R60,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"150W LED SLED Maximus","150W LED SLED Maximus Opex",null,null,49.29,49.44,{"$f":"VLOOKUP($R60,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R61,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},968,{"$f":"_xlfn.XLOOKUP($R61,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R61)","v":"175W LED SLED Maximus Opex"},null,{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":2},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":2.0299999999999998},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":2},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":2.0299999999999998},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":2.0604499999999994},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":2.0913567499999992},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":2.1227271012499989},{"$f":"_xlfn.XLOOKUP($R61,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":2.1545680077687486},{"$f":"_xlfn.XLOOKUP(R61,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R61,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R61,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"175W LED SLED Maximus","175W LED SLED Maximus Opex",null,null,50.21,50.36,{"$f":"VLOOKUP($R61,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,8.2799999999999994,62.747875448963313,66.662243663468445,70.403840466643913,73.460775219705582,76.650442079745204,79.978604274847712,83.451275272461601]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R62,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},859,{"$f":"_xlfn.XLOOKUP($R62,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R62)","v":"150W Sodium - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":518},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":525.77},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R62,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R62,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R62,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R62,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - STANDARD","150W Sodium - STANDARD Opex",null,null,57.092131919688811,57.26,{"$f":"VLOOKUP($R62,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":51.675859037823415},55.723020297999206,57.980910264202528,59.604375751600202,61.273298272645008,62.98895062427907,64.75264124175888,null,null,25987.170000000006,29211.930000000004,27169.616406316414,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R63,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},860,{"$f":"_xlfn.XLOOKUP($R63,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R63)","v":"150W Metal Halide - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":4484},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":4551.2599999999993},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R63,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R63,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R63,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R63,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"150W Metal Halide - STANDARD","150W Metal Halide - STANDARD Opex",null,null,69.916178975480619,70.12,{"$f":"VLOOKUP($R63,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":55.288065298871587},59.618128121124521,62.033847379855096,63.770795106491043,65.556377369472798,67.391955935818032,69.278930702020943,null,null,309076.09999999998,313529.22000000003,251630.36007214227,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R64,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},861,{"$f":"_xlfn.XLOOKUP($R64,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R64)","v":"250W Sodium - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":2855},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":2897.8249999999998},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R64,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R64,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R64,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R64,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - STANDARD","250W Sodium - STANDARD Opex",null,null,66.160981223481542,66.349999999999994,{"$f":"VLOOKUP($R64,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":54.192135550236593},58.436367106108385,60.804201553068431,62.50671919655435,64.256907334057871,66.056100739411491,67.90567156011501,null,null,159019.27999999997,177689.40000000002,157039.32520086435,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R65,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},862,{"$f":"_xlfn.XLOOKUP($R65,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R65)","v":"250W Metal Halide - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":592},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":600.88},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R65,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R65,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R65,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R65,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"250W Metal Halide - STANDARD","250W Metal Halide - STANDARD Opex",null,null,67.515971681218787,67.709999999999994,{"$f":"VLOOKUP($R65,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":54.573802626875647},58.847925668551817,61.23243641811851,62.94694463782583,64.709459087684948,66.521323942140128,68.383921012520048,null,null,40042.700000000004,40206.280000000006,32792.306522437037,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R66,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},863,{"$f":"_xlfn.XLOOKUP($R66,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R66)","v":"400W Sodium - STANDARD Opex"},null,{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1764},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1790.4599999999998},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R66,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R66,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R66,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R66,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - STANDARD","400W Sodium - STANDARD Opex",null,null,60.02338989472242,60.19,{"$f":"VLOOKUP($R66,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":52.26199061980482},56.355056661751618,58.638556664100875,60.280436250695701,61.968288465715183,63.703400542755212,65.48709575795236,null,null,74289.640000000014,96324.69,93573.003725135728,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R67,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},864,{"$f":"_xlfn.XLOOKUP($R67,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R67)","v":"80W Mercury - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":6},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":6.09},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R67,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R67,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R67,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R67,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"80W Mercury - AEROSCREEN","80W Mercury - AEROSCREEN Opex",null,null,77.767965465218907,78,{"$f":"VLOOKUP($R67,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":51.352804809109379},55.37466503735785,57.618439691012256,59.231756002360598,60.890245170426695,62.595172035198644,64.347836852184201,null,null,464.35,467.92,312.73858128747611,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R68,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},878,{"$f":"_xlfn.XLOOKUP($R68,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R68)","v":"Urban A/Screen 42W CFL c/w D2 PECB Opex"},null,{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":340},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":345.09999999999997},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R68,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R68,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R68,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R68,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"Urban A/Screen 42W CFL c/w D2 PECB","Urban A/Screen 42W CFL c/w D2 PECB Opex",null,null,54.073006336355974,54.22,{"$f":"VLOOKUP($R68,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},{"$f":"W68*(1+CPIFY24)","v":47.834324232590753},{"$f":"X68*(1+CPIFY25)","v":49.772565199201843},{"$f":"Y68*(1+CPIFY26)","v":51.166197024779493},{"$f":"Z68*(1+CPIFY27)","v":52.598850541473318},{"$f":"AA68*(1+CPIFY28)","v":54.071618356634573},{"$f":"AB68*(1+CPIFY29)","v":55.585623670620343},null,null,18381.550000000003,18518.11,15308.676972481002,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R69,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},865,{"$f":"_xlfn.XLOOKUP($R69,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R69)","v":"150W Sodium - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":115},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":116.72499999999999},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R69,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R69,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R69,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R69,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - AEROSCREEN","150W Sodium - AEROSCREEN Opex",null,null,57.485379200668888,57.64,{"$f":"VLOOKUP($R69,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":51.675859037823415},55.723020297999206,57.980910264202528,59.604375751600202,61.273298272645008,62.98895062427907,64.75264124175888,null,null,6684.06,6960.3700000000008,{"$f":"W69*G69","v":6031.864646189938},{"$f":"X69*H69","v":0},{"$f":"Y69*I69","v":0},{"$f":"Z69*J69","v":0},{"$f":"AA69*K69","v":0},{"$f":"AB69*L69","v":0},{"$f":"AC69*M69","v":0}]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R70,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},866,{"$f":"_xlfn.XLOOKUP($R70,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R70)","v":"150W Metal Halide - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":638},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":647.56999999999994},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R70,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R70,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R70,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R70,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"150W Metal Halide - AEROSCREEN","150W Metal Halide - AEROSCREEN Opex",null,null,70.309396032824921,70.5,{"$f":"VLOOKUP($R70,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":55.288065298871587},59.618128121124521,62.033847379855096,63.770795106491043,65.556377369472798,67.391955935818032,69.278930702020943,null,null,43115.93,45007.39,35802.892445590267,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R71,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},868,{"$f":"_xlfn.XLOOKUP($R71,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R71)","v":"250W Sodium (w/o PECB) - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":411},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":417.16499999999996},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R71,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R71,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R71,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R71,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium (w/o PECB) - AEROSCREEN","250W Sodium (w/o PECB) - AEROSCREEN Opex",null,null,66.328888632030669,66.52,{"$f":"VLOOKUP($R71,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":54.192135550236593},58.436367106108385,60.804201553068431,62.50671919655435,64.256907334057871,66.056100739411491,67.90567156011501,null,null,24091.34,26964.170000000006,22607.062226814447,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R72,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},869,{"$f":"_xlfn.XLOOKUP($R72,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R72)","v":"250W Metal Halide - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":136},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":138.04},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R72,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R72,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R72,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R72,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"250W Metal Halide - AEROSCREEN","250W Metal Halide - AEROSCREEN Opex",null,null,67.683863977950011,67.88,{"$f":"VLOOKUP($R72,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":54.573802626875647},58.847925668551817,61.23243641811851,62.94694463782583,64.709459087684948,66.521323942140128,68.383921012520048,null,null,9155.59,9330.8599999999988,7533.3677146139134,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R73,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},870,{"$f":"_xlfn.XLOOKUP($R73,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R73)","v":"400W Sodium - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":80},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":81.199999999999989},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R73,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R73,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R73,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R73,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - AEROSCREEN","400W Sodium - AEROSCREEN Opex",null,null,59.915340396826082,60.09,{"$f":"VLOOKUP($R73,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":52.26199061980482},56.355056661751618,58.638556664100875,60.280436250695701,61.968288465715183,63.703400542755212,65.48709575795236,null,null,3870.8500000000004,4804.3,4243.6736383281504,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R74,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},871,{"$f":"_xlfn.XLOOKUP($R74,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R74)","v":"400W Metal Halide - AEROSCREEN Opex"},null,{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":108},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":109.61999999999999},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R74,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R74,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R74,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R74,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"400W Metal Halide - AEROSCREEN","400W Metal Halide - AEROSCREEN Opex",null,null,66.787077718207797,66.98,{"$f":"VLOOKUP($R74,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":54.197587937045732},58.442246514143299,60.810319193997721,62.513008131429658,64.263372359109695,66.062746785164762,67.912503695149383,null,null,6982.65,7233.9600000000009,5941.1395896589529,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R75,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},879,{"$f":"_xlfn.XLOOKUP($R75,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R75)","v":"Roadster A/Screen 100W HPS c/w PECB Opex"},null,{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":26},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":26.389999999999997},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R75,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R75,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R75,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R75,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"Roadster A/Screen 100W HPS c/w PECB","Roadster A/Screen 100W HPS c/w PECB Opex",null,null,61.114270530501031,61.29,{"$f":"VLOOKUP($R75,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":52.779967366672096},56.913600425067692,59.219732552383121,60.877885063849853,62.58246584563765,64.334774889315511,66.136148586216351,null,null,1581.13,1576.4299999999998,1392.8633388064766,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R76,'I_Asset number input'!$P$5:$P$265,0))","v":"MERCURY"},872,{"$f":"_xlfn.XLOOKUP($R76,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R76)","v":"80W Mercury - POST TOP Opex"},null,{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":11},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":11.164999999999999},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R76,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R76,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R76,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R76,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"MERCURY"},"80W Mercury - POST TOP","80W Mercury - POST TOP Opex",null,null,54.33724408483782,54.49,{"$f":"VLOOKUP($R76,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":43.992082616784828},47.437464190234593,49.359624436474981,50.741693920696278,52.162461350475773,53.623010268289093,55.124454555801186,null,null,639.78000000000009,599.42999999999995,491.17160241640255,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R77,'I_Asset number input'!$P$5:$P$265,0))","v":"FLUORESCENT"},880,{"$f":"_xlfn.XLOOKUP($R77,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R77)","v":"B2001 42WCFL c/w D2 PECB green - PT Opex"},null,{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":20},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":20.299999999999997},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R77,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R77,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R77,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R77,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"FLUORESCENT"},"B2001 42WCFL c/w D2 PECB green - PT","B2001 42WCFL c/w D2 PECB green - PT Opex",null,null,56.118919801068735,56.28,{"$f":"VLOOKUP($R77,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":44.360118726401055},47.834324232590753,49.772565199201843,51.166197024779493,52.598850541473318,54.071618356634573,55.585623670620343,null,null,1116.8100000000002,1125.6300000000001,900.51041014594125,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R78,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},965,{"$f":"_xlfn.XLOOKUP($R78,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R78)","v":"17W LED B2001 NUWE Post Top Opex"},null,{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":229},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":232.43499999999997},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":235.92152499999995},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":239.46034787499991},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":243.05225309312488},{"$f":"_xlfn.XLOOKUP($R78,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":246.69803688952172},{"$f":"_xlfn.XLOOKUP(R78,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R78,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R78,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"17W LED B2001 NUWE Post Top","17W LED B2001 NUWE Post Top Opex",null,null,48.73,48.88,{"$f":"VLOOKUP($R78,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,7632.8268994671371,8061.2397334307279,8411.2587626562909,8776.4756181308258,9157.5501894700647,9555.1710186968539]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R79,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},873,{"$f":"_xlfn.XLOOKUP($R79,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R79)","v":"250W Sodium - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":57},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":57.854999999999997},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R79,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R79,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R79,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R79,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - FLOODLIGHT","250W Sodium - FLOODLIGHT Opex",null,null,68.011816231083287,68.2,{"$f":"VLOOKUP($R79,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":47.830562930411858},51.576567446808504,53.666443650692941,55.169104072912347,56.713838986953895,58.301826478588609,59.934277619989089,null,null,2657.86,3585.6200000000008,2767.237218338978,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R80,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},874,{"$f":"_xlfn.XLOOKUP($R80,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R80)","v":"250W Metal Halide - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":34},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":34.51},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R80,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R80,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R80,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R80,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"250W Metal Halide - FLOODLIGHT","250W Metal Halide - FLOODLIGHT Opex",null,null,69.366776465184742,69.56,{"$f":"VLOOKUP($R80,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":48.212230007050906},51.988126009251928,54.09467851574302,55.609329514183827,57.166390740580972,58.767049681317239,60.41252707239412,null,null,2311.6000000000004,2485.7399999999993,1663.8040575433267,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R81,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},875,{"$f":"_xlfn.XLOOKUP($R81,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R81)","v":"400W Sodium - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":72},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":73.08},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R81,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R81,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R81,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R81,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - FLOODLIGHT","400W Sodium - FLOODLIGHT Opex",null,null,61.379751109223989,61.56,{"$f":"VLOOKUP($R81,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.900417999980078},49.49525700245173,51.500798761725378,52.942821127053691,54.425220118611193,55.949126281932308,57.515701817826411,null,null,3432.23,4281.29,3354.4025474385439,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R82,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},876,{"$f":"_xlfn.XLOOKUP($R82,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R82)","v":"400W Metal Halide - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":47},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":47.704999999999998},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R82,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R82,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R82,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R82,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"400W Metal Halide - FLOODLIGHT","400W Metal Halide - FLOODLIGHT Opex",null,null,68.251488430605718,68.45,{"$f":"VLOOKUP($R82,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":47.836015317220991},51.582446854843411,53.67256129162223,55.175393007787655,56.720304012005712,58.308472524341873,59.941109755023447,null,null,3164.67,3221.13,2282.0171107080273,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R83,'I_Asset number input'!$P$5:$P$265,0))","v":"HIGH LOW PRESSURE SODIUM"},881,{"$f":"_xlfn.XLOOKUP($R83,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R83)","v":"150W Sodium - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":12},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":12.18},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R83,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R83,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R83,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R83,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - FLOODLIGHT","150W Sodium - FLOODLIGHT Opex",null,null,59.030524800131296,59.2,{"$f":"VLOOKUP($R83,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":45.314286417998673},48.863220638699318,50.843152361827038,52.266760627958199,53.730229925541032,55.234676363456181,56.781247301632952,null,null,704.68,709.16999999999985,551.92800857122381,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R84,'I_Asset number input'!$P$5:$P$265,0))","v":"METAL HALIDE"},882,{"$f":"_xlfn.XLOOKUP($R84,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R84)","v":"150W Metal Halide - FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":4},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":4.0599999999999996},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R84,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R84,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R84,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R84,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"METAL HALIDE"},"150W Metal Halide - FLOODLIGHT","150W Metal Halide - FLOODLIGHT Opex",null,null,71.85450385274261,72.05,{"$f":"VLOOKUP($R84,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":48.926492679046838},52.758328461824625,54.896089477479592,56.433179982849019,58.013309022368794,59.637681674995122,61.307536761894987,null,null,285.98,288.22999999999996,198.64156027693014,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R85,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},955,{"$f":"_xlfn.XLOOKUP($R85,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R85)","v":"75W LED Aglo Nilum Plus FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":16},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":16.239999999999998},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":16.483599999999996},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":16.730853999999994},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":16.981816809999991},{"$f":"_xlfn.XLOOKUP($R85,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":17.236544062149989},{"$f":"_xlfn.XLOOKUP(R85,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R85,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R85,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"75W LED Aglo Nilum Plus FLOODLIGHT","75W LED Aglo Nilum Plus FLOODLIGHT Opex",null,null,48.02,48.15,{"$f":"VLOOKUP($R85,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,533.29794930774756,563.23072373315131,587.68620175764465,613.20353663796163,639.82883419878169,667.61020217969281]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R86,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},956,{"$f":"_xlfn.XLOOKUP($R86,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R86)","v":"100W LED Aglo Nilum Plus FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":114},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":115.71},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":117.44564999999999},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":119.20733474999997},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":120.99544477124996},{"$f":"_xlfn.XLOOKUP($R86,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":122.81037644281871},{"$f":"_xlfn.XLOOKUP(R86,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R86,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R86,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"100W LED Aglo Nilum Plus FLOODLIGHT","100W LED Aglo Nilum Plus FLOODLIGHT Opex",null,null,48.23,48.37,{"$f":"VLOOKUP($R86,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,3799.7478888177016,4013.0189065987033,4187.2641875232193,4369.0751985454772,4558.7804436663209,4756.7226905303123]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R87,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},957,{"$f":"_xlfn.XLOOKUP($R87,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R87)","v":"150W LED Aglo Nilum Plus FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":153},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":155.29499999999999},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":157.62442499999997},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":159.98879137499995},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":162.38862324562493},{"$f":"_xlfn.XLOOKUP($R87,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":164.82445259430929},{"$f":"_xlfn.XLOOKUP(R87,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R87,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R87,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"150W LED Aglo Nilum Plus FLOODLIGHT","150W LED Aglo Nilum Plus FLOODLIGHT Opex",null,null,48.64,48.78,{"$f":"VLOOKUP($R87,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,5099.6616402553364,5385.89379569826,5619.7493043074783,5863.7588191005079,6118.3632270258513,6384.022558343313]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R88,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},958,{"$f":"_xlfn.XLOOKUP($R88,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R88)","v":"300W LED Aglo Nilum Plus FLOODLIGHT Opex"},null,{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R88,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R88,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R88,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R88,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"300W LED Aglo Nilum Plus FLOODLIGHT","300W LED Aglo Nilum Plus FLOODLIGHT Opex",null,null,51.21,51.36,{"$f":"VLOOKUP($R88,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R89,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},888,{"$f":"_xlfn.XLOOKUP($R89,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R89)","v":"25W LED P4 GE Opex"},null,{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R89,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R89,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R89,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R89,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"25W LED P4 GE","25W LED P4 GE Opex",null,null,0,46.56,{"$f":"VLOOKUP($R89,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},{"$f":"W89*(1+CPIFY24)","v":33.331121831734222},{"$f":"X89*(1+CPIFY25)","v":34.681694811154642},{"$f":"Y89*(1+CPIFY26)","v":35.652782265866975},{"$f":"Z89*(1+CPIFY27)","v":36.651060169311251},{"$f":"AA89*(1+CPIFY28)","v":37.677289854051963},{"$f":"AB89*(1+CPIFY29)","v":38.73225396996542},null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R90,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},887,{"$f":"_xlfn.XLOOKUP($R90,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R90)","v":"33W LED P4 Pecan Opex"},null,{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R90,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R90,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R90,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R90,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"33W LED P4 Pecan","33W LED P4 Pecan Opex",null,null,0,47.25,{"$f":"VLOOKUP($R90,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R91,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},953,{"$f":"_xlfn.XLOOKUP($R91,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R91)","v":"33W LED P3 Gerard Opex"},null,{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R91,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R91,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R91,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R91,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"33W LED P3 Gerard","33W LED P3 Gerard Opex",null,null,0,46.91,{"$f":"VLOOKUP($R91,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R92,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},886,{"$f":"_xlfn.XLOOKUP($R92,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R92)","v":"42W LED P3 Gerard Opex"},null,{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R92,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R92,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R92,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R92,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"42W LED P3 Gerard","42W LED P3 Gerard Opex",null,null,0,46.91,{"$f":"VLOOKUP($R92,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R93,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},757,{"$f":"_xlfn.XLOOKUP($R93,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R93)","v":"13W LED STREETLED3 STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R93,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R93,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R93,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R93,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"13W LED STREETLED3 STD Visor S-S","13W LED STREETLED3 STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R93,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R94,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},755,{"$f":"_xlfn.XLOOKUP($R94,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R94)","v":"24W LED STREETLED3 STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R94,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R94,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R94,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R94,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"24W LED STREETLED3 STD Visor S-S","24W LED STREETLED3 STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R94,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R95,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},761,{"$f":"_xlfn.XLOOKUP($R95,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R95)","v":"18W LED Bourke Hill S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R95,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R95,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R95,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R95,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"18W LED Bourke Hill S-S","18W LED Bourke Hill S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R95,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R96,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},762,{"$f":"_xlfn.XLOOKUP($R96,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R96)","v":"24W LED Bourke Hill S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R96,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R96,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R96,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R96,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"24W LED Bourke Hill S-S","24W LED Bourke Hill S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R96,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R97,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},778,{"$f":"_xlfn.XLOOKUP($R97,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R97)","v":"30W LED ATS PLED MKII Opex"},null,{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R97,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R97,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R97,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R97,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"30W LED ATS PLED MKII","30W LED ATS PLED MKII Opex",null,null,0,0,{"$f":"VLOOKUP($R97,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R98,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},779,{"$f":"_xlfn.XLOOKUP($R98,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R98)","v":"20W LED ATS PLED MKII Opex"},null,{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R98,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R98,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R98,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R98,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"20W LED ATS PLED MKII","20W LED ATS PLED MKII Opex",null,null,0,0,{"$f":"VLOOKUP($R98,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R99,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},780,{"$f":"_xlfn.XLOOKUP($R99,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R99)","v":"13W LED ATS PLED MKII Opex"},null,{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R99,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R99,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R99,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R99,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"13W LED ATS PLED MKII","13W LED ATS PLED MKII Opex",null,null,0,0,{"$f":"VLOOKUP($R99,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R100,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},763,{"$f":"_xlfn.XLOOKUP($R100,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R100)","v":"37W LED 4K ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R100,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R100,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R100,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R100,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"37W LED 4K ROADLED MIDI STD Visor S-S","37W LED 4K ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R100,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R101,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},764,{"$f":"_xlfn.XLOOKUP($R101,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R101)","v":"40W LED 3K ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R101,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R101,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R101,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R101,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"40W LED 3K ROADLED MIDI STD Visor S-S","40W LED 3K ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R101,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,{"$f":"W101*G101","v":0},{"$f":"X101*H101","v":0},{"$f":"Y101*I101","v":0},{"$f":"Z101*J101","v":0},{"$f":"AA101*K101","v":0},{"$f":"AB101*L101","v":0},{"$f":"AC101*M101","v":0}]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R102,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},767,{"$f":"_xlfn.XLOOKUP($R102,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R102)","v":"55W LED 4K ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R102,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R102,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R102,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R102,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"55W LED 4K ROADLED MIDI STD Visor S-S","55W LED 4K ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R102,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R103,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},768,{"$f":"_xlfn.XLOOKUP($R103,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R103)","v":"61W LED 3K ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R103,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R103,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R103,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R103,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"61W LED 3K ROADLED MIDI STD Visor S-S","61W LED 3K ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R103,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R104,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},771,{"$f":"_xlfn.XLOOKUP($R104,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R104)","v":"113W LED ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R104,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R104,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R104,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R104,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"113W LED ROADLED MIDI STD Visor S-S","113W LED ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R104,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R105,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},774,{"$f":"_xlfn.XLOOKUP($R105,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R105)","v":"275W LED ROADLED S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R105,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R105,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R105,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R105,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"275W LED ROADLED S-S","275W LED ROADLED S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R105,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R106,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},776,{"$f":"_xlfn.XLOOKUP($R106,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R106)","v":"230W LED Avento S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":2863},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":2905.9449999999997},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":2949.5341749999993},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":2993.777187624999},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":3038.6838454393737},{"$f":"_xlfn.XLOOKUP($R106,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":3084.2641031209641},{"$f":"_xlfn.XLOOKUP(R106,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R106,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R106,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"230W LED Avento S-S","230W LED Avento S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R106,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,108027.25190106212,114090.57047775663,119044.38304790082,124213.29015984066,129606.63121858092,135234.15114609172]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R107,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},781,{"$f":"_xlfn.XLOOKUP($R107,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R107)","v":"74W LED ATS VLED Opex"},null,{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R107,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R107,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R107,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R107,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"74W LED ATS VLED","74W LED ATS VLED Opex",null,null,0,0,{"$f":"VLOOKUP($R107,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R108,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},782,{"$f":"_xlfn.XLOOKUP($R108,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R108)","v":"155W LED ATS VLED Opex"},null,{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R108,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R108,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R108,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R108,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"155W LED ATS VLED","155W LED ATS VLED Opex",null,null,0,0,{"$f":"VLOOKUP($R108,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R109,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},775,{"$f":"_xlfn.XLOOKUP($R109,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R109)","v":"254W LED 3K ROADLED MIDI STD Visor S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R109,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R109,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R109,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R109,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"254W LED 3K ROADLED MIDI STD Visor S-S","254W LED 3K ROADLED MIDI STD Visor S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R109,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R110,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},783,{"$f":"_xlfn.XLOOKUP($R110,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R110)","v":"290W LED ATS VLED Opex"},null,{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R110,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R110,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R110,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R110,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"290W LED ATS VLED","290W LED ATS VLED Opex",null,null,0,0,{"$f":"VLOOKUP($R110,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R111,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},772,{"$f":"_xlfn.XLOOKUP($R111,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R111)","v":"120W LED 4K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R111,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R111,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R111,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R111,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"120W LED 4K ROADLED MIDI Aeroscreen S-S","120W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R111,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R112,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},773,{"$f":"_xlfn.XLOOKUP($R112,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R112)","v":"121W LED 3K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R112,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R112,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R112,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R112,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"121W LED 3K ROADLED MIDI Aeroscreen S-S","121W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R112,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R113,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},777,{"$f":"_xlfn.XLOOKUP($R113,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R113)","v":"205W LED 3K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R113,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R113,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R113,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R113,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"205W LED 3K ROADLED MIDI Aeroscreen S-S","205W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R113,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R114,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},758,{"$f":"_xlfn.XLOOKUP($R114,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R114)","v":"9W LED STREETLED Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R114,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R114,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R114,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R114,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"9W LED STREETLED Aeroscreen S-S","9W LED STREETLED Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R114,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R115,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},756,{"$f":"_xlfn.XLOOKUP($R115,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R115)","v":"17W LED STREETLED3 Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R115,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R115,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R115,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R115,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"17W LED STREETLED3 Aeroscreen S-S","17W LED STREETLED3 Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R115,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R116,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},765,{"$f":"_xlfn.XLOOKUP($R116,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R116)","v":"36W LED 4K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R116,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R116,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R116,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R116,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"36W LED 4K ROADLED MIDI Aeroscreen S-S","36W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R116,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R117,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},766,{"$f":"_xlfn.XLOOKUP($R117,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R117)","v":"39W LED 3K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R117,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R117,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R117,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R117,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"39W LED 3K ROADLED MIDI Aeroscreen S-S","39W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R117,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R118,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},769,{"$f":"_xlfn.XLOOKUP($R118,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R118)","v":"57W LED 4K ROADLED MIDI Aeroscreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R118,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R118,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R118,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R118,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"57W LED 4K ROADLED MIDI Aeroscreen S-S","57W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R118,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R119,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},770,{"$f":"_xlfn.XLOOKUP($R119,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R119)","v":"63W LED 3K ROADLED MIDI Aerosreen S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R119,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R119,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R119,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R119,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"63W LED 3K ROADLED MIDI Aerosreen S-S","63W LED 3K ROADLED MIDI Aerosreen S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R119,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":34.991699580535681},37.732187181649358,39.261090790691718,40.360401332831088,41.490492570150359,42.652226362114568,43.846488700253779,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R120,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},759,{"$f":"_xlfn.XLOOKUP($R120,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R120)","v":"17W LED Post Top B2001 S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R120,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R120,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R120,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R120,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"17W LED Post Top B2001 S-S","17W LED Post Top B2001 S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R120,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R121,'I_Asset number input'!$P$5:$P$265,0))","v":"LED"},760,{"$f":"_xlfn.XLOOKUP($R121,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R121)","v":"28W LED Post Top B2001 S-S Opex"},null,{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R121,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R121,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R121,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R121,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"28W LED Post Top B2001 S-S","28W LED Post Top B2001 S-S Opex",null,null,0,0,{"$f":"VLOOKUP($R121,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,"LED",967,{"$f":"_xlfn.XLOOKUP($R122,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R122)","v":"150W LED SLED Maximus Pedestrian Opex"},null,{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R122,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R122,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R122,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R122,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"150W LED SLED Maximus Pedestrian","150W LED SLED Maximus Pedestrian Opex",null,null,0,49.44,{"$f":"VLOOKUP($R122,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,"LED",968,{"$f":"_xlfn.XLOOKUP($R123,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R123)","v":"175W LED SLED Maximus Pedestrian Opex"},null,{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":0},{"$f":"_xlfn.XLOOKUP($R123,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":0},{"$f":"_xlfn.XLOOKUP(R123,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R123,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Luminaires"},{"$f":"_xlfn.XLOOKUP(R123,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"LED"},"175W LED SLED Maximus Pedestrian","175W LED SLED Maximus Pedestrian Opex",null,null,0,50.36,{"$f":"VLOOKUP($R123,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":30.910283472395722},33.331121831734222,34.681694811154642,35.652782265866975,36.651060169311251,37.677289854051963,38.73225396996542,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R124,'I_Asset number input'!$P$5:$P$265,0))","v":"BRACKET MINOR"},890,{"$f":"_xlfn.XLOOKUP($R124,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R124)","v":"Bracket - Minor <=3m Opex"},null,{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":3330},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":3379.95},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":3397},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":3447.9549999999995},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":3499.674324999999},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":3552.1694398749987},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":3605.4519814731234},{"$f":"_xlfn.XLOOKUP($R124,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":3659.53376119522},{"$f":"_xlfn.XLOOKUP(R124,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R124,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R124,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"BRACKET MINOR"},"Bracket - Minor <=3m","Bracket - Minor <=3m Opex",null,null,15.103538725485722,15.15,{"$f":"VLOOKUP($R124,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":8.6146345998811569},9.2893174415866078,9.6657194480117514,9.9363595925560801,10.214577661147651,10.500585835659786,10.794602239058261,null,null,44178.380000000012,50399.219999999994,29117.034215868316,31555.811349069707,33326.96569936935,34774.022550035967,36283.910609158527,37859.358007808187,39503.211332507221]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R125,'I_Asset number input'!$P$5:$P$265,0))","v":"BRACKET MAJOR"},891,{"$f":"_xlfn.XLOOKUP($R125,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R125)","v":"Bracket - Major >3m Opex"},null,{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":1772},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":1798.58},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":1808},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":1835.12},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":1862.6467999999998},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":1890.5865019999997},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":1918.9452995299994},{"$f":"_xlfn.XLOOKUP($R125,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":1947.7294790229491},{"$f":"_xlfn.XLOOKUP(R125,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R125,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R125,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"BRACKET MAJOR"},"Bracket - Major >3m","Bracket - Major >3m Opex",null,null,19.712572869379052,19.77,{"$f":"VLOOKUP($R125,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":11.486179466508208},12.385756588782142,12.887625930682335,13.248479456741441,13.619436881530202,14.000781114213048,14.392802985411013,null,null,28005.5,32918.229999999989,20658.81266487233,22393.447912518113,23650.340097913766,24677.23786496518,25748.72353306197,26866.733108867516,28033.286660454538]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R126,'I_Asset number input'!$P$5:$P$265,0))","v":"OUTREACH MINOR"},990,{"$f":"_xlfn.XLOOKUP($R126,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R126)","v":"Outreach - Minor <=2m Opex"},null,{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":9764},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":9910.4599999999991},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":9960},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":10109.4},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":10261.040999999999},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":10414.956614999999},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":10571.180964224997},{"$f":"_xlfn.XLOOKUP($R126,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":10729.748678688371},{"$f":"_xlfn.XLOOKUP(R126,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R126,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R126,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"OUTREACH MINOR"},"Outreach - Minor <=2m","Outreach - Minor <=2m Opex",null,null,15.324124624012292,15.37,{"$f":"VLOOKUP($R126,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":10.925374450958953},11.7810303230456,12.25839623063078,12.601631325088443,12.95447700219092,13.317202358252267,13.690084024283331,null,null,144984.97,148526.93000000005,108275.48648125066,117339.06201753418,123925.03085393881,129305.85569361683,134920.31594783367,140778.55606628861,146891.16097068685]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R127,'I_Asset number input'!$P$5:$P$265,0))","v":"OUTREACH MAJOR"},991,{"$f":"_xlfn.XLOOKUP($R127,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R127)","v":"Outreach - Major >2m Opex"},null,{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":26241},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":26634.614999999998},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":26768},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":27169.519999999997},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":27577.062799999992},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":27990.71874199999},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":28410.579523129985},{"$f":"_xlfn.XLOOKUP($R127,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":28836.738215976933},{"$f":"_xlfn.XLOOKUP(R127,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R127,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Horizontal Support"},{"$f":"_xlfn.XLOOKUP(R127,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"OUTREACH MAJOR"},"Outreach - Major >2m","Outreach - Major >2m Opex",null,null,16.502067664046248,16.55,{"$f":"VLOOKUP($R127,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":12.291046257328821},13.253659113426298,13.790695759459625,14.176835240724495,14.573786627464781,14.981852653033794,15.401344527318741,null,null,372993.75,421140.49000000005,327367.28501114406,354773.94714819518,374686.58425055345,390955.47573871241,407930.76249528729,425643.11620283255,444124.54030835954]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R128,'I_Asset number input'!$P$5:$P$265,0))","v":"DEDICATED WOOD POLE MINOR"},895,{"$f":"_xlfn.XLOOKUP($R128,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R128)","v":"Pole (Wood) - Minor - DEDICATED SL <=11m Opex"},null,{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":126},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":127.88999999999999},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":129},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":130.93499999999997},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":132.89902499999997},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":134.89251037499994},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":136.91589803062493},{"$f":"_xlfn.XLOOKUP($R128,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":138.9696365010843},{"$f":"_xlfn.XLOOKUP(R128,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R128,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R128,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"DEDICATED WOOD POLE MINOR"},"Pole (Wood) - Minor - DEDICATED SL <=11m","Pole (Wood) - Minor - DEDICATED SL <=11m Opex",null,null,40.912218136864894,41.03,{"$f":"VLOOKUP($R128,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":20.100814066389365},21.675074030368748,22.553345378694086,23.184839049297523,23.834014542677853,24.501366949872832,25.187405224469273,null,null,4571.4399999999996,5169.4400000000005,2570.6931109505358,2796.0845499175684,2953.0222771593094,3081.2425044335669,3215.0300539760719,3354.6266589197126,3500.2845484500062]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R129,'I_Asset number input'!$P$5:$P$265,0))","v":"DEDICATED WOOD POLE MAJOR"},896,{"$f":"_xlfn.XLOOKUP($R129,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R129)","v":"Pole (Wood) - Major - DEDICATED SL >11m Opex"},null,{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":104},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":105.55999999999999},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":106},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":107.58999999999999},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":109.20384999999997},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":110.84190774999996},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":112.50453636624995},{"$f":"_xlfn.XLOOKUP($R129,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":114.19210441174368},{"$f":"_xlfn.XLOOKUP(R129,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R129,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R129,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"DEDICATED WOOD POLE MAJOR"},"Pole (Wood) - Major - DEDICATED SL >11m","Pole (Wood) - Major - DEDICATED SL >11m Opex",null,null,60.068443412596082,60.24,{"$f":"VLOOKUP($R129,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":29.116731202591819},31.397101741953918,32.669308463913822,33.584049100903407,34.524402475728706,35.491085745049112,36.484836145910485,null,null,5274.25,6264.9800000000005,3073.5621457455918,3328.0927846471154,3514.8908976324878,3667.5074604076895,3826.7506343385917,3992.908146881573,4166.2802186191702]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R130,'I_Asset number input'!$P$5:$P$265,0))","v":"STEEL POLE MINOR"},995,{"$f":"_xlfn.XLOOKUP($R130,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R130)","v":"Column (Steel) - Minor <=9m Opex"},null,{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":33865},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":34372.974999999999},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":34545},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":35063.174999999996},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":35589.122624999989},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":36122.959464374988},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":36664.803856340608},{"$f":"_xlfn.XLOOKUP($R130,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":37214.775914185717},{"$f":"_xlfn.XLOOKUP(R130,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R130,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R130,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"STEEL POLE MINOR"},"Column (Steel) - Minor <=9m","Column (Steel) - Minor <=9m Opex",null,null,27.56738697527592,27.65,{"$f":"VLOOKUP($R130,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":16.388061676438426},17.671545484568394,18.387594345946162,18.902446987632654,19.43171550328637,19.97580353737839,20.535126036424984,null,null,824261.58,911381.24,563306.43430267612,610463.53876441519,644727.43838092079,672721.50375542021,701931.07144848059,732408.91857077356,764210.11381511646]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R131,'I_Asset number input'!$P$5:$P$265,0))","v":"STEEL POLE MAJOR"},996,{"$f":"_xlfn.XLOOKUP($R131,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R131)","v":"Column (Steel) - Major >9m Opex"},null,{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":4608},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":4677.12},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":4700},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":4770.4999999999991},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":4842.057499999999},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":4914.6883624999982},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":4988.4086879374981},{"$f":"_xlfn.XLOOKUP($R131,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":5063.2348182565602},{"$f":"_xlfn.XLOOKUP(R131,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R131,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R131,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"STEEL POLE MAJOR"},"Column (Steel) - Major >9m","Column (Steel) - Major >9m Opex",null,null,31.119998846240687,31.21,{"$f":"VLOOKUP($R131,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":21.1862590567209},22.8455291394814,23.771227185653043,24.436821546851327,25.121052550163164,25.824442021567734,26.54752639817163,null,null,115440.08,133756.25999999998,99090.675959370448,107373.98695556258,113400.63928915781,118324.49504709305,123462.1446220378,128822.87094152669,134416.35999780777]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R132,'I_Asset number input'!$P$5:$P$265,0))","v":"SHARED WOOD POLE MINOR"},897,{"$f":"_xlfn.XLOOKUP($R132,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R132)","v":"Pole (Wood) - Minor   <=11m Opex"},null,{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":134},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":136.01},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":137},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":139.05499999999998},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":141.14082499999998},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":143.25793737499995},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":145.40680643562493},{"$f":"_xlfn.XLOOKUP($R132,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":147.58790853215928},{"$f":"_xlfn.XLOOKUP(R132,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R132,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R132,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"SHARED WOOD POLE MINOR"},"Pole (Wood) - Minor   <=11m","Pole (Wood) - Minor   <=11m Opex",null,null,0,0,{"$f":"VLOOKUP($R132,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX('I_Asset number input'!$C$5:$C$265,MATCH('O_OPEX Tariff Summary'!$R133,'I_Asset number input'!$P$5:$P$265,0))","v":"SHARED WOOD POLE MAJOR"},898,{"$f":"_xlfn.XLOOKUP($R133,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$D$96:$D$227,R133)","v":"Pole (Wood) - Major  >11m Opex"},null,{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!F$5:F$316)","v":972},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!G$5:G$316)","v":986.57999999999993},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!H$5:H$316)","v":992},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!I$5:I$316)","v":1006.8799999999999},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!J$5:J$316)","v":1021.9831999999998},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!K$5:K$316)","v":1037.3129479999998},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!L$5:L$316)","v":1052.8726422199998},{"$f":"_xlfn.XLOOKUP($R133,'I_Asset number input'!$P$5:$P$316,'I_Asset number input'!M$5:M$316)","v":1068.6657318532996},{"$f":"_xlfn.XLOOKUP(R133,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$N$4:$N$317,\"N/A\",0,1)","v":"TC4: Capital Not Funded by Endeavour Energy"},{"$f":"_xlfn.XLOOKUP(R133,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$B$4:$B$317,\"N/A\",0,1)","v":"Vertical Support"},{"$f":"_xlfn.XLOOKUP(R133,'I_Asset number input'!$P$4:$P$317,'I_Asset number input'!$C$4:$C$317,\"N/A\",0,1)","v":"SHARED WOOD POLE MAJOR"},"Pole (Wood) - Major  >11m","Pole (Wood) - Major  >11m Opex",null,null,0,0,{"$f":"VLOOKUP($R133,'C_OPEX Calc'!$H$13:$AK$147,30,FALSE)*(1+CPIFY23)","v":0},0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y134*I134","v":0},{"$f":"Z134*J134","v":0},{"$f":"AA134*K134","v":0},{"$f":"AB134*L134","v":0},{"$f":"AC134*M134","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUBTOTAL(9,AF5:AF134)","v":8293687.6999999983},{"$f":"SUBTOTAL(9,AG5:AG134)","v":8863354.870000001},{"$f":"SUBTOTAL(9,AH5:AH134)","v":6733093.0803477643},{"$f":"SUBTOTAL(9,AI5:AI134)","v":6202117.9464113163},{"$f":"SUBTOTAL(9,AJ5:AJ134)","v":6550228.4120350052},6834639.3296855679,7131399.3693805104,7441044.7299990114,{"$f":"SUBTOTAL(9,AN5:AN134)","v":7764134.8921755673}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",{"$f":"SUM(AF5:AF134)","v":8293687.6999999983},8863354.870000001,6733093.0803477643,6202117.9464113163,{"$f":"SUM(AJ5:AJ134)","v":6550228.4120350052},6834639.3296855679,7131399.3693805104,7441044.7299990114,7764134.8921755673]

{"sheet":"C_OPEX Calc","index":5,"n_rows":141,"n_cols":37,"rows_kept":141,"cut":false,"hidden":false,"merged":[[7,28,7,33],[7,19,7,26],[7,10,7,17],[5,5,5,8]]}
[null,"Maintenance Charge Build Up"]
[]
[null,"Description"]
[null,"This sheet models the FY22 maintenance costs for both spot and bulk replacement for each lamp type."]
[]
[null,"Corporate, Divisional & Non-Network Overheads",null,null,null,{"$f":"'I_Global Inputs'!O42+'I_Global Inputs'!O46","v":0.70679999999999998},null,null,null,null,"Columns with changed cell reference to $210 from $227 (10)"]
[]
[null,null,null,null,null,null,null,null,null,null,"Lookup From Inputs",null,null,null,null,null,null,null,null,"MAINT SPOT COST PER YEAR PER STREET LIGHT",null,null,null,null,null,null,null,null,"Bulk Cost",null,null,null,null,null,null,"FY22 Annual Charge","FY22 Annual Charge"]
[null,"Type","Tariff Classification","Description","Category","Category 1","Category 2","Mapping Code","Mapping Code (Opex)",null,"Lamp on-costed","Starter / PE Cell on-costed","Ballast / Igniter on-costed","Bulb Failure Rate","PE Cell Failure Rate","Ballast / Ignitor Failure Rate","Luminaire Failure Rate","Bulk % ",null,"Pole Maintenance Cost","Labour & Plant","Lamp","PE Cell Cost","Ballast/Ignitor","Standard Luminaire Charge For Additional Components & Labour","Traffic Control\n\n(Taking into account category)","Total",null,"Labour Rate (Bulk)","Standard Materials (Lamp etc)","Additional Bulk Works Materials","Streetlight patrols","Improvement Works","Total",null,"Total maintenace (Excluding Corp & Div OVH)","Total maintenace Including Corp & Div OVH"]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 20 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT",{"$f":"D10&\" \"&\"Legacy TC2\"","v":"1 x 20 W Fluorescent Legacy TC2"},"1 x 20 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I10,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B10<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I10,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B10=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I10,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N10:Q10)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B10<>\"Lamp\", \"\", K10*N10)","v":0.4965013809251646},{"$f":"L10*O10","v":0.40749019409287812},{"$f":"M10*P10","v":0},{"$f":"IF(B10=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F10=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q10+O10+N10+P10),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q10+O10+N10+P10))","v":1.7187601824004657},{"$f":"SUM(T10:Z10)","v":17.435979210570672},null,{"$f":"IF(G10=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R10)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I10)),R10*(L10+K10),R10*((L10/2)+K10))","v":0.59733641032677487},{"$f":"IF(B10=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B10=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC10:AG10)","v":7.6757648549895192},null,{"$f":"SUM(AA10,AH10)","v":25.111744065560192},{"$f":"$AJ10*(1+$F$6)","v":42.860724771098134}]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 40 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT",{"$f":"D11&\" \"&\"Legacy TC2\"","v":"1 x 40 W Fluorescent Legacy TC2"},"1 x 40 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I11,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B11<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I11,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B11=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I11,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N11:Q11)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B11=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F11=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q11+O11+N11+P11),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q11+O11+N11+P11))","v":1.7187601824004657},{"$f":"SUM(T11:Z11)","v":17.435979210570672},null,{"$f":"IF(G11=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R11)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I11)),R11*(L11+K11),R11*((L11/2)+K11))","v":0.59733641032677487},{"$f":"IF(B11=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B11=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,{"$f":"SUM(AA11,AH11)","v":25.111744065560192},{"$f":"$AJ11*(1+$F$6)","v":42.860724771098134}]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 42 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","1 x 42 W Fluorescent Legacy TC2","1 x 42 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I12,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B12<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I12,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B12=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I12,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N12:Q12)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B12=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F12=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q12+O12+N12+P12),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q12+O12+N12+P12))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G12=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R12)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I12)),R12*(L12+K12),R12*((L12/2)+K12))","v":0.59733641032677487},{"$f":"IF(B12=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B12=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC12:AG12)","v":7.6757648549895192},null,25.111744065560192,42.860724771098134]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 14 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","2 x 14 W Fluorescent Legacy TC2","2 x 14 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.0633350067397167},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I13,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B13<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I13,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B13=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I13,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N13:Q13)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B13<>\"Lamp\", \"\", K13*N13)","v":0.3215437514562971},{"$f":"L13*O13","v":0.40749019409287812},{"$f":"M13*P13","v":0},{"$f":"IF(B13=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F13=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q13+O13+N13+P13),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q13+O13+N13+P13))","v":1.7187601824004657},{"$f":"SUM(T13:Z13)","v":17.261021581101804},null,{"$f":"IF(G13=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R13)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I13)),R13*(L13+K13),R13*((L13/2)+K13))","v":0.48678979617282664},{"$f":"IF(B13=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B13=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC13:AG13)","v":7.5652182408355708},null,{"$f":"SUM(AA13,AH13)","v":24.826239821937374},{"$f":"$AJ13*(1+$F$6)","v":42.373426128082706}]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 24 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","2 x 24 W Fluorescent Legacy TC2","2 x 24 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.0633350067397167},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I14,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B14<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I14,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B14=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I14,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N14:Q14)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B14<>\"Lamp\", \"\", K14*N14)","v":0.3215437514562971},{"$f":"L14*O14","v":0.40749019409287812},0,{"$f":"IF(B14=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F14=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q14+O14+N14+P14),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q14+O14+N14+P14))","v":1.7187601824004657},17.261021581101804,null,{"$f":"IF(G14=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R14)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I14)),R14*(L14+K14),R14*((L14/2)+K14))","v":0.48678979617282664},{"$f":"IF(B14=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B14=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC14:AG14)","v":7.5652182408355708},null,{"$f":"SUM(AA14,AH14)","v":24.826239821937374},{"$f":"$AJ14*(1+$F$6)","v":42.373426128082706}]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 40 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","2 x 40 W Fluorescent Legacy TC2","2 x 40 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":12.54853457963736},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I15,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B15<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I15,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B15=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I15,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N15:Q15)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.99300276185032921,0.40749019409287812,0,{"$f":"IF(B15=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F15=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q15+O15+N15+P15),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q15+O15+N15+P15))","v":1.7187601824004657},17.932480591495839,null,{"$f":"IF(G15=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R15)","v":6.3959998795238375},0.91104977481770888,{"$f":"IF(B15=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B15=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC15:AG15)","v":7.9894782194804534},null,25.921958810976292,44.243599298574331]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","50W Mercury","MERCURY","MERCURY","MERCURY","50W Mercury Legacy TC2","50W Mercury",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.8876503072006274},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I16,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B16<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I16,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B16=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I16,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N16:Q16)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.62417316459163563,0.40749019409287812,0,{"$f":"IF(B16=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F16=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q16+O16+N16+P16),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q16+O16+N16+P16))","v":1.7187601824004657},17.563650994237143,null,{"$f":"IF(G16=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R16)","v":6.3959998795238375},0.67800556119587219,{"$f":"IF(B16=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B16=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.7564340058586163,null,25.320085000095759,43.216321078163439]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","80W Mercury","MERCURY","MERCURY","MERCURY","80W Mercury Legacy TC2","80W Mercury",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.6608842724367348},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I17,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B17<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I17,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B17=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I17,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N17:Q17)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B17<>\"Lamp\", \"\", K17*N17)","v":0.3688295972586938},0.40749019409287812,0,{"$f":"IF(B17=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F17=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q17+O17+N17+P17),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q17+O17+N17+P17))","v":1.7187601824004657},17.308307426904204,null,{"$f":"IF(G17=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R17)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I17)),R17*(L17+K17),R17*((L17/2)+K17))","v":0.51666725945767755},{"$f":"IF(B17=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B17=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.5950957041204221,null,24.903403131024625,42.505128464032829]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","125W Mercury","MERCURY","MERCURY","MERCURY","125W Mercury Legacy TC2","125W Mercury",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.775300614401255},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I18,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B18<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I18,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B18=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I18,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N18:Q18)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B18<>\"Lamp\", \"\", K18*N18)","v":1.2483463291832713},{"$f":"L18*O18","v":0.40749019409287812},0,{"$f":"IF(B18=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F18=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q18+O18+N18+P18),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q18+O18+N18+P18))","v":1.7187601824004657},18.187824158828782,null,{"$f":"IF(G18=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R18)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I18)),R18*(L18+K18),R18*((L18/2)+K18))","v":1.0723880765559037},{"$f":"IF(B18=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B18=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1508165212186494,null,{"$f":"SUM(AA18,AH18)","v":26.338640680047433},44.954791912704955]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","250W Mercury","MERCURY","MERCURY","MERCURY","250W Mercury Legacy TC2","250W Mercury",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.775300614401255},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I19,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B19<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I19,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B19=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I19,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N19:Q19)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2483463291832713,0.40749019409287812,0,{"$f":"IF(B19=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F19=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q19+O19+N19+P19),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q19+O19+N19+P19))","v":1.7187601824004657},18.187824158828782,null,{"$f":"IF(G19=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R19)","v":6.3959998795238375},1.0723880765559037,{"$f":"IF(B19=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B19=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1508165212186494,null,26.338640680047433,44.954791912704955]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","400 W Mercury","MERCURY","MERCURY","MERCURY","400 W Mercury Legacy TC2","400 W Mercury",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.775300614401255},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I20,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B20<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I20,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B20=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I20,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N20:Q20)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2483463291832713,0.40749019409287812,0,{"$f":"IF(B20=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F20=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q20+O20+N20+P20),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q20+O20+N20+P20))","v":1.7187601824004657},18.187824158828782,null,{"$f":"IF(G20=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R20)","v":6.3959998795238375},1.0723880765559037,{"$f":"IF(B20=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B20=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1508165212186494,null,26.338640680047433,44.954791912704955]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","50W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","50W Sodium Legacy TC2","50W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.297261201843643},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I21,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B21<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I21,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B21=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I21,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N21:Q21)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2105176525413541,0.40749019409287812,0,{"$f":"IF(B21=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F21=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q21+O21+N21+P21),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q21+O21+N21+P21))","v":1.7187601824004657},18.149995482186863,null,{"$f":"IF(G21=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R21)","v":6.3959998795238375},1.048486105928023,{"$f":"IF(B21=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B21=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1269145505907687,null,26.276910032777632,44.849430043944857]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","70W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","70W Sodium Legacy TC2","70W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.66027890003479},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I22,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B22<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I22,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B22=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I22,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N22:Q22)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.84357948911475622,0.40749019409287812,0,{"$f":"IF(B22=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F22=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q22+O22+N22+P22),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q22+O22+N22+P22))","v":1.7187601824004657},17.783057318760264,null,{"$f":"IF(G22=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R22)","v":6.3959998795238375},0.81663699083758035,{"$f":"IF(B22=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B22=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8950654355003254,null,25.678122754260588,43.827419916971969]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","100W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","100W Sodium Legacy TC2","100W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.297261201843643},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I23,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B23<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I23,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B23=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I23,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N23:Q23)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2105176525413541,0.40749019409287812,0,{"$f":"IF(B23=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F23=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q23+O23+N23+P23),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q23+O23+N23+P23))","v":1.7187601824004657},18.149995482186863,null,{"$f":"IF(G23=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R23)","v":6.3959998795238375},1.048486105928023,{"$f":"IF(B23=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B23=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1269145505907687,null,26.276910032777632,44.849430043944857]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","150W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","150W Sodium Legacy TC2","150W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.457112149697801},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I24,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B24<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I24,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B24=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I24,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N24:Q24)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.82750230154194115,0.40749019409287812,0,{"$f":"IF(B24=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F24=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q24+O24+N24+P24),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q24+O24+N24+P24))","v":1.7187601824004657},17.766980131187449,null,{"$f":"IF(G24=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R24)","v":6.3959998795238375},0.80647865332073099,{"$f":"IF(B24=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B24=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8849070979834757,null,25.651887229170924,43.782641122748927]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","250W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","250W Sodium Legacy TC2","250W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.487871594464742},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I25,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B25<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I25,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B25=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I25,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N25:Q25)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7003990150541832,0.40749019409287812,0,{"$f":"IF(B25=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F25=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q25+O25+N25+P25),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q25+O25+N25+P25))","v":1.7187601824004657},18.639876844699696,null,{"$f":"IF(G25=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R25)","v":6.3959998795238375},1.358016625559078,{"$f":"IF(B25=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B25=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4364450702218239,null,{"$f":"SUM(AA25,AH25)","v":27.076321914921522},46.213866244388051]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 250W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","2 x 250W Sodium Legacy TC2","2 x 250W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":42.975743188929485},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I26,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B26<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I26,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B26=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I26,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N26:Q26)*'I_OPEX Input'!$D$54","v":14.717356425344622},3.4007980301083665,0.40749019409287812,0,{"$f":"IF(B26=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F26=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q26+O26+N26+P26),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q26+O26+N26+P26))","v":1.7187601824004657},20.340275859753877,null,{"$f":"IF(G26=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R26)","v":6.3959998795238375},2.4324102052823151,{"$f":"IF(B26=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B26=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.510838649945061,null,29.851114509698938,50.949882245154143]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","400 W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","400 W Sodium Legacy TC2","400 W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":13.026573992194976},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I27,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B27<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I27,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B27=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I27,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N27:Q27)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B27<>\"Lamp\", \"\", K27*N27)","v":1.0308314384922468},{"$f":"L27*O27","v":0.40749019409287812},{"$f":"M27*P27","v":0},{"$f":"IF(B27=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F27=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q27+O27+N27+P27),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q27+O27+N27+P27))","v":1.7187601824004657},17.970309268137758,null,{"$f":"IF(G27=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R27)","v":6.3959998795238375},0.93495174544558957,{"$f":"IF(B27=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B27=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC27:AG27)","v":8.0133801901083341},null,25.98368945824609,44.348961167334423]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 400 W Sodium","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","HIGH PRESSURE SODIUM","2 x 400 W Sodium Legacy TC2","2 x 400 W Sodium",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":26.053147984389952},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I28,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B28<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I28,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B28=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I28,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N28:Q28)*'I_OPEX Input'!$D$54","v":14.717356425344622},2.0616628769844936,0.40749019409287812,0,{"$f":"IF(B28=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F28=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q28+O28+N28+P28),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q28+O28+N28+P28))","v":1.7187601824004657},19.001140706630004,null,{"$f":"IF(G28=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R28)","v":6.3959998795238375},1.5862804450553385,{"$f":"IF(B28=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B28=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.6647088897180833,null,27.665849596348089,47.220072091046916]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","100 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","100 W Metal Halide Legacy TC2","100 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":38.398515813690331},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I29,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B29<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I29,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B29=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I29,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N29:Q29)*'I_OPEX Input'!$D$54","v":14.717356425344622},3.038588451262008,0.40749019409287812,0,{"$f":"IF(B29=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F29=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q29+O29+N29+P29),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q29+O29+N29+P29))","v":1.7187601824004657},19.97806628090752,null,{"$f":"IF(G29=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R29)","v":6.3959998795238375},2.2035488365203575,{"$f":"IF(B29=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B29=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.2819772811831029,null,29.260043562090623,49.941042351776268]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","150 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","150 W Metal Halide Legacy TC2","150 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":26.292167690668762},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I30,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B30<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I30,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B30=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I30,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N30:Q30)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B30<>\"Lamp\", \"\", K30*N30)","v":2.0805772153054525},0.40749019409287812,0,{"$f":"IF(B30=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F30=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q30+O30+N30+P30),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q30+O30+N30+P30))","v":1.7187601824004657},19.020055044950965,null,{"$f":"IF(G30=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R30)","v":6.3959998795238375},1.5982314303692791,{"$f":"IF(B30=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B30=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.6766598750320245,null,27.696714919982988,47.272753025426958]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","250 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","250 W Metal Halide Legacy TC2","250 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":23.161009538416387},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I31,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B31<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I31,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B31=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I31,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N31:Q31)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.8327993833008935,0.40749019409287812,0,{"$f":"IF(B31=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F31=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q31+O31+N31+P31),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q31+O31+N31+P31))","v":1.7187601824004657},18.772277212946406,null,{"$f":"IF(G31=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R31)","v":6.3959998795238375},1.4416735227566602,{"$f":"IF(B31=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B31=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.5201019674194054,null,27.292379180365813,46.582632785048368]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 250 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","2 x 250 W Metal Halide Legacy TC2","2 x 250 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":46.322019076832774},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I32,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B32<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I32,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B32=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I32,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N32:Q32)*'I_OPEX Input'!$D$54","v":14.717356425344622},3.6655987666017871,0.40749019409287812,0,{"$f":"IF(B32=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F32=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q32+O32+N32+P32),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q32+O32+N32+P32))","v":1.7187601824004657},20.605076596247297,null,{"$f":"IF(G32=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R32)","v":6.3959998795238375},2.5997239996774795,{"$f":"IF(B32=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B32=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.6781524443402258,null,30.283229040587521,51.687415326474778]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","400 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","400 W Metal Halide Legacy TC2","400 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.511773565092621},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I33,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B33<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I33,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B33=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I33,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N33:Q33)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7022904488862791,0.40749019409287812,0,{"$f":"IF(B33=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F33=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q33+O33+N33+P33),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q33+O33+N33+P33))","v":1.7187601824004657},18.641768278531792,null,{"$f":"IF(G33=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R33)","v":6.3959998795238375},1.359211724090472,{"$f":"IF(B33=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B33=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4376401687532177,null,27.079408447285012,46.219134337826056]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","2 x 400 W Metal Halide","METAL HALIDE","METAL HALIDE","METAL HALIDE","2 x 400 W Metal Halide Legacy TC2","2 x 400 W Metal Halide",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":43.023547130185243},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I34,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B34<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I34,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B34=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I34,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N34:Q34)*'I_OPEX Input'!$D$54","v":14.717356425344622},3.4045808977725582,0.40749019409287812,0,{"$f":"IF(B34=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F34=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q34+O34+N34+P34),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q34+O34+N34+P34))","v":1.7187601824004657},20.344058727418069,null,{"$f":"IF(G34=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R34)","v":6.3959998795238375},2.4348004023451031,{"$f":"IF(B34=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B34=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.5132288470078485,null,29.857287574425918,50.960418432030153]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 20 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","1 x 20 W Fluorescent Legacy TC2","1 x 20 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I35,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B35<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I35,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B35=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I35,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N35:Q35)*'I_OPEX Input'!$D$54","v":14.717356425344622},{"$f":"IF(B35<>\"Lamp\", \"\", K35*N35)","v":0.4965013809251646},{"$f":"L35*O35","v":0.40749019409287812},{"$f":"M35*P35","v":0},{"$f":"IF(B35=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F35=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q35+O35+N35+P35),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q35+O35+N35+P35))","v":1.7187601824004657},{"$f":"SUM(T35:Z35)","v":17.435979210570672},null,{"$f":"IF(G35=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R35)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I35)),R35*(L35+K35),R35*((L35/2)+K35))","v":0.59733641032677487},{"$f":"IF(B35=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B35=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC35:AG35)","v":7.6757648549895192},null,{"$f":"SUM(AA35,AH35)","v":25.111744065560192},42.860724771098134]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 40 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","1 x 40 W Fluorescent Legacy TC2","1 x 40 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I36,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B36<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I36,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B36=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I36,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N36:Q36)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B36=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F36=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q36+O36+N36+P36),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q36+O36+N36+P36))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G36=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R36)","v":6.3959998795238375},0.59733641032677487,{"$f":"IF(B36=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B36=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,25.111744065560192,42.860724771098134]
[null,"Lamp","TC2: Capital Not Funded by Endeavour Energy Legacy","1 x 42 W Fluorescent","FLUORESCENT","FLUORESCENT","FLUORESCENT","1 x 42 W Fluorescent Legacy TC2","1 x 42 W Fluorescent",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I37,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B37<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I37,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B37=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I37,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N37:Q37)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B37=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F37=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q37+O37+N37+P37),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q37+O37+N37+P37))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G37=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R37)","v":6.3959998795238375},0.59733641032677487,{"$f":"IF(B37=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B37=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,25.111744065560192,42.860724771098134]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Pole mounting bracket minor (<=3m)","Horizontal Support","Horizontal Support","Horizontal Support","Pole mounting bracket minor (<=3m) Legacy TC2","BRACKET MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.8766438301209192},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I38,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B38<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I38,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B38=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I38,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":4.8766438301209192},{"$f":"SUM(N38:Q38)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B38=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F38=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q38+O38+N38+P38),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q38+O38+N38+P38))","v":0},4.8766438301209192,null,{"$f":"IF(G38=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R38)","v":0},0,{"$f":"IF(B38=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B38=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,4.8766438301209192,8.3234556892503839]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Pole mounting bracket major (>3m)","Horizontal Support","Horizontal Support","Horizontal Support","Pole mounting bracket major (>3m) Legacy TC2","BRACKET MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.5021917734945589},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I39,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B39<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I39,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B39=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I39,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.5021917734945589},{"$f":"SUM(N39:Q39)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B39=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F39=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q39+O39+N39+P39),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q39+O39+N39+P39))","v":0},6.5021917734945589,null,{"$f":"IF(G39=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R39)","v":0},0,{"$f":"IF(B39=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B39=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,6.5021917734945589,11.097940919000512]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Outreach Minor (<=2m)","Horizontal Support","Horizontal Support","Horizontal Support","Outreach Minor (<=2m) Legacy TC2","OUTREACH MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.1847266172804032},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I40,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B40<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I40,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B40=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I40,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.1847266172804032},{"$f":"SUM(N40:Q40)*'I_OPEX Input'!$D$54","v":0},"",{"$f":"L40*O40","v":0},{"$f":"M40*P40","v":0},{"$f":"IF(B40=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F40=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q40+O40+N40+P40),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q40+O40+N40+P40))","v":0},{"$f":"SUM(T40:Z40)","v":6.1847266172804032},null,{"$f":"IF(G40=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R40)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I40)),R40*(L40+K40),R40*((L40/2)+K40))","v":0},{"$f":"IF(B40=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B40=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC40:AG40)","v":0},null,6.1847266172804032,10.556091390374192]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Outreach Major (>2m)","Horizontal Support","Horizontal Support","Horizontal Support","Outreach Major (>2m) Legacy TC2","OUTREACH MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.9578174444404528},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I41,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B41<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I41,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B41=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I41,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.9578174444404528},{"$f":"SUM(N41:Q41)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B41=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F41=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q41+O41+N41+P41),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q41+O41+N41+P41))","v":0},6.9578174444404528,null,{"$f":"IF(G41=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R41)","v":0},0,{"$f":"IF(B41=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B41=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,6.9578174444404528,11.875602814170964]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Minor Column (<=9)","Vertical Support","Vertical Support","Vertical Support","Minor Column (<=9) Legacy TC2","STEEL POLE MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":9.2770899259206026},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I42,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B42<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I42,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B42=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I42,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":9.2770899259206026},{"$f":"SUM(N42:Q42)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B42=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F42=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q42+O42+N42+P42),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q42+O42+N42+P42))","v":0},9.2770899259206026,null,{"$f":"IF(G42=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R42)","v":0},0,{"$f":"IF(B42=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B42=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,9.2770899259206026,15.834137085561283]
[null,"Support","TC2: Capital Not Funded by Endeavour Energy Legacy","Major Column (>=9)","Vertical Support","Vertical Support","Vertical Support","Major Column (>=9) Legacy TC2","STEEL POLE MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.993293309704251},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I43,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B43<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I43,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B43=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I43,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)+3","v":14.993293309704251},{"$f":"SUM(N43:Q43)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B43=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F43=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q43+O43+N43+P43),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q43+O43+N43+P43))","v":0},14.993293309704251,null,{"$f":"IF(G43=\"LED\",0,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R43)","v":0},0,{"$f":"IF(B43=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B43=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,14.993293309704251,25.590553021003213]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","2x14W Energy Efficient Fluro - STD","Minor Road - Standard","Minor Road - Standard","FLUORESCENT",{"$f":"D44&\" \"&\"Opex\"","v":"2x14W Energy Efficient Fluro - STD Opex"},"2x14W Energy Efficient Fluro - STD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.0633350067397167},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I44,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B44<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I44,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B44=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I44,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N44:Q44)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.3215437514562971,0.40749019409287812,0,{"$f":"IF(B44=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F44=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q44+O44+N44+P44),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q44+O44+N44+P44))","v":1.7187601824004657},{"$f":"SUM(T44:Z44)","v":17.261021581101804},null,{"$f":"IF(G44=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R44)","v":6.3959998795238375},0.48678979617282664,{"$f":"IF(B44=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B44=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.5652182408355708,null,{"$f":"SUM(AA44,AH44)","v":24.826239821937374},42.373426128082706]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","2x24W Energy Efficient Fluro - STD","Minor Road - Standard","Minor Road - Standard","FLUORESCENT",{"$f":"D45&\" \"&\"Opex\"","v":"2x24W Energy Efficient Fluro - STD Opex"},"2x24W Energy Efficient Fluro - STD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.0633350067397167},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I45,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B45<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I45,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B45=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I45,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N45:Q45)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.3215437514562971,0.40749019409287812,0,{"$f":"IF(B45=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F45=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q45+O45+N45+P45),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q45+O45+N45+P45))","v":1.7187601824004657},17.261021581101804,null,{"$f":"IF(G45=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R45)","v":6.3959998795238375},0.48678979617282664,{"$f":"IF(B45=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B45=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.5652182408355708,null,24.826239821937374,42.373426128082706]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","1x42W Compact Fluorescent - STD","Minor Road - Standard","Minor Road - Standard","FLUORESCENT","1x42W Compact Fluorescent - STD Opex","1x42W Compact Fluorescent - STD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I46,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B46<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I46,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B46=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I46,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N46:Q46)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B46=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F46=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q46+O46+N46+P46),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q46+O46+N46+P46))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G46=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R46)","v":6.3959998795238375},0.59733641032677487,{"$f":"IF(B46=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B46=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,{"$f":"SUM(AA46,AH46)","v":25.111744065560192},{"$f":"$AJ46*(1+$F$6)","v":42.860724771098134}]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","50W Mercury - STANDARD","Minor Road - Standard","Minor Road - Standard","MERCURY","50W Mercury - STANDARD Opex","50W Mercury - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.8876503072006274},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I47,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B47<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I47,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B47=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I47,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N47:Q47)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.62417316459163563,0.40749019409287812,0,{"$f":"IF(B47=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F47=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q47+O47+N47+P47),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q47+O47+N47+P47))","v":1.7187601824004657},{"$f":"SUM(T47:Z47)","v":17.563650994237143},null,{"$f":"IF(G47=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R47)","v":6.3959998795238375},0.67800556119587219,{"$f":"IF(B47=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B47=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.7564340058586163,null,25.320085000095759,43.216321078163439]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","80W Mercury - STANDARD","Minor Road - Standard","Minor Road - Standard","MERCURY","80W Mercury - STANDARD Opex","80W Mercury - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.6608842724367348},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I48,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B48<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I48,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B48=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I48,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N48:Q48)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.3688295972586938,0.40749019409287812,0,{"$f":"IF(B48=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F48=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q48+O48+N48+P48),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q48+O48+N48+P48))","v":1.7187601824004657},17.308307426904204,null,{"$f":"IF(G48=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R48)","v":6.3959998795238375},0.51666725945767755,{"$f":"IF(B48=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B48=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.5950957041204221,null,24.903403131024625,42.505128464032829]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","70W Sodium - STANDARD","Minor Road - Standard","Minor Road - Standard","HIGH LOW PRESSURE SODIUM","70W Sodium - STANDARD Opex","70W Sodium - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.66027890003479},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I49,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B49<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I49,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B49=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I49,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N49:Q49)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.84357948911475622,0.40749019409287812,0,{"$f":"IF(B49=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F49=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q49+O49+N49+P49),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q49+O49+N49+P49))","v":1.7187601824004657},17.783057318760264,null,{"$f":"IF(G49=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R49)","v":6.3959998795238375},0.81663699083758035,{"$f":"IF(B49=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B49=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8950654355003254,null,25.678122754260588,43.827419916971969]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","100W Sodium - STANDARD","Minor Road - Standard","Minor Road - Standard","HIGH LOW PRESSURE SODIUM","100W Sodium - STANDARD Opex","100W Sodium - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.297261201843643},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I50,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B50<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I50,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B50=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I50,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N50:Q50)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2105176525413541,0.40749019409287812,0,{"$f":"IF(B50=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F50=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q50+O50+N50+P50),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q50+O50+N50+P50))","v":1.7187601824004657},18.149995482186863,null,{"$f":"IF(G50=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R50)","v":6.3959998795238375},1.048486105928023,{"$f":"IF(B50=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B50=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1269145505907687,null,26.276910032777632,44.849430043944857]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","100W Metal Halide - STANDARD","Minor Road - Standard","Minor Road - Standard","METAL HALIDE","100W Metal Halide - STANDARD Opex","100W Metal Halide - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":38.398515813690331},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I51,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B51<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I51,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B51=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I51,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N51:Q51)*'I_OPEX Input'!$D$54","v":14.717356425344622},3.038588451262008,0.40749019409287812,0,{"$f":"IF(B51=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F51=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q51+O51+N51+P51),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q51+O51+N51+P51))","v":1.7187601824004657},{"$f":"SUM(T51:Z51)","v":19.97806628090752},null,{"$f":"IF(G51=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R51)","v":6.3959998795238375},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I51)),R51*(L51+K51),R51*((L51/2)+K51))","v":2.2035488365203575},{"$f":"IF(B51=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B51=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.2819772811831029,null,29.260043562090623,49.941042351776268]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","Suburban 70W HPS c/w D2 PECB - STD","Minor Road - Standard","Minor Road - Standard","HIGH LOW PRESSURE SODIUM","Suburban 70W HPS c/w D2 PECB - STD Opex","Suburban 70W HPS c/w D2 PECB - STD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.66027890003479},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I52,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B52<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I52,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B52=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I52,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N52:Q52)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.84357948911475622,0.40749019409287812,0,{"$f":"IF(B52=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F52=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q52+O52+N52+P52),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q52+O52+N52+P52))","v":1.7187601824004657},17.783057318760264,null,{"$f":"IF(G52=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R52)","v":6.3959998795238375},0.81663699083758035,{"$f":"IF(B52=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B52=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8950654355003254,null,25.678122754260588,43.827419916971969]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","17W LED Cat P Luminaire","Minor Road - Standard","Minor Road - Standard","LED","17W LED Cat P Luminaire Opex","17W LED Cat P Luminaire",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I53,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B53<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I53,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B53=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I53,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N53:Q53)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B53=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F53=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q53+O53+N53+P53),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q53+O53+N53+P53))","v":1.1027109040016099},{"$f":"SUM(T53:Z53)","v":11.04833729732335},null,{"$f":"IF(G53=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R53)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I53)),R53*(L53+K53),R53*((L53/2)+K53))","v":1.8908203055722721},{"$f":"IF(B53=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B53=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","18W LED P4 Gerard","Minor Road - Standard","Minor Road - Standard","LED","18W LED P4 Gerard Opex","18W LED P4 Gerard",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I54,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B54<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I54,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B54=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I54,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N54:Q54)*'I_OPEX Input'!$D$54","v":9.4422651714213188},{"$f":"IF(B54<>\"Lamp\", \"\", K54*N54)","v":0},{"$f":"L54*O54","v":0.40749019409287812},{"$f":"M54*P54","v":0},{"$f":"IF(B54=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F54=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q54+O54+N54+P54),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q54+O54+N54+P54))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G54=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R54)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B54=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B54=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","25W LED P4 Gerard","Minor Road - Standard","Minor Road - Standard","LED","25W LED P4 Gerard Opex","25W LED P4 Gerard",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I55,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B55<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I55,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B55=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I55,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N55:Q55)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B55=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F55=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q55+O55+N55+P55),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q55+O55+N55+P55))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G55=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R55)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B55=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B55=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","25W LED","Minor Road - Standard","Minor Road - Standard","LED","25W LED Opex","25W LED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I56,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B56<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I56,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B56=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I56,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N56:Q56)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B56=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F56=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q56+O56+N56+P56),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q56+O56+N56+P56))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G56=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R56)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B56=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B56=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","33W LED","Minor Road - Standard","Minor Road - Standard","LED","33W LED Opex","33W LED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I57,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B57<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I57,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B57=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I57,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N57:Q57)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B57=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F57=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q57+O57+N57+P57),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q57+O57+N57+P57))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G57=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R57)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B57=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B57=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,{"$f":"SUM(AA57,AH57)","v":17.49794973138231},{"$f":"$AJ57*(1+$F$6)","v":29.865500601523323}]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","42W LED","Minor Road - Standard","V","LED","42W LED Opex","42W LED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I58,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B58<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I58,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B58=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I58,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N58:Q58)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B58=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F58=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q58+O58+N58+P58),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q58+O58+N58+P58))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G58=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R58)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B58=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B58=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","82W LED Gerard V5 Cat Luminaire","Major Road","V","LED","82W LED Gerard V5 Cat Luminaire Opex","82W LED Gerard V5 Cat Luminaire",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I59,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B59<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I59,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B59=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I59,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N59:Q59)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B59=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F59=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q59+O59+N59+P59),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q59+O59+N59+P59))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G59=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R59)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I59)),R59*(L59+K59),R59*((L59/2)+K59))","v":1.8908203055722721},{"$f":"IF(B59=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B59=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","100W LED Gerard V4 Cat Luminaire","Major Road","V","LED","100W LED Gerard V4 Cat Luminaire Opex","100W LED Gerard V4 Cat Luminaire",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I60,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B60<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I60,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B60=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I60,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N60:Q60)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B60=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F60=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q60+O60+N60+P60),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q60+O60+N60+P60))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G60=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R60)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I60)),R60*(L60+K60),R60*((L60/2)+K60))","v":1.8908203055722721},{"$f":"IF(B60=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B60=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","198W LED Gerard V2/V3 Cat Luminaire","Major Road","V","LED","198W LED Gerard V2/V3 Cat Luminaire Opex","198W LED Gerard V2/V3 Cat Luminaire",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I61,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B61<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I61,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B61=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I61,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N61:Q61)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B61=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F61=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q61+O61+N61+P61),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q61+O61+N61+P61))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G61=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R61)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B61=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B61=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","33W LED P3 Gerard Luminaire","Minor Road - Standard","P","LED","33W LED P3 Gerard Luminaire Opex","33W LED P3 Gerard Luminaire",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I62,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B62<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I62,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B62=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I62,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N62:Q62)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B62=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F62=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q62+O62+N62+P62),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q62+O62+N62+P62))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G62=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R62)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B62=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B62=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","60W LED RoadLED Midi Optic Tuner","Major Road - Standard","V","LED","60W LED RoadLED Midi Optic Tuner Opex","60W LED RoadLED Midi Optic Tuner",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I63,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B63<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I63,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B63=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I63,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N63:Q63)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B63=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F63=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q63+O63+N63+P63),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q63+O63+N63+P63))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G63=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R63)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B63=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B63=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","80W LED RoadLED Midi Optic Tuner","Major Road - Standard","V","LED","80W LED RoadLED Midi Optic Tuner Opex","80W LED RoadLED Midi Optic Tuner",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I64,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B64<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I64,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B64=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I64,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N64:Q64)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B64=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F64=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q64+O64+N64+P64),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q64+O64+N64+P64))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G64=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R64)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B64=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B64=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","70W LED RoadLED Midi","Major Road - Standard","V","LED","70W LED RoadLED Midi Opex","70W LED RoadLED Midi",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I65,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B65<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I65,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B65=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I65,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N65:Q65)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B65=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F65=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q65+O65+N65+P65),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q65+O65+N65+P65))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G65=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R65)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B65=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B65=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","80W LED RoadLED Midi","Major Road - Standard","V","LED","80W LED RoadLED Midi Opex","80W LED RoadLED Midi",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I66,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B66<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I66,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B66=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I66,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N66:Q66)*'I_OPEX Input'!$D$54","v":9.4422651714213188},{"$f":"IF(B66<>\"Lamp\", \"\", K66*N66)","v":0},{"$f":"L66*O66","v":0.40749019409287812},{"$f":"M66*P66","v":0},{"$f":"IF(B66=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F66=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q66+O66+N66+P66),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q66+O66+N66+P66))","v":3.4131527981002212},{"$f":"SUM(T66:Z66)","v":13.358779191421961},null,{"$f":"IF(G66=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R66)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I66)),R66*(L66+K66),R66*((L66/2)+K66))","v":1.8908203055722721},{"$f":"IF(B66=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B66=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC66:AG66)","v":6.4496124340589587},null,{"$f":"SUM(AA66,AH66)","v":19.808391625480919},33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","165W LED RoadLED Midi","Major Road - Standard","V","LED","165W LED RoadLED Midi Opex","165W LED RoadLED Midi",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I67,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B67<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I67,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B67=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I67,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N67:Q67)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B67=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F67=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q67+O67+N67+P67),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q67+O67+N67+P67))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G67=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R67)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B67=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B67=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W LED SLED Maximus","Pedistrian Floodlight","Pedistrian Floodlight","LED","150W LED SLED Maximus Opex","150W LED SLED Maximus",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I68,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B68<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I68,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B68=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I68,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N68:Q68)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B68=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F68=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q68+O68+N68+P68),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q68+O68+N68+P68))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G68=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R68)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B68=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B68=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","175W LED SLED Maximus","Pedistrian Floodlight","Pedistrian Floodlight","LED","175W LED SLED Maximus Opex","175W LED SLED Maximus",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I69,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B69<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I69,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B69=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I69,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N69:Q69)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B69=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F69=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q69+O69+N69+P69),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q69+O69+N69+P69))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G69=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R69)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B69=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B69=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Sodium - STANDARD","Major Road - Standard","V","HIGH LOW PRESSURE SODIUM","150W Sodium - STANDARD Opex","150W Sodium - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.457112149697801},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I70,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B70<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I70,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B70=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I70,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N70:Q70)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.82750230154194115,0.40749019409287812,0,{"$f":"IF(B70=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F70=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q70+O70+N70+P70),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q70+O70+N70+P70))","v":5.3199719931442981},21.368191941931279,null,{"$f":"IF(G70=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R70)","v":6.3959998795238375},0.80647865332073099,{"$f":"IF(B70=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B70=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8849070979834757,null,29.253099039914755,49.9291894413265]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Metal Halide - STANDARD","Major Road - Standard","V","METAL HALIDE","150W Metal Halide - STANDARD Opex","150W Metal Halide - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":26.292167690668762},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I71,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B71<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I71,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B71=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I71,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N71:Q71)*'I_OPEX Input'!$D$54","v":14.717356425344622},2.0805772153054525,0.40749019409287812,0,{"$f":"IF(B71=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F71=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q71+O71+N71+P71),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q71+O71+N71+P71))","v":5.3199719931442981},22.621266855694799,null,{"$f":"IF(G71=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R71)","v":6.3959998795238375},1.5982314303692791,{"$f":"IF(B71=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B71=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.6766598750320245,null,31.297926730726822,53.419301344004538]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Sodium - STANDARD","Major Road - Standard","V","HIGH LOW PRESSURE SODIUM","250W Sodium - STANDARD Opex","250W Sodium - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.487871594464742},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I72,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B72<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I72,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B72=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I72,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N72:Q72)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7003990150541832,0.40749019409287812,0,{"$f":"IF(B72=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F72=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q72+O72+N72+P72),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q72+O72+N72+P72))","v":5.3199719931442981},22.241088655443527,null,{"$f":"IF(G72=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R72)","v":6.3959998795238375},1.358016625559078,{"$f":"IF(B72=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B72=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4364450702218239,null,30.677533725665349,52.360414562965616]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Metal Halide - STANDARD","Major Road - Standard","V","METAL HALIDE","250W Metal Halide - STANDARD Opex","250W Metal Halide - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":23.161009538416387},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I73,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B73<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I73,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B73=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I73,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N73:Q73)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.8327993833008935,0.40749019409287812,0,{"$f":"IF(B73=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F73=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q73+O73+N73+P73),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q73+O73+N73+P73))","v":5.3199719931442981},22.37348902369024,null,{"$f":"IF(G73=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R73)","v":6.3959998795238375},1.4416735227566602,{"$f":"IF(B73=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B73=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.5201019674194054,null,30.893590991109647,52.72918110362594]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","400W Sodium - STANDARD","Major Road - Standard","V","HIGH LOW PRESSURE SODIUM","400W Sodium - STANDARD Opex","400W Sodium - STANDARD",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":13.026573992194976},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I74,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B74<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I74,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B74=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I74,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N74:Q74)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.0308314384922468,0.40749019409287812,0,{"$f":"IF(B74=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F74=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q74+O74+N74+P74),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q74+O74+N74+P74))","v":5.3199719931442981},21.571521078881588,null,{"$f":"IF(G74=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R74)","v":6.3959998795238375},0.93495174544558957,{"$f":"IF(B74=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B74=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.0133801901083341,null,29.584901268989924,50.495509485911995]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","80W Mercury - AEROSCREEN","Minor Road - Fully Cut Off (Low Glare)","Minor Road - Fully Cut Off (Low Glare)","MERCURY","80W Mercury - AEROSCREEN Opex","80W Mercury - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":36.92854462007567},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I75,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B75<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I75,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B75=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I75,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N75:Q75)*'I_OPEX Input'!$D$54","v":14.717356425344622},2.9222652705881127,0.40749019409287812,0,{"$f":"IF(B75=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F75=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q75+O75+N75+P75),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q75+O75+N75+P75))","v":1.7187601824004657},19.861743100233625,null,{"$f":"IF(G75=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R75)","v":6.3959998795238375},2.1300502768396243,{"$f":"IF(B75=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B75=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},9.2084787215023702,null,29.070221821735995,49.617054605338993]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","Urban A/Screen 42W CFL c/w D2 PECB","Minor Road - Fully Cut Off (Low Glare)","Minor Road - Fully Cut Off (Low Glare)","FLUORESCENT","Urban A/Screen 42W CFL c/w D2 PECB Opex","Urban A/Screen 42W CFL c/w D2 PECB",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I76,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B76<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I76,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B76=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I76,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N76:Q76)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B76=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F76=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q76+O76+N76+P76),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q76+O76+N76+P76))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G76=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R76)","v":6.3959998795238375},0.59733641032677487,{"$f":"IF(B76=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B76=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,25.111744065560192,42.860724771098134]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Sodium - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","HIGH LOW PRESSURE SODIUM","150W Sodium - AEROSCREEN Opex","150W Sodium - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.457112149697801},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I77,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B77<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I77,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B77=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I77,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N77:Q77)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.82750230154194115,0.40749019409287812,0,{"$f":"IF(B77=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F77=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q77+O77+N77+P77),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q77+O77+N77+P77))","v":5.3199719931442981},21.368191941931279,null,{"$f":"IF(G77=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R77)","v":6.3959998795238375},0.80647865332073099,{"$f":"IF(B77=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B77=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8849070979834757,null,29.253099039914755,49.9291894413265]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","METAL HALIDE","150W Metal Halide - AEROSCREEN Opex","150W Metal Halide - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":26.292167690668762},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I78,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B78<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I78,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B78=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I78,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N78:Q78)*'I_OPEX Input'!$D$54","v":14.717356425344622},2.0805772153054525,0.40749019409287812,0,{"$f":"IF(B78=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F78=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q78+O78+N78+P78),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q78+O78+N78+P78))","v":5.3199719931442981},22.621266855694799,null,{"$f":"IF(G78=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R78)","v":6.3959998795238375},1.5982314303692791,{"$f":"IF(B78=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B78=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.6766598750320245,null,31.297926730726822,53.419301344004538]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Sodium (w/o PECB) - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","HIGH LOW PRESSURE SODIUM","250W Sodium (w/o PECB) - AEROSCREEN Opex","250W Sodium (w/o PECB) - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.487871594464742},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I79,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B79<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I79,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B79=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I79,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N79:Q79)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7003990150541832,0.40749019409287812,0,{"$f":"IF(B79=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F79=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q79+O79+N79+P79),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q79+O79+N79+P79))","v":5.3199719931442981},22.241088655443527,null,{"$f":"IF(G79=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R79)","v":6.3959998795238375},1.358016625559078,{"$f":"IF(B79=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B79=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4364450702218239,null,30.677533725665349,52.360414562965616]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","METAL HALIDE","250W Metal Halide - AEROSCREEN Opex","250W Metal Halide - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":23.161009538416387},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I80,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B80<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I80,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B80=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I80,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N80:Q80)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.8327993833008935,0.40749019409287812,0,{"$f":"IF(B80=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F80=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q80+O80+N80+P80),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q80+O80+N80+P80))","v":5.3199719931442981},22.37348902369024,null,{"$f":"IF(G80=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R80)","v":6.3959998795238375},1.4416735227566602,{"$f":"IF(B80=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B80=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.5201019674194054,null,30.893590991109647,52.72918110362594]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","400W Sodium - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","HIGH LOW PRESSURE SODIUM","400W Sodium - AEROSCREEN Opex","400W Sodium - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":13.026573992194976},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I81,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B81<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I81,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B81=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I81,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N81:Q81)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.0308314384922468,0.40749019409287812,0,{"$f":"IF(B81=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F81=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q81+O81+N81+P81),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q81+O81+N81+P81))","v":5.3199719931442981},21.571521078881588,null,{"$f":"IF(G81=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R81)","v":6.3959998795238375},0.93495174544558957,{"$f":"IF(B81=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B81=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.0133801901083341,null,29.584901268989924,50.495509485911995]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","400W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)","V","METAL HALIDE","400W Metal Halide - AEROSCREEN Opex","400W Metal Halide - AEROSCREEN",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.511773565092621},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I82,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B82<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I82,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B82=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I82,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N82:Q82)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7022904488862791,0.40749019409287812,0,{"$f":"IF(B82=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F82=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q82+O82+N82+P82),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q82+O82+N82+P82))","v":5.3199719931442981},22.242980089275626,null,{"$f":"IF(G82=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R82)","v":6.3959998795238375},1.359211724090472,{"$f":"IF(B82=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B82=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4376401687532177,null,30.680620258028846,52.365682656403628]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","Roadster A/Screen 100W HPS c/w PECB","Major Road - Fully Cut Off (Low Glare)","V","HIGH LOW PRESSURE SODIUM","Roadster A/Screen 100W HPS c/w PECB Opex","Roadster A/Screen 100W HPS c/w PECB",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":15.297261201843643},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I83,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B83<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I83,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B83=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I83,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N83:Q83)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.2105176525413541,0.40749019409287812,0,{"$f":"IF(B83=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F83=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q83+O83+N83+P83),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q83+O83+N83+P83))","v":5.3199719931442981},21.751207292930694,null,{"$f":"IF(G83=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R83)","v":6.3959998795238375},1.048486105928023,{"$f":"IF(B83=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B83=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.1269145505907687,null,29.878121843521463,50.995978362522429]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","80W Mercury - POST TOP","Post Top - Standard","Post Top - Standard","MERCURY","80W Mercury - POST TOP Opex","80W Mercury - POST TOP",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.6608842724367348},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I84,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B84<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I84,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B84=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I84,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N84:Q84)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.3688295972586938,0.40749019409287812,0,{"$f":"IF(B84=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F84=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q84+O84+N84+P84),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q84+O84+N84+P84))","v":1.7187601824004657},17.308307426904204,null,{"$f":"IF(G84=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R84)","v":6.3959998795238375},0.51666725945767755,{"$f":"IF(B84=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B84=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.5950957041204221,null,24.903403131024625,42.505128464032829]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","B2001 42WCFL c/w D2 PECB green - PT","Post Top - Standard","Post Top - Standard","FLUORESCENT","B2001 42WCFL c/w D2 PECB green - PT Opex","B2001 42WCFL c/w D2 PECB green - PT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.2742672898186802},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I85,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B85<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I85,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B85=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I85,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N85:Q85)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.4965013809251646,0.40749019409287812,0,{"$f":"IF(B85=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F85=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q85+O85+N85+P85),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q85+O85+N85+P85))","v":1.7187601824004657},17.435979210570672,null,{"$f":"IF(G85=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R85)","v":6.3959998795238375},0.59733641032677487,{"$f":"IF(B85=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B85=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.6757648549895192,null,25.111744065560192,42.860724771098134]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","17W LED B2001 NUWE Post Top","Post Top - Standard","Post Top - Standard","LED","17W LED B2001 NUWE Post Top Opex","17W LED B2001 NUWE Post Top",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I86,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B86<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I86,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B86=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I86,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N86:Q86)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B86=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F86=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q86+O86+N86+P86),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q86+O86+N86+P86))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G86=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R86)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B86=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B86=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Sodium - FLOODLIGHT","Floodlight","Floodlight","HIGH LOW PRESSURE SODIUM","250W Sodium - FLOODLIGHT Opex","250W Sodium - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.487871594464742},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I87,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B87<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I87,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B87=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I87,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N87:Q87)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7003990150541832,0.40749019409287812,0,{"$f":"IF(B87=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F87=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q87+O87+N87+P87),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q87+O87+N87+P87))","v":1.7187601824004657},18.639876844699696,null,{"$f":"IF(G87=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R87)","v":6.3959998795238375},1.358016625559078,{"$f":"IF(B87=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B87=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4364450702218239,null,27.076321914921522,46.213866244388051]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","250W Metal Halide - FLOODLIGHT","Floodlight","Floodlight","METAL HALIDE","250W Metal Halide - FLOODLIGHT Opex","250W Metal Halide - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":23.161009538416387},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I88,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B88<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I88,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B88=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I88,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N88:Q88)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.8327993833008935,0.40749019409287812,0,{"$f":"IF(B88=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F88=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q88+O88+N88+P88),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q88+O88+N88+P88))","v":1.7187601824004657},18.772277212946406,null,{"$f":"IF(G88=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R88)","v":6.3959998795238375},1.4416735227566602,{"$f":"IF(B88=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B88=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.5201019674194054,null,27.292379180365813,46.582632785048368]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","400W Sodium - FLOODLIGHT","Floodlight","Floodlight","HIGH LOW PRESSURE SODIUM","400W Sodium - FLOODLIGHT Opex","400W Sodium - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":13.026573992194976},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I89,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B89<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I89,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B89=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I89,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N89:Q89)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.0308314384922468,0.40749019409287812,0,{"$f":"IF(B89=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F89=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q89+O89+N89+P89),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q89+O89+N89+P89))","v":1.7187601824004657},17.970309268137758,null,{"$f":"IF(G89=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R89)","v":6.3959998795238375},0.93495174544558957,{"$f":"IF(B89=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B89=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.0133801901083341,null,25.98368945824609,44.348961167334423]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","400W Metal Halide - FLOODLIGHT","Floodlight","Floodlight","METAL HALIDE","400W Metal Halide - FLOODLIGHT Opex","400W Metal Halide - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":21.511773565092621},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I90,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B90<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I90,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B90=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I90,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N90:Q90)*'I_OPEX Input'!$D$54","v":14.717356425344622},1.7022904488862791,0.40749019409287812,0,{"$f":"IF(B90=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F90=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q90+O90+N90+P90),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q90+O90+N90+P90))","v":1.7187601824004657},18.641768278531792,null,{"$f":"IF(G90=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R90)","v":6.3959998795238375},1.359211724090472,{"$f":"IF(B90=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B90=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.4376401687532177,null,27.079408447285012,46.219134337826056]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Sodium - FLOODLIGHT","Floodlight","Floodlight","HIGH LOW PRESSURE SODIUM","150W Sodium - FLOODLIGHT Opex","150W Sodium - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":10.457112149697801},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I91,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B91<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I91,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B91=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I91,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N91:Q91)*'I_OPEX Input'!$D$54","v":14.717356425344622},0.82750230154194115,0.40749019409287812,0,{"$f":"IF(B91=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F91=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q91+O91+N91+P91),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q91+O91+N91+P91))","v":1.7187601824004657},17.766980131187449,null,{"$f":"IF(G91=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R91)","v":6.3959998795238375},0.80647865332073099,{"$f":"IF(B91=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B91=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},7.8849070979834757,null,25.651887229170924,43.782641122748927]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W Metal Halide - FLOODLIGHT","Floodlight","Floodlight","METAL HALIDE","150W Metal Halide - FLOODLIGHT Opex","150W Metal Halide - FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":26.292167690668762},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":7.9132966128306753E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I92,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"IF(B92<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I92,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.05},null,{"$f":"IF(B92=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I92,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N92:Q92)*'I_OPEX Input'!$D$54","v":14.717356425344622},2.0805772153054525,0.40749019409287812,0,{"$f":"IF(B92=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F92=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q92+O92+N92+P92),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q92+O92+N92+P92))","v":1.7187601824004657},19.020055044950965,null,{"$f":"IF(G92=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R92)","v":6.3959998795238375},1.5982314303692791,{"$f":"IF(B92=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B92=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},8.6766598750320245,null,27.696714919982988,47.272753025426958]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","75W LED Aglo Nilum Plus FLOODLIGHT","Floodlight","Floodlight","LED","75W LED Aglo Nilum Plus FLOODLIGHT Opex","75W LED Aglo Nilum Plus FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I93,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B93<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I93,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B93=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I93,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N93:Q93)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B93=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F93=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q93+O93+N93+P93),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q93+O93+N93+P93))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G93=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R93)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B93=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B93=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","100W LED Aglo Nilum Plus FLOODLIGHT","Floodlight","Floodlight","LED","100W LED Aglo Nilum Plus FLOODLIGHT Opex","100W LED Aglo Nilum Plus FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I94,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B94<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I94,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B94=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I94,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N94:Q94)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B94=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F94=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q94+O94+N94+P94),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q94+O94+N94+P94))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G94=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R94)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B94=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B94=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W LED Aglo Nilum Plus FLOODLIGHT","Floodlight","Floodlight","LED","150W LED Aglo Nilum Plus FLOODLIGHT Opex","150W LED Aglo Nilum Plus FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I95,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B95<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I95,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B95=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I95,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N95:Q95)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B95=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F95=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q95+O95+N95+P95),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q95+O95+N95+P95))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G95=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R95)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B95=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B95=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","300W LED Aglo Nilum Plus FLOODLIGHT","Floodlight","Floodlight","LED","300W LED Aglo Nilum Plus FLOODLIGHT Opex","300W LED Aglo Nilum Plus FLOODLIGHT",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I96,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B96<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I96,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B96=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I96,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N96:Q96)*'I_OPEX Input'!$D$54","v":9.4422651714213188},{"$f":"IF(B96<>\"Lamp\", \"\", K96*N96)","v":0},{"$f":"L96*O96","v":0.40749019409287812},{"$f":"M96*P96","v":0},{"$f":"IF(B96=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F96=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q96+O96+N96+P96),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q96+O96+N96+P96))","v":1.1027109040016099},{"$f":"SUM(T96:Z96)","v":11.04833729732335},null,{"$f":"IF(G96=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R96)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I96)),R96*(L96+K96),R96*((L96/2)+K96))","v":1.8908203055722721},{"$f":"IF(B96=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B96=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC96:AG96)","v":6.4496124340589587},null,{"$f":"SUM(AA96,AH96)","v":17.49794973138231},{"$f":"$AJ96*(1+$F$6)","v":29.865500601523323}]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","25W LED P4 GE","Minor Road - Standard","Minor Road - Standard","LED","25W LED P4 GE Opex","25W LED P4 GE",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I97,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B97<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I97,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B97=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I97,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N97:Q97)*'I_OPEX Input'!$D$54","v":9.4422651714213188},{"$f":"IF(B97<>\"Lamp\", \"\", K97*N97)","v":0},{"$f":"L97*O97","v":0.40749019409287812},{"$f":"M97*P97","v":0},{"$f":"IF(B97=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F97=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q97+O97+N97+P97),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q97+O97+N97+P97))","v":1.1027109040016099},{"$f":"SUM(T97:Z97)","v":11.04833729732335},null,{"$f":"IF(G97=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R97)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I97)),R97*(L97+K97),R97*((L97/2)+K97))","v":1.8908203055722721},{"$f":"IF(B97=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B97=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC97:AG97)","v":6.4496124340589587},null,{"$f":"SUM(AA97,AH97)","v":17.49794973138231},{"$f":"$AJ97*(1+$F$6)","v":29.865500601523323}]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","33W LED P4 Pecan","Minor Road - Standard","Minor Road - Standard","LED","33W LED P4 Pecan Opex","33W LED P4 Pecan",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I98,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B98<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I98,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B98=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I98,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N98:Q98)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B98=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F98=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q98+O98+N98+P98),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q98+O98+N98+P98))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G98=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R98)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B98=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B98=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","33W LED P3 Gerard","Minor Road - Standard","Minor Road - Standard","LED","33W LED P3 Gerard Opex","33W LED P3 Gerard",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I99,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B99<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I99,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B99=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I99,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N99:Q99)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B99=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F99=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q99+O99+N99+P99),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q99+O99+N99+P99))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G99=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R99)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B99=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B99=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","42W LED P3 Gerard","Minor Road - Standard","V","LED","42W LED P3 Gerard Opex","42W LED P3 Gerard",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I100,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B100<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I100,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B100=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I100,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N100:Q100)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B100=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F100=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q100+O100+N100+P100),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q100+O100+N100+P100))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G100=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R100)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B100=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B100=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","13W LED STREETLED3 STD Visor S-S","Minor Road - Standard","Minor Road - Standard","LED","13W LED STREETLED3 STD Visor S-S Opex","13W LED STREETLED3 STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I101,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B101<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I101,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B101=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I101,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N101:Q101)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B101=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F101=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q101+O101+N101+P101),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q101+O101+N101+P101))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G101=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R101)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I101)),R101*(L101+K101),R101*((L101/2)+K101))","v":1.8908203055722721},{"$f":"IF(B101=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B101=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","24W LED STREETLED3 STD Visor S-S","Minor Road - Standard","Minor Road - Standard","LED","24W LED STREETLED3 STD Visor S-S Opex","24W LED STREETLED3 STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I102,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B102<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I102,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B102=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I102,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N102:Q102)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B102=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F102=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q102+O102+N102+P102),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q102+O102+N102+P102))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G102=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R102)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B102=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B102=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","18W LED Bourke Hill S-S","Minor Road - Standard","Minor Road - Standard","LED","18W LED Bourke Hill S-S Opex","18W LED Bourke Hill S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I103,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B103<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I103,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B103=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I103,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N103:Q103)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B103=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F103=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q103+O103+N103+P103),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q103+O103+N103+P103))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G103=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R103)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B103=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B103=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","24W LED Bourke Hill S-S","Minor Road - Standard","Minor Road - Standard","LED","24W LED Bourke Hill S-S Opex","24W LED Bourke Hill S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I104,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B104<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I104,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B104=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I104,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N104:Q104)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B104=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F104=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q104+O104+N104+P104),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q104+O104+N104+P104))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G104=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R104)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B104=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B104=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","30W LED ATS PLED MKII","Minor Road - Standard","Minor Road - Standard","LED","30W LED ATS PLED MKII Opex","30W LED ATS PLED MKII",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I105,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B105<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I105,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B105=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I105,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N105:Q105)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B105=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F105=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q105+O105+N105+P105),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q105+O105+N105+P105))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G105=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R105)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B105=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B105=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","20W LED ATS PLED MKII","Minor Road - Standard","Minor Road - Standard","LED","20W LED ATS PLED MKII Opex","20W LED ATS PLED MKII",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I106,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B106<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I106,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B106=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I106,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N106:Q106)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B106=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F106=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q106+O106+N106+P106),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q106+O106+N106+P106))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G106=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R106)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B106=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B106=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","13W LED ATS PLED MKII","Minor Road - Standard","Minor Road - Standard","LED","13W LED ATS PLED MKII Opex","13W LED ATS PLED MKII",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I107,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B107<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I107,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B107=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I107,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N107:Q107)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B107=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F107=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q107+O107+N107+P107),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q107+O107+N107+P107))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G107=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R107)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B107=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B107=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","37W LED 4K ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","37W LED 4K ROADLED MIDI STD Visor S-S Opex","37W LED 4K ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I108,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B108<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I108,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B108=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I108,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N108:Q108)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B108=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F108=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q108+O108+N108+P108),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q108+O108+N108+P108))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G108=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R108)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B108=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B108=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","40W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","40W LED 3K ROADLED MIDI STD Visor S-S Opex","40W LED 3K ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I109,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B109<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I109,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B109=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I109,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N109:Q109)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B109=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F109=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q109+O109+N109+P109),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q109+O109+N109+P109))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G109=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R109)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B109=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B109=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","55W LED 4K ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","55W LED 4K ROADLED MIDI STD Visor S-S Opex","55W LED 4K ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I110,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B110<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I110,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B110=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I110,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N110:Q110)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B110=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F110=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q110+O110+N110+P110),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q110+O110+N110+P110))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G110=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R110)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B110=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B110=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","61W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","61W LED 3K ROADLED MIDI STD Visor S-S Opex","61W LED 3K ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I111,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B111<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I111,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B111=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I111,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N111:Q111)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B111=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F111=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q111+O111+N111+P111),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q111+O111+N111+P111))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G111=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R111)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B111=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B111=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","113W LED ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","113W LED ROADLED MIDI STD Visor S-S Opex","113W LED ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I112,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B112<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I112,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B112=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I112,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N112:Q112)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B112=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F112=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q112+O112+N112+P112),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q112+O112+N112+P112))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G112=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R112)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B112=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B112=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","275W LED ROADLED S-S","Major Road - Standard","V","LED","275W LED ROADLED S-S Opex","275W LED ROADLED S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I113,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B113<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I113,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B113=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I113,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N113:Q113)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B113=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F113=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q113+O113+N113+P113),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q113+O113+N113+P113))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G113=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R113)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B113=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B113=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","230W LED Avento S-S","Major Road - Standard","V","LED","230W LED Avento S-S Opex","230W LED Avento S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I114,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B114<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I114,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B114=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I114,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N114:Q114)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B114=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F114=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q114+O114+N114+P114),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q114+O114+N114+P114))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G114=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R114)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B114=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B114=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","74W LED ATS VLED","Major Road - Standard","V","LED","74W LED ATS VLED Opex","74W LED ATS VLED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I115,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B115<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I115,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B115=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I115,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N115:Q115)*'I_OPEX Input'!$D$54","v":9.4422651714213188},{"$f":"IF(B115<>\"Lamp\", \"\", K115*N115)","v":0},{"$f":"L115*O115","v":0.40749019409287812},{"$f":"M115*P115","v":0},{"$f":"IF(B115=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F115=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q115+O115+N115+P115),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q115+O115+N115+P115))","v":3.4131527981002212},{"$f":"SUM(T115:Z115)","v":13.358779191421961},null,{"$f":"IF(G115=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R115)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I115)),R115*(L115+K115),R115*((L115/2)+K115))","v":1.8908203055722721},{"$f":"IF(B115=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B115=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC115:AG115)","v":6.4496124340589587},null,{"$f":"SUM(AA115,AH115)","v":19.808391625480919},33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","155W LED ATS VLED","Major Road - Standard","V","LED","155W LED ATS VLED Opex","155W LED ATS VLED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I116,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B116<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I116,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B116=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I116,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N116:Q116)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B116=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F116=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q116+O116+N116+P116),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q116+O116+N116+P116))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G116=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R116)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B116=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B116=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","254W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard","V","LED","254W LED 3K ROADLED MIDI STD Visor S-S Opex","254W LED 3K ROADLED MIDI STD Visor S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I117,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B117<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I117,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B117=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I117,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N117:Q117)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B117=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F117=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q117+O117+N117+P117),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q117+O117+N117+P117))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G117=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R117)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B117=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B117=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","290W LED ATS VLED","Major Road - Standard","V","LED","290W LED ATS VLED Opex","290W LED ATS VLED",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I118,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B118<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I118,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B118=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I118,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N118:Q118)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B118=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F118=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q118+O118+N118+P118),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q118+O118+N118+P118))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G118=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R118)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B118=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B118=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","120W LED 4K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)","V","LED","120W LED 4K ROADLED MIDI Aeroscreen S-S Opex","120W LED 4K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I119,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B119<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I119,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B119=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I119,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N119:Q119)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B119=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F119=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q119+O119+N119+P119),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q119+O119+N119+P119))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G119=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R119)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B119=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B119=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","121W LED 3K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)","V","LED","121W LED 3K ROADLED MIDI Aeroscreen S-S Opex","121W LED 3K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I120,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B120<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I120,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B120=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I120,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N120:Q120)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B120=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F120=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q120+O120+N120+P120),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q120+O120+N120+P120))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G120=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R120)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B120=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B120=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","205W LED 3K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)","V","LED","205W LED 3K ROADLED MIDI Aeroscreen S-S Opex","205W LED 3K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I121,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B121<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I121,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B121=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I121,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N121:Q121)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B121=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F121=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q121+O121+N121+P121),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q121+O121+N121+P121))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G121=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R121)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B121=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B121=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","9W LED STREETLED Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)","Minor Road - Fully Cut Off (Low Glare)","LED","9W LED STREETLED Aeroscreen S-S Opex","9W LED STREETLED Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I122,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B122<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I122,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B122=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I122,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N122:Q122)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B122=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F122=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q122+O122+N122+P122),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q122+O122+N122+P122))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G122=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R122)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B122=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B122=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","17W LED STREETLED3 Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)","Minor Road - Fully Cut Off (Low Glare)","LED","17W LED STREETLED3 Aeroscreen S-S Opex","17W LED STREETLED3 Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I123,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B123<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I123,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B123=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I123,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N123:Q123)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B123=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F123=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q123+O123+N123+P123),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q123+O123+N123+P123))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G123=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R123)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B123=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B123=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","36W LED 4K ROADLED MIDI Aeroscreen S-S","Fully Cut Off (Low Glare)","V","LED","36W LED 4K ROADLED MIDI Aeroscreen S-S Opex","36W LED 4K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I124,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B124<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I124,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B124=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I124,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N124:Q124)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B124=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F124=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q124+O124+N124+P124),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q124+O124+N124+P124))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G124=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R124)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B124=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B124=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","39W LED 3K ROADLED MIDI Aeroscreen S-S","Fully Cut Off (Low Glare)","V","LED","39W LED 3K ROADLED MIDI Aeroscreen S-S Opex","39W LED 3K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I125,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B125<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I125,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B125=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I125,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N125:Q125)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B125=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F125=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q125+O125+N125+P125),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q125+O125+N125+P125))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G125=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R125)","v":3.87636356334778},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I125)),R125*(L125+K125),R125*((L125/2)+K125))","v":1.8908203055722721},{"$f":"IF(B125=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B125=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","57W LED 4K ROADLED MIDI Aeroscreen S-S","Fully Cut Off (Low Glare)","V","LED","57W LED 4K ROADLED MIDI Aeroscreen S-S Opex","57W LED 4K ROADLED MIDI Aeroscreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I126,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B126<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I126,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B126=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I126,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N126:Q126)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B126=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F126=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q126+O126+N126+P126),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q126+O126+N126+P126))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G126=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R126)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B126=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B126=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","63W LED 3K ROADLED MIDI Aerosreen S-S","Fully Cut Off (Low Glare)","V","LED","63W LED 3K ROADLED MIDI Aerosreen S-S Opex","63W LED 3K ROADLED MIDI Aerosreen S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I127,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B127<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I127,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B127=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I127,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N127:Q127)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B127=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F127=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q127+O127+N127+P127),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q127+O127+N127+P127))","v":3.4131527981002212},13.358779191421961,null,{"$f":"IF(G127=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R127)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B127=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B127=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,19.808391625480919,33.808962826370831]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","17W LED Post Top B2001 S-S","Post Top - Standard","Post Top - Standard","LED","17W LED Post Top B2001 S-S Opex","17W LED Post Top B2001 S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I128,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B128<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I128,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B128=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I128,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N128:Q128)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B128=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F128=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q128+O128+N128+P128),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q128+O128+N128+P128))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G128=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R128)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B128=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B128=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","28W LED Post Top B2001 S-S","Post Top - Standard","Post Top - Standard","LED","28W LED Post Top B2001 S-S Opex","28W LED Post Top B2001 S-S",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I129,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B129<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I129,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B129=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I129,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N129:Q129)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B129=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F129=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q129+O129+N129+P129),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q129+O129+N129+P129))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G129=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R129)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B129=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B129=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","150W LED SLED Maximus Pedestrian","Pedestrian Floodlight","Pedestrian Floodlight","LED","150W LED SLED Maximus Pedestrian Opex","150W LED SLED Maximus Pedestrian",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I130,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B130<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I130,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B130=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I130,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N130:Q130)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B130=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F130=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q130+O130+N130+P130),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q130+O130+N130+P130))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G130=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R130)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B130=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B130=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Lamp","TC4: Capital Not Funded by Endeavour Energy Legacy","175W LED SLED Maximus Pedestrian","Pedestrian Floodlight","Pedestrian Floodlight","LED","175W LED SLED Maximus Pedestrian Opex","175W LED SLED Maximus Pedestrian",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.344921833433633},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":"0"},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.5918290145640248E-2},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$210,MATCH('C_OPEX Calc'!$I131,'I_OPEX Input'!$C$96:$C$210,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":3.78955415403937E-2},{"$f":"IF(B131<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I131,'I_OPEX Input'!$C$96:$C$210,'I_OPEX Input'!$N$96:$N$210))","v":0.16666666666666666},null,{"$f":"IF(B131=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I131,'I_OPEX Input'!C$210:C$217,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N131:Q131)*'I_OPEX Input'!$D$54","v":9.4422651714213188},0,0.40749019409287812,0,{"$f":"IF(B131=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":9.5871027807542988E-2},{"$f":"IF(F131=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q131+O131+N131+P131),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q131+O131+N131+P131))","v":1.1027109040016099},11.04833729732335,null,{"$f":"IF(G131=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R131)","v":3.87636356334778},1.8908203055722721,{"$f":"IF(B131=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},{"$f":"+'I_OPEX Input'!$D$73","v":0.68242856513890726},{"$f":"IF(B131=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},6.4496124340589587,null,17.49794973138231,29.865500601523323]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Bracket - Minor <=3m","BRACKET","BRACKET","Horizontal Support","Bracket - Minor <=3m Opex","BRACKET MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":4.8766438301209192},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I132,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B132<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I132,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B132=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I132,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":4.8766438301209192},{"$f":"SUM(N132:Q132)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B132=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F132=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q132+O132+N132+P132),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q132+O132+N132+P132))","v":0},4.8766438301209192,null,{"$f":"IF(G132=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R132)","v":0},0,{"$f":"IF(B132=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B132=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,4.8766438301209192,8.3234556892503839]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Bracket - Major >3m","BRACKET","BRACKET","Horizontal Support","Bracket - Major >3m Opex","BRACKET MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.5021917734945589},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I133,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B133<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I133,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B133=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I133,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.5021917734945589},{"$f":"SUM(N133:Q133)*'I_OPEX Input'!$D$54","v":0},{"$f":"IF(B133<>\"Lamp\", \"\", K133*N133)","v":""},{"$f":"L133*O133","v":0},{"$f":"M133*P133","v":0},{"$f":"IF(B133=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F133=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q133+O133+N133+P133),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q133+O133+N133+P133))","v":0},{"$f":"SUM(T133:Z133)","v":6.5021917734945589},null,{"$f":"IF(G133=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R133)","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"LED\", I133)),R133*(L133+K133),R133*((L133/2)+K133))","v":0},{"$f":"IF(B133=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B133=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},{"$f":"SUM(AC133:AG133)","v":0},null,{"$f":"SUM(AA133,AH133)","v":6.5021917734945589},11.097940919000512]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Outreach - Minor <=2m","OUTREACH","OUTREACH","Horizontal Support","Outreach - Minor <=2m Opex","OUTREACH MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.1847266172804032},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I134,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B134<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I134,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B134=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I134,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.1847266172804032},{"$f":"SUM(N134:Q134)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B134=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F134=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q134+O134+N134+P134),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q134+O134+N134+P134))","v":0},6.1847266172804032,null,{"$f":"IF(G134=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R134)","v":0},0,{"$f":"IF(B134=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B134=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,6.1847266172804032,10.556091390374192]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Outreach - Major >2m","OUTREACH","OUTREACH","Horizontal Support","Outreach - Major >2m Opex","OUTREACH MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":6.9578174444404528},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I135,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B135<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I135,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B135=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I135,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":6.9578174444404528},{"$f":"SUM(N135:Q135)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B135=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F135=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q135+O135+N135+P135),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q135+O135+N135+P135))","v":0},6.9578174444404528,null,{"$f":"IF(G135=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R135)","v":0},0,{"$f":"IF(B135=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B135=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,6.9578174444404528,11.875602814170964]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Pole (Wood) - Minor - DEDICATED SL <=11m","POLE ( WOOD) - DEDICATED","POLE ( WOOD) - DEDICATED","Vertical Support","Pole (Wood) - Minor - DEDICATED SL <=11m Opex","DEDICATED WOOD POLE MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.378835603615478},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I136,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B136<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I136,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B136=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I136,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":11.378835603615478},{"$f":"SUM(N136:Q136)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B136=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F136=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q136+O136+N136+P136),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q136+O136+N136+P136))","v":0},11.378835603615478,null,{"$f":"IF(G136=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R136)","v":0},0,{"$f":"IF(B136=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B136=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,11.378835603615478,19.421396608250898]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Pole (Wood) - Major - DEDICATED SL >11m","POLE ( WOOD) - DEDICATED","POLE ( WOOD) - DEDICATED","Vertical Support","Pole (Wood) - Major - DEDICATED SL >11m Opex","DEDICATED WOOD POLE MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":16.482640781347534},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I137,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B137<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I137,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B137=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I137,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":16.482640781347534},{"$f":"SUM(N137:Q137)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B137=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F137=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q137+O137+N137+P137),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q137+O137+N137+P137))","v":0},16.482640781347534,null,{"$f":"IF(G137=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R137)","v":0},0,{"$f":"IF(B137=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B137=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,16.482640781347534,28.132571285603969]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Column (Steel) - Minor <=9m","COLUMN (STEEL)","COLUMN (STEEL)","Vertical Support","Column (Steel) - Minor <=9m Opex","STEEL POLE MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":9.2770899259206026},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I138,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B138<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I138,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B138=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I138,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":9.2770899259206026},{"$f":"SUM(N138:Q138)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B138=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},0,9.2770899259206026,null,{"$f":"IF(G138=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R138)","v":0},0,{"$f":"IF(B138=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B138=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,9.2770899259206026,15.834137085561283]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Column (Steel) - Major >9m","COLUMN (STEEL)","COLUMN (STEEL)","Vertical Support","Column (Steel) - Major >9m Opex","STEEL POLE MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":11.993293309704251},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I139,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B139<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I139,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B139=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I139,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":11.993293309704251},{"$f":"SUM(N139:Q139)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B139=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F139=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q139+O139+N139+P139),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q139+O139+N139+P139))","v":0},11.993293309704251,null,{"$f":"IF(G139=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R139)","v":0},0,{"$f":"IF(B139=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B139=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,11.993293309704251,20.470153021003213]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Pole (Wood) - Minor   <=11m","POLE ( WOOD)","POLE ( WOOD)","Vertical Support","Pole (Wood) - Minor   <=11m Opex","SHARED WOOD POLE MINOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I140,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B140<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I140,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B140=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I140,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N140:Q140)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B140=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F140=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q140+O140+N140+P140),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q140+O140+N140+P140))","v":0},0,null,{"$f":"IF(G140=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R140)","v":0},0,{"$f":"IF(B140=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B140=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,0,0]
[null,"Support","TC4: Capital Not Funded by Endeavour Energy Legacy","Pole (Wood) - Major  >11m","POLE ( WOOD)","POLE ( WOOD)","Vertical Support","Pole (Wood) - Major  >11m Opex","SHARED WOOD POLE MAJOR",null,{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!K$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!L$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!M$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!N$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!O$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!P$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"INDEX('I_OPEX Input'!$F$96:$P$227,MATCH('C_OPEX Calc'!$I141,'I_OPEX Input'!$C$96:$C$227,0),MATCH('C_OPEX Calc'!Q$9,'I_OPEX Input'!$F$95:$P$95,0))","v":0},{"$f":"IF(B141<>\"Lamp\", 0, 1/_xlfn.XLOOKUP($I141,'I_OPEX Input'!$C$96:$C$227,'I_OPEX Input'!$N$96:$N$227))","v":0},null,{"$f":"IF(B141=\"Support\",OFFSET('I_OPEX Input'!G$216,MATCH('C_OPEX Calc'!I141,'I_OPEX Input'!C$217:C$227,0),0)+'I_OPEX Input'!D$322,0)","v":0},{"$f":"SUM(N141:Q141)*'I_OPEX Input'!$D$54","v":0},"",0,0,{"$f":"IF(B141=\"Lamp\", 'I_OPEX Input'!$D$275, \"\")","v":""},{"$f":"IF(F141=\"V\",'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$44*(Q141+O141+N141+P141),'I_OPEX Input'!$D$41*'I_OPEX Input'!$D$43*(Q141+O141+N141+P141))","v":0},0,null,{"$f":"IF(G141=\"LED\",'I_OPEX Input'!$D$13,'I_OPEX Input'!$D$12*'C_OPEX Calc'!R141)","v":0},0,{"$f":"IF(B141=\"Lamp\",'I_OPEX Input'!$G$297, 0)","v":0},0,{"$f":"IF(B141=\"Lamp\", 'I_OPEX Input'!$D$346, 0)","v":0},0,null,0,0]

{"sheet":"Capex OHs Allocation","index":6,"n_rows":141,"n_cols":22,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[null,"Capex Cost "]
[null,null,null,null,null,"Component ratios",null,null,null,"Column","%",0.87]
[null,null,null,null,null,null,null,null,null,"Bracket","%",0.05,null,{"$f":"N6+N8+N9","v":3867309.3048513206},null,{"$f":"P6+P8+P9","v":2774541.0088562621},{"$f":"Q6+Q8+Q9","v":2633092.217781188},{"$f":"R6+R8+R9","v":2100183.3318556668},{"$f":"S6+S8+S9","v":2166343.1708745193}]
[null,null,null,null,null,null,null,null,null,"Luminaire","%",0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016/17",null,"2018/19","2019/20","2020/21","2021/22",null,"4 Year Average"]
[null,null,null,null,null,null,null,null,null,"Allocated - overheads and switching costs $nominal",null,null,null,1409666.4165679687,null,1227112.9388562595,981434.6377811844,916890.45185566624,1085729.2408745191,null,{"$f":"AVERAGE(P6:S6)","v":1052791.8173419074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N6/(SUM(N8:N11))","v":0.33635749909188567},null,{"$f":"P6/(SUM(P8:P11))","v":0.34813385224927834},{"$f":"Q6/(SUM(Q8:Q11))","v":0.34239119032435678},0.43819511448109527,0.4941497741848323]
[null,null,null,null,null,null,null,null,null,"Labour",null,null,null,1535100.2784526092,null,1083107.9900000028,1114733.9000000036,770767.24,773617.09000000008,null,{"$f":"AVERAGE(P8:S8)","v":935556.55500000156}]
[null,null,null,null,null,null,null,null,null,"Contractors",null,null,null,922542.60983074259,null,464320.08000000031,536923.68000000005,412525.64000000071,306996.84000000008,null,430191.56000000029]
[null,null,null,null,null,null,null,null,null,"Materials",null,null,null,1733333.7374016843,null,1764536.0199999956,1058606.8599999964,745833.42999999912,969976.19000000006,null,1134738.1249999979]
[null,null,null,null,null,null,null,null,null,"Other",null,null,null,0,null,212866.75000000049,156148.79000000021,163298.78000000029,146576.20000000001,null,169722.63000000024,{"$f":"SUM(U6:U9)+U11","v":2588262.5623419094}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016/17",null,"2018/19","2019/20","2020/21","2021/22",null,"4 Year Average"]
[null,null,null,null,null,null,null,null,null,"Allocated - overheads and switching costs $FY22",null,null,null,1621222.8525913439,null,1358593.2614931122,1079922.3062169906,991770.76957907481,1118589.806521619,null,{"$f":"AVERAGE(P14:S14)","v":1137219.0359526991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N14/(SUM(N16:N19))","v":0.33635749909188573},null,{"$f":"P14/(SUM(P16:P19))","v":0.34813385224927834},{"$f":"Q14/(SUM(Q16:Q19))","v":0.34239119032435678},0.43819511448109533,{"$f":"S14/(SUM(S16:S19))","v":0.49414977418483236}]
[null,null,null,null,null,null,null,null,null,"Labour",null,null,null,1765481.2679058441,null,1199158.749034852,1226598.2448182788,833714.01374509302,797031.30250770343,null,{"$f":"AVERAGE(P16:S16)","v":1014125.5775264818}]
[null,null,null,null,null,null,null,null,null,"Contractors",null,null,null,1060993.6818869694,null,514070.14944517339,590804.35563085426,446215.6527269684,316288.37368490535,null,{"$f":"AVERAGE(P17:S17)","v":466844.63287197542}]
[null,null,null,null,null,null,null,null,null,"Materials",null,null,null,1993464.7184720533,null,1953599.1109899632,1164838.8161771887,806743.91728243302,999333.38612925366,null,{"$f":"AVERAGE(P18:S18)","v":1231128.8076447097}]
[null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,235674.58461931808,171818.43285155104,176635.01281330688,151012.45966868394,null,{"$f":"AVERAGE(P19:S19)","v":183785.12248821498},{"$f":"SUM(U14:U17)+U19","v":2801974.3688393715}]
[]
[null,null,null,null,null,"** Updated using SAP Material Code Master Data mapped to Public Lighting and Inventory procurement data","Same assumptions as FY21",null,null,null,null,null,null,"Changed from value to formula (2)"]
[null,"Type","Light globe category","Description","Category","FY 21 Qty","FY22",null,null,"Labour","Traffic Cost","Other","Overheads","Weighting",null,"Labour Recovery","Traffic C. Recovery","Other Recovery","Overheads Recovery",null,"Total Recovery"]
[null,"Luminaires","LED","17W LED Cat P Luminaire","Minor Road - Standard",1904,{"$f":"F23","v":1904},null,null,{"$f":"IFERROR((($L$4*$U$16)*((F23/SUM($F$23:$F$99))))/F23,$J$33)","v":31.384930832541023},{"$f":"INDEX($F$130:$F$141,MATCH($E23,$H$130:$H$141,0))","v":3.2400379590121333},{"$f":"IF(B23=$K$128,$N$128,$N$127)","v":15.549192692081455},{"$f":"((($L$4*$U$14)*(($F23/SUM($F$23:$F$99))))/$F23)*N23","v":175.97199782633646},{"$f":"VLOOKUP(C23,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,{"$f":"J23*$F23","v":59756.908305158111},{"$f":"K23*F23","v":6169.032273959102},{"$f":"L23*$F23","v":29605.66288572309},{"$f":"M23*$F23","v":335050.68386134465},null,{"$f":"SUM(P23:S23)","v":430582.28732618492}]
[null,"Luminaires","LED","198W LED Gerard V2/V3 Cat Luminaire","Minor Road - Standard",113,{"$f":"F24","v":113},null,null,{"$f":"IFERROR((($L$4*$U$16)*((F24/SUM($F$23:$F$99))))/F24,$J$33)","v":31.384930832541027},{"$f":"INDEX($F$130:$F$141,MATCH($E24,$H$130:$H$141,0))","v":3.2400379590121333},{"$f":"IF(B24=$K$128,$N$128,$N$127)","v":15.549192692081455},{"$f":"((($L$4*$U$14)*(($F24/SUM($F$23:$F$99))))/$F24)*N24","v":175.97199782633646},{"$f":"VLOOKUP(C24,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,{"$f":"J24*$F24","v":3546.4971840771359},366.12428936837108,{"$f":"L24*$F24","v":1757.0587742052044},{"$f":"M24*$F24","v":19884.835754376021},null,{"$f":"SUM(P24:S24)","v":25554.516002026732}]
[null,"Luminaires","LED","82W LED Gerard V5 Cat Luminaire","Minor Road - Standard",53,53,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F25/SUM($F$23:$F$99))))/F25,$J$33)","v":31.384930832541027},3.2400379590121333,15.549192692081455,{"$f":"((($L$4*$U$14)*(($F25/SUM($F$23:$F$99))))/$F25)*N25","v":175.97199782633646},{"$f":"VLOOKUP(C25,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,1663.4013341246743,171.72201182764306,824.10721268031716,{"$f":"M25*$F25","v":9326.5158847958319},null,11985.746443428467]
[null,"Luminaires","LED","100W LED Gerard V4 Cat Luminaire","Minor Road - Standard",47,47,null,null,31.384930832541023,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C26,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,1475.0917491294281,152.28178407357026,730.81205652782842,8270.6838978378109,null,10628.869487568638]
[null,"Luminaires","LED","18W LED P4 Gerard","Minor Road - Standard",37,37,null,null,31.384930832541023,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C27,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,1161.2424408040179,119.88140448344893,575.32012960701388,6510.9639195744467,null,8367.4078944689281]
[null,"Luminaires","LED","42W LED","Minor Road - Standard",16,16,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C28,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,502.15889332065643,51.840607344194133,248.78708307330328,2815.5519652213834,null,3618.3385489595371]
[null,"Luminaires","LED","25W LED P4 Gerard","Minor Road - Standard",11,11,null,null,31.384930832541023,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C29,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,345.23423915795127,35.640417549133467,171.04111961289601,1935.691976089701,null,2487.6077524096818]
[null,"Luminaires","LED","33W LED P3 Gerard Luminaire","Minor Road - Standard",9,9,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C30,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,282.46437749286923,29.160341631109201,139.94273422873309,1583.7479804370278,null,2035.3154337897392]
[null,"Luminaires","LED","33W LED","Minor Road - Standard",6,6,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C31,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,188.30958499524615,19.440227754072801,93.29515615248873,1055.8319869580184,null,1356.876955859826]
[null,"Luminaires","LED","25W LED","Minor Road - Standard",5,5,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C32,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,156.92465416270514,16.200189795060666,77.745963460407268,879.85998913168237,null,1130.7307965498553]
[null,"Luminaires","LED","100W LED Aglo Nilum Plus FLOODLIGHT","FLOODLIGHT",3,3,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F33/SUM($F$23:$F$99))))/F33,$J$33)","v":31.384930832541027},32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C33,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,94.154792497623077,98.58972646708348,46.647578076244365,527.91599347900922,null,767.30809051996016]
[null,"Luminaires","LED","25W LED P4 GE","Minor Road - Standard",0,0,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F34/SUM($F$23:$F$99))))/F34,$J$33)","v":31.384930832541027},3.2400379590121333,15.549192692081455,{"$f":"+$M$33","v":175.97199782633641},{"$f":"VLOOKUP(C34,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,{"$f":"J34*$F34","v":0},0,{"$f":"L34*$F34","v":0},{"$f":"M34*$F34","v":0},null,0]
[null,"Luminaires","LED","42W LED P3 Gerard","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"+$M$33","v":175.97199782633641},{"$f":"VLOOKUP(C35,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","33W LED P3 Gerard","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C36,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","60W LED RoadLED Midi Optic Tuner","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C37,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","80W LED RoadLED Midi Optic Tuner","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C38,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","70W LED RoadLED Midi","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C39,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","80W LED RoadLED Midi","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C40,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","165W LED RoadLED Midi","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C41,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","17W LED B2001 NUWE Post Top","Post Top - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C42,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","75W LED Aglo Nilum Plus FLOODLIGHT","FLOODLIGHT",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C43,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","150W LED Aglo Nilum Plus FLOODLIGHT","FLOODLIGHT",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C44,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","300W LED Aglo Nilum Plus FLOODLIGHT","FLOODLIGHT",0,0,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F45/SUM($F$23:$F$99))))/F45,$J$33)","v":31.384930832541027},32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C45,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","25W LED P4 GE","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C46,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","33W LED P4 Pecan","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C47,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","13W LED STREETLED3 STD Visor S-S","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C48,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","24W LED STREETLED3 STD Visor S-S","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C49,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","18W LED Bourke Hill S-S","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C50,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","24W LED Bourke Hill S-S","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C51,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","30W LED ATS PLED MKII","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C52,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","20W LED ATS PLED MKII","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C53,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","13W LED ATS PLED MKII","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C54,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","37W LED 4K ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F55/SUM($F$23:$F$99))))/F55,$J$33)","v":31.384930832541027},{"$f":"INDEX($F$130:$F$141,MATCH($E55,$H$130:$H$141,0))","v":32.863242155694493},{"$f":"IF(B55=$K$128,$N$128,$N$127)","v":15.549192692081455},175.97199782633641,{"$f":"VLOOKUP(C55,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,{"$f":"K55*F55","v":0},0,0,null,0]
[null,"Luminaires","LED","40W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C56,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","55W LED 4K ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C57,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","61W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C58,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","113W LED ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C59,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","275W LED ROADLED S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C60,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","230W LED Avento S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C61,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","74W LED ATS VLED","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C62,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","155W LED ATS VLED","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C63,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","254W LED 3K ROADLED MIDI STD Visor S-S","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C64,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","290W LED ATS VLED","Major Road - Standard",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C65,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","120W LED 4K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C66,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","121W LED 3K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C67,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","205W LED 3K ROADLED MIDI Aeroscreen S-S","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C68,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","9W LED STREETLED Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C69,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","17W LED STREETLED3 Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C70,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","36W LED 4K ROADLED MIDI Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C71,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","39W LED 3K ROADLED MIDI Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"+$M$33","v":175.97199782633641},{"$f":"VLOOKUP(C72,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","57W LED 4K ROADLED MIDI Aeroscreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C73,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","63W LED 3K ROADLED MIDI Aerosreen S-S","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C74,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","17W LED Post Top B2001 S-S","Post Top - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C75,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","28W LED Post Top B2001 S-S","Post Top - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C76,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","150W LED SLED Maximus Pedestrian","Pedestrian Floodlight",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C77,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","LED","175W LED SLED Maximus Pedestrian","Pedestrian Floodlight",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C78,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","250W Sodium - STANDARD","Major Road - Standard",190,190,null,null,31.384930832541031,32.863242155694493,15.549192692081455,{"$f":"((($L$4*$U$14)*(($F79/SUM($F$23:$F$99))))/$F79)*N79","v":175.97199782633646},{"$f":"VLOOKUP(C79,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,{"$f":"J79*$F79","v":5963.1368581827955},6244.0160095819538,2954.3466114954763,33434.679587003928,null,48596.179066264158]
[null,"Luminaires","Luminaires","150W Sodium - STANDARD","Major Road - Standard",80,80,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F80/SUM($F$23:$F$99))))/F80,$J$33)","v":31.384930832541027},32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C80,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,2510.7944666032822,2629.0593724555592,1243.9354153665163,14077.759826106918,null,20461.549080532277]
[null,"Luminaires","Luminaires","80W Mercury - STANDARD","Minor Road - Standard",24,24,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C81,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,753.23833998098462,77.760911016291203,373.18062460995492,4223.3279478320737,null,5427.507823439304]
[null,"Luminaires","Luminaires","400W Sodium - STANDARD","Major Road - Standard",21,21,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C82,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,659.0835474833616,690.1280852695844,326.53304653371055,3695.4119543530655,null,5371.1566336397227]
[null,"Luminaires","Luminaires","150W Metal Halide - STANDARD","Major Road - Standard",11,11,null,null,31.384930832541023,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C83,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,345.23423915795127,361.49566371263944,171.04111961289601,1935.691976089701,null,2813.4629985731876]
[null,"Luminaires","Luminaires","2x14W Energy Efficient Fluro - STD","Minor Road - Standard",9,9,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C84,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,282.46437749286923,29.160341631109201,139.94273422873309,1583.7479804370278,null,2035.3154337897392]
[null,"Luminaires","Luminaires","100W Sodium - STANDARD","Minor Road - Standard",7,7,null,null,31.384930832541023,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C85,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,219.69451582778717,22.680265713084932,108.84434884457019,1231.8039847843552,null,1583.0231151697976]
[null,"Luminaires","Luminaires","2x24W Energy Efficient Fluro - STD","Minor Road - Standard",7,7,null,null,31.384930832541023,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C86,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,219.69451582778717,22.680265713084932,108.84434884457019,1231.8039847843552,null,1583.0231151697976]
[null,"Luminaires","Luminaires","400W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",6,6,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F87/SUM($F$23:$F$99))))/F87,$J$33)","v":31.384930832541027},{"$f":"INDEX($F$130:$F$141,MATCH($E87,$H$130:$H$141,0))","v":32.863242155694493},{"$f":"IF(B87=$K$128,$N$128,$N$127)","v":15.549192692081455},175.97199782633641,{"$f":"VLOOKUP(C87,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,188.30958499524615,{"$f":"K87*F87","v":197.17945293416696},93.29515615248873,1055.8319869580184,null,1534.6161810399203]
[null,"Luminaires","Luminaires","1x42W Compact Fluorescent - STD","Minor Road - Standard",4,{"$f":"F88","v":4},null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C88,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,125.53972333016411,12.960151836048533,62.19677076832582,703.88799130534585,null,904.58463723988427]
[null,"Luminaires","Luminaires","400W Sodium - FLOODLIGHT","FLOODLIGHT",4,4,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C89,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,125.53972333016411,131.45296862277797,62.19677076832582,703.88799130534585,null,1023.0774540266137]
[null,"Luminaires","Luminaires","80W Mercury - POST TOP","Post Top - Standard",4,4,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C90,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,125.53972333016411,12.960151836048533,62.19677076832582,703.88799130534585,null,904.58463723988427]
[null,"Luminaires","Luminaires","250W Metal Halide - STANDARD","Major Road - Standard",3,3,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633641,{"$f":"VLOOKUP(C91,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,94.154792497623077,98.58972646708348,46.647578076244365,527.91599347900922,null,767.30809051996016]
[null,"Luminaires","Luminaires","70W Sodium - STANDARD","Minor Road - Standard",2,2,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C92,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,62.769861665082054,6.4800759180242666,31.09838538416291,351.94399565267292,null,452.29231861994214]
[null,"Luminaires","Luminaires","250W Sodium - FLOODLIGHT","FLOODLIGHT",2,2,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C93,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,62.769861665082054,65.726484311388987,31.09838538416291,351.94399565267292,null,511.53872701330687]
[null,"Luminaires","Luminaires","400W Sodium - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",2,2,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C94,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,62.769861665082054,65.726484311388987,31.09838538416291,351.94399565267292,null,511.53872701330687]
[null,"Luminaires","Luminaires","250W Sodium (w/o PECB) - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",1,1,null,null,31.384930832541027,32.863242155694493,15.549192692081455,{"$f":"((($L$4*$U$14)*(($F95/SUM($F$23:$F$99))))/$F95)*N95","v":175.97199782633646},{"$f":"VLOOKUP(C95,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,null,255.76936350665343]
[null,"Luminaires","Luminaires","50W Mercury - STANDARD","Minor Road - Standard",1,1,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"((($L$4*$U$14)*(($F96/SUM($F$23:$F$99))))/$F96)*N96","v":175.97199782633646},{"$f":"VLOOKUP(C96,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,null,226.14615930997107]
[null,"Luminaires","Luminaires","250W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",1,1,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C97,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,null,255.76936350665343]
[null,"Luminaires","Luminaires","Urban A/Screen 42W CFL c/w D2 PECB","Minor Road - Fully Cut Off (Low Glare)",1,1,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C98,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,null,226.14615930997107]
[null,"Luminaires","Luminaires","100W Metal Halide - STANDARD","Minor Road - Standard",1,1,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C99,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,31.384930832541027,3.2400379590121333,15.549192692081455,175.97199782633646,null,226.14615930997107]
[null,"Luminaires","Luminaires","Suburban 70W HPS c/w D2 PECB - STD","Minor Road - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"+$M$99","v":175.97199782633646},{"$f":"VLOOKUP(C100,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,{"$f":"J100*$F100","v":0},0,{"$f":"L100*$F100","v":0},{"$f":"M100*$F100","v":0},null,{"$f":"SUM(P100:S100)","v":0}]
[null,"Luminaires","Luminaires","80W Mercury - AEROSCREEN","Minor Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"+$M$99","v":175.97199782633646},{"$f":"VLOOKUP(C101,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","150W Sodium - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C102,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","150W Metal Halide - AEROSCREEN","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C103,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","Roadster A/Screen 100W HPS c/w PECB","Major Road - Fully Cut Off (Low Glare)",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C104,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","B2001 42WCFL c/w D2 PECB green - PT","Post Top - Standard",0,0,null,null,31.384930832541027,3.2400379590121333,15.549192692081455,{"$f":"+$M$99","v":175.97199782633646},{"$f":"VLOOKUP(C105,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","250W Metal Halide - FLOODLIGHT","FLOODLIGHT",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C106,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","400W Metal Halide - FLOODLIGHT","FLOODLIGHT",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,{"$f":"+$M$99","v":175.97199782633646},{"$f":"VLOOKUP(C107,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","150W Sodium - FLOODLIGHT","FLOODLIGHT",0,0,null,null,{"$f":"IFERROR((($L$4*$U$16)*((F108/SUM($F$23:$F$99))))/F108,$J$33)","v":31.384930832541027},32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C108,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Luminaires","Luminaires","150W Metal Halide - FLOODLIGHT","FLOODLIGHT",0,0,null,null,31.384930832541027,32.863242155694493,15.549192692081455,175.97199782633646,{"$f":"VLOOKUP(C109,I_CAPEX!$B$52:$D$59,3,FALSE)","v":5},null,0,0,0,0,null,0]
[null,"Vertical Support","Vertical Support -Steel","Column (Steel) - Minor <=9m","COLUMN (STEEL)",720,720,null,null,{"$f":"(($L$2*$U$16)*(($F110/SUM($F$110:$F$115))))/$F110","v":1145.8301979844664},{"$f":"+F140","v":72.900854077772991},{"$f":"$N$126","v":567.68436533858085},{"$f":"((($L$2*$U$14)*(($F110/SUM($F$110:$F$115))))/$F110)*N110","v":706.70040091346311},{"$f":"VLOOKUP(C110,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0.55000000000000004},null,824997.74254881579,52488.614935996557,408732.74304377823,{"$f":"M110*$F110","v":508824.28865769343},null,{"$f":"SUM(P110:S110)","v":1795043.389186284}]
[null,"Vertical Support","Vertical Support -Wood","Pole (Wood) - Major  >11m","POLE ( WOOD)",0,0,null,null,{"$f":"IFERROR((($L$2*$U$16)*(($F111/SUM($F$110:$F$115))))/$F111,0)","v":0},0,{"$f":"$N$126","v":567.68436533858085},null,{"$f":"VLOOKUP(C111,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0},null,0,0,0,0,null,0]
[null,"Vertical Support","Vertical Support -Wood","Pole (Wood) - Minor   <=11m","POLE ( WOOD)",0,0,null,null,{"$f":"IFERROR((($L$2*$U$16)*(($F112/SUM($F$110:$F$115))))/$F112,0)","v":0},0,567.68436533858085,null,{"$f":"VLOOKUP(C112,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0},null,0,0,0,0,null,0]
[null,"Vertical Support","Vertical Support - Wood Dedicated","Pole (Wood) - Minor - DEDICATED SL <=11m","POLE ( WOOD) - DEDICATED",5,5,null,null,{"$f":"(($L$2*$U$16)*(($F113/SUM($F$110:$F$115))))/$F113","v":1145.8301979844664},{"$f":"+F140","v":72.900854077772991},567.68436533858085,{"$f":"((($L$2*$U$14)*(($F113/SUM($F$110:$F$115))))/$F113)*N113","v":513.96392793706411},{"$f":"VLOOKUP(C113,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0.4},null,5729.150989922332,364.50427038886494,2838.4218266929042,{"$f":"M113*$F113","v":2569.8196396853205},null,11501.896726689421]
[null,"Vertical Support","Vertical Support - Wood Dedicated V","Pole (Wood) - Major - DEDICATED SL >11m","POLE ( WOOD) - DEDICATED",5,5,null,null,{"$f":"+J113","v":1145.8301979844664},{"$f":"+F141","v":739.42294850312589},{"$f":"$N$126","v":567.68436533858085},{"$f":"((($L$2*$U$14)*(($F114/SUM($F$110:$F$115))))/$F114)*N114","v":1027.9278558741282},{"$f":"VLOOKUP(C114,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0.8},null,{"$f":"J114*$F114","v":5729.150989922332},3697.1147425156296,{"$f":"L114*$F114","v":2838.4218266929042},{"$f":"M114*$F114","v":5139.6392793706409},null,{"$f":"SUM(P114:S114)","v":17404.326838501507}]
[null,"Vertical Support","Vertical Support -Steel V","Column (Steel) - Major >9m","COLUMN (STEEL)",40,40,null,null,{"$f":"(($L$2*$U$16)*(($F115/SUM($F$110:$F$115))))/$F115","v":1145.8301979844664},{"$f":"+F141","v":739.42294850312589},{"$f":"$N$126","v":567.68436533858085},{"$f":"((($L$2*$U$14)*(($F115/SUM($F$110:$F$115))))/$F115)*N115","v":1027.9278558741282},{"$f":"VLOOKUP(C115,I_CAPEX!$B$52:$D$59,3,FALSE)","v":0.8},null,45833.207919378656,29576.917940125037,22707.374613543234,41117.114234965127,null,139234.61470801206]
[null,"Horizontal Support","Horizontal Support","Outreach - Minor <=2m","OUTREACH",721,721,null,null,{"$f":"(($L$3*$U$16)*(($F116/SUM($F$116:$F$119))))/$F116","v":39.429454802740352},{"$f":"+F138","v":23.004269508986148},{"$f":"IF(B116=$K$128,$N$128,$N$127)","v":19.534731293269129},{"$f":"((($L$3*$U$14)*(($F116/SUM($F$116:$F$119))))/$F116)*N116","v":44.21535909613916},{"$f":"VLOOKUP(C116,I_CAPEX!$B$52:$D$59,3,FALSE)","v":1},null,28428.636912775793,16586.078315979012,14084.541262447043,31879.273908316336,null,90978.530399518189]
[null,"Horizontal Support","Horizontal Support","Bracket - Minor <=3m","BRACKET",496,496,null,null,{"$f":"(($L$3*$U$16)*(($F117/SUM($F$116:$F$119))))/$F117","v":39.429454802740352},{"$f":"+F138","v":23.004269508986148},{"$f":"IF(B117=$K$128,$N$128,$N$127)","v":19.534731293269129},{"$f":"((($L$3*$U$14)*(($F117/SUM($F$116:$F$119))))/$F117)*N117","v":44.215359096139153},{"$f":"VLOOKUP(C117,I_CAPEX!$B$52:$D$59,3,FALSE)","v":1},null,19557.009582159215,11410.11767645713,9689.2267214614876,21930.818111685021,null,62587.172091762855]
[null,"Horizontal Support","Horizontal Support","Bracket - Major >3m","BRACKET",44,44,null,null,{"$f":"(($L$3*$U$16)*(($F118/SUM($F$116:$F$119))))/$F118","v":39.429454802740352},{"$f":"+F139","v":233.3290193054309},{"$f":"IF(B118=$K$128,$N$128,$N$127)","v":19.534731293269129},{"$f":"((($L$3*$U$14)*(($F118/SUM($F$116:$F$119))))/$F118)*N118","v":44.215359096139153},{"$f":"VLOOKUP(C118,I_CAPEX!$B$52:$D$59,3,FALSE)","v":1},null,1734.8960113205756,10266.476849438959,859.52817690384165,1945.4758002301228,null,14806.376837893498]
[null,"Horizontal Support","Horizontal Support","Outreach - Major >2m","OUTREACH",25,25,null,null,{"$f":"(($L$3*$U$16)*(($F119/SUM($F$116:$F$119))))/$F119","v":39.429454802740359},{"$f":"+F139","v":233.3290193054309},{"$f":"IF(B119=$K$128,$N$128,$N$127)","v":19.534731293269129},{"$f":"((($L$3*$U$14)*(($F119/SUM($F$116:$F$119))))/$F119)*N119","v":44.215359096139167},{"$f":"VLOOKUP(C119,I_CAPEX!$B$52:$D$59,3,FALSE)","v":1},null,985.73637006850902,5833.225482635773,488.36828233172821,1105.3839774034791,null,8412.7141124394893]
[]
[]
[]
[null,null,null,null,null,{"$f":"SUM(F23:F119)","v":4641},{"$f":"SUM(G23:G119)","v":4641},null,null,null,null,null,null,null,null,{"$f":"SUM(P23:P119)","v":1014125.5775264818},{"$f":"SUM(Q23:Q119)","v":148196.46649730843},{"$f":"SUM(R23:R119)","v":502433.28886288189},{"$f":"SUM(S23:S119)","v":1069399.4279904293},null,{"$f":"SUM(P123:S123)","v":2734154.7608771017}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,{"$f":"P123-U16","v":0},{"$f":"Q123-U17","v":-318648.16637466697},{"$f":"R123-U19","v":318648.16637466691},{"$f":"S123-U14","v":-67819.607962269802},null,{"$f":"SUM(P125:S125)","v":-67819.60796226986}]
[null,null,null,null,null,null,null,null,null,null,"Vertical",{"$f":"SUM(F110:F115)","v":770},{"$f":"M129*L2","v":437116.96131070727},{"$f":"M126/L126","v":567.68436533858085}]
[null,null,null,null,null,null,null,null,null,null,"Horizontal",{"$f":"F123-L128-L126","v":1286},{"$f":"M129*L3","v":25121.664443144098},{"$f":"M127/L127","v":19.534731293269129}]
[null,null,null,null,null,null,null,null,null,null,"Luminaires",{"$f":"SUM(F23:F109)","v":2585},{"$f":"M129*L4","v":40194.66310903056},{"$f":"M128/L128","v":15.549192692081455}]
[null,null,null,"I_Capex",null,"Contractors Cost /Unit",null,null,null,null,null,null,{"$f":"U17+U19-Q123","v":502433.28886288195},"Purpose of this number is to allocate contractors & other costs to the capex spend - this is largely motor vehicle costings"]
[null,null,null,"% of P-Category Lights Requiring Traffic Control",null,{"$f":"+I_CAPEX!D41","v":3.2400379590121333},null,"Minor Road - Standard"]
[null,null,null,"% of V-Category Lights Requiring Traffic Control",null,{"$f":"+I_CAPEX!D42","v":32.863242155694493},null,"Major Road - Standard"]
[null,null,null,"% of P-Category Lights Requiring Traffic Control",null,{"$f":"+F130","v":3.2400379590121333},null,"Post Top - Standard"]
[null,null,null,"% of V-Category Lights Requiring Traffic Control",null,{"$f":"+F131","v":32.863242155694493},null,"FLOODLIGHT"]
[null,null,null,"% of P-Category Lights Requiring Traffic Control",null,{"$f":"+F130","v":3.2400379590121333},null,"Minor Road - Fully Cut Off (Low Glare)"]
[null,null,null,"% of V-Category Lights Requiring Traffic Control",null,{"$f":"+F131","v":32.863242155694493},null,"Major Road - Fully Cut Off (Low Glare)"]
[null,null,null,"% of P-Category Lights Requiring Traffic Control",null,{"$f":"+F130","v":3.2400379590121333},null,"Pedestrian Floodlight"]
[null,null,null,"% of V-Category Lights Requiring Traffic Control",null,{"$f":"+F131","v":32.863242155694493}]
[null,null,null,"% of P-Category Brackets Requiring Traffic Control",null,{"$f":"+I_CAPEX!D43","v":23.004269508986148}]
[null,null,null,"% of V-Category Brackets Requiring Traffic Control",null,{"$f":"+I_CAPEX!D44","v":233.3290193054309}]
[null,null,null,"% of P-Category Columns Requiring Traffic Control",null,{"$f":"+I_CAPEX!D45","v":72.900854077772991}]
[null,null,null,"% of V-Category Columns Requiring Traffic Control",null,{"$f":"+I_CAPEX!D46","v":739.42294850312589}]

{"sheet":"I_OPEX Input","index":7,"n_rows":346,"n_cols":17,"rows_kept":346,"cut":false,"hidden":false,"merged":[[0,2,0,3],[216,15,218,15],[87,7,87,9],[91,2,91,7],[329,2,329,3],[232,2,232,3],[237,2,237,7],[1,4,1,10],[94,3,94,4],[303,2,303,3],[327,2,327,3],[280,2,280,3],[305,2,305,3],[306,2,306,3]]}
[null,null,"OPEX Input Data"]
[null,null,null,"Real $2021-22","$Nominal"]
[null,null,"Labour Rates","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,null,null,null,null,"Reference "]
[null,null," ",{"$f":"'I_Global Inputs'!O10","v":62.370207775772727},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!F$57","v":64.552100709908117},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!G$57","v":69.607706289002323},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!H$57","v":72.428202033128557},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!I$57","v":74.456191690056158},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!J$57","v":76.540965057377718},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!K$57","v":78.684112078984299},{"$f":"'I_Global Inputs'!$O$10*'I_Global Inputs'!L$57","v":80.887267217195856}]
[]
[null,null,"On-Cost Rates","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Materials On-Cost Rate",{"$f":"'I_Global Inputs'!O35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!F35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!G35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!H35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!I35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!J35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!K35","v":7.9440707272467534E-2},{"$f":"'I_Global Inputs'!L35","v":7.9440707272467534E-2}]
[null,null,"Labour Ordinary On-Cost Rate",{"$f":"'I_Global Inputs'!O37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!F37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!G37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!H37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!I37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!J37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!K37","v":0.52229999999999999},{"$f":"'I_Global Inputs'!L37","v":0.52229999999999999}]
[null,null,"Labour Escalation Rate (Above CPI)",0,{"$f":"'I_Global Inputs'!F36","v":-3.5674911738620439E-2},{"$f":"'I_Global Inputs'!G36","v":1.729234041923094E-3},{"$f":"'I_Global Inputs'!H36","v":1.4941674802788088E-2},{"$f":"'I_Global Inputs'!I36","v":1.4918061154845383E-2},{"$f":"'I_Global Inputs'!J36","v":9.1170727180788745E-3},{"$f":"'I_Global Inputs'!K36","v":8.0115625486454761E-3},{"$f":"'I_Global Inputs'!L36","v":9.2434206315401904E-3}]
[]
[null,null,"Labour Rate (Bulk)","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Lamp/PE Change",{"$f":"+D54","v":127.91999759047674},{"$f":"D12*'I_Global Inputs'!F$57","v":132.39501457103094},{"$f":"E12*'I_Global Inputs'!G$57","v":147.75825858268641},{"$f":"F12*'I_Global Inputs'!H$57","v":171.58616888313665},{"$f":"G12*'I_Global Inputs'!I$57","v":204.83582045541596},{"$f":"H12*'I_Global Inputs'!J$57","v":251.37532702059443},{"$f":"I12*'I_Global Inputs'!K$57","v":317.12647930063321},{"$f":"J12*'I_Global Inputs'!L$57","v":411.27799934639614}]
[null,null,"Bulk LED Clean Per Unit",{"$f":"(((2*D49)+D33)/11)/6","v":3.87636356334778},{"$f":"(((2*E49)+E33)/11)/6","v":3.8707819091821682},4.2157841759651493,4.3902640375801711,4.4851325297497633,4.5622559792609971,4.6580086567697148,4.7650516025261762,null,null,null,null,null," Assume 1 for 1 substitute for Bulk Changes once its 100% LED (Internal Labour)"]
[]
[null,null,"Overheads","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Divisional",{"$f":"'I_Global Inputs'!G41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!F41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!G41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!H41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!I41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!J41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!K41","v":0.16889999999999999},{"$f":"'I_Global Inputs'!L41","v":0.16889999999999999}]
[null,null,"Corporate",{"$f":"'I_Global Inputs'!G40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!F40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!G40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!H40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!I40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!J40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!K40","v":0.48110000000000003},{"$f":"'I_Global Inputs'!L40","v":0.48110000000000003}]
[null,null,"Non-System",{"$f":"'I_Global Inputs'!G46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!F46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!G46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!H46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!I46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!J46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!K46","v":5.6799999999999996E-2},{"$f":"'I_Global Inputs'!L46","v":5.6799999999999996E-2}]
[null,null,"Total",{"$f":"SUM(D16:D18)","v":0.70679999999999998},{"$f":"SUM(E16:E18)","v":0.70679999999999998},0.70679999999999998,{"$f":"SUM(G16:G18)","v":0.70679999999999998},{"$f":"SUM(H16:H18)","v":0.70679999999999998},{"$f":"SUM(I16:I18)","v":0.70679999999999998},{"$f":"SUM(J16:J18)","v":0.70679999999999998},{"$f":"SUM(K16:K18)","v":0.70679999999999998}]
[]
[null,null,"Assumptions"]
[]
[null,null,"Task Estimation","Man hours"]
[null,null,"Spot Replacement Hours",{"$f":"(1/2)","v":0.5}]
[null,null,"LED Spot Replacement Hours",{"$f":"D24","v":0.5}]
[]
[null,null,"Asset growth assumption"]
[null,null,"Asset growth","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Default annual growth rate",1.4999999999999999E-2,{"$f":"D29","v":1.4999999999999999E-2},{"$f":"E29","v":1.4999999999999999E-2},{"$f":"F29","v":1.4999999999999999E-2},{"$f":"G29","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,"Plant Assumptions"]
[null,null,"Plant Material Type","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"EWP",{"$f":"'I_Global Inputs'!$O$16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O$16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O$16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O16","v":65.947660586835838},{"$f":"'I_Global Inputs'!$O16","v":65.947660586835838}]
[null,null,"Ute / Van",{"$f":"'I_Global Inputs'!$O$20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O$20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O$20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O20","v":18.842188739095956},{"$f":"'I_Global Inputs'!$O20","v":18.842188739095956}]
[]
[null,null,"Traffic Control Assumptions - SPOT","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Number of Controllers Required",3,{"$f":"$D$37","v":3},3,{"$f":"$D$37","v":3},{"$f":"G37","v":3},3,3,3]
[null,null,"Hourly Rate for Controller ",{"$f":"D51","v":94.946167297058821},{"$f":"E51","v":94.761972709593635},{"$f":"F51","v":106.14704751343201},{"$f":"G51","v":111.90488294672774},115.03554318832427,117.58061702219496,120.74045537998268,124.27287258994588]
[null,null,"Minimum Hours for Controller",5,{"$f":"$D$39","v":5},5,{"$f":"$D$39","v":5},{"$f":"G39","v":5},5,5,5]
[null,"Changed description  (4)","Number of Lights maintained per 5 hour stint (bulk)",{"$f":"5*4","v":20},{"$f":"$D$40","v":20},20,{"$f":"$D$40","v":20},{"$f":"G40","v":20},20,20,20]
[null,null,"Base Traffic Control Cost per light",{"$f":"D37*D38*D39/D40","v":71.209625472794116},{"$f":"E37*E38*E39/E40","v":71.071479532195227},79.610285635074007,{"$f":"G37*G38*G39/G40","v":83.9286622100458},{"$f":"H37*H38*H39/H40","v":86.276657391243205},88.185462766646225,90.555341534987008,93.2046544424594]
[]
[null,null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category P",{"$f":"10000/(220000-77000)*3","v":0.20979020979020979},{"$f":"$D$43","v":0.20979020979020979},0.20979020979020979,{"$f":"$D$43","v":0.20979020979020979},{"$f":"G43","v":0.20979020979020979},0.20979020979020979,0.20979020979020979,0.20979020979020979]
[null,null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category V",{"$f":"(50000/77000)","v":0.64935064935064934},{"$f":"$D$44","v":0.64935064935064934},0.64935064935064934,{"$f":"$D$44","v":0.64935064935064934},{"$f":"G44","v":0.64935064935064934},0.64935064935064934,0.64935064935064934,0.64935064935064934]
[]
[]
[null,null,"Labour Rates","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"EE Standard Labour Rate",{"$f":"D4*(1+D9)","v":62.370207775772727},{"$f":"E4*(1+E9)","v":62.249210214539602},{"$f":"F4*(1+F9)","v":69.728074304297451},{"$f":"G4*(1+G9)","v":73.510400674458211},{"$f":"H4*(1+H9)","v":75.566933711045309},77.238794601717771,79.314494764489709,81.634942251820192]
[null,null,"EE Standard Labour Rate (oncosted)",{"$f":"D48*(1+'I_OPEX Input'!D8)","v":94.946167297058821},{"$f":"E48*(1+'I_OPEX Input'!E8)","v":94.761972709593635},{"$f":"F48*(1+'I_OPEX Input'!F8)","v":106.14704751343201},{"$f":"G48*(1+'I_OPEX Input'!G8)","v":111.90488294672774},{"$f":"H48*(1+'I_OPEX Input'!H8)","v":115.03554318832427},{"$f":"I48*(1+'I_OPEX Input'!I8)","v":117.58061702219496},{"$f":"J48*(1+'I_OPEX Input'!J8)","v":120.74045537998268},{"$f":"K48*(1+'I_OPEX Input'!K8)","v":124.27287258994588}]
[null,null,"Number of FTE per Crew",2,{"$f":"+$D$50","v":2},2,{"$f":"+$D$50","v":2},{"$f":"+$D$50","v":2},{"$f":"+$D$50","v":2},{"$f":"+$D$50","v":2},{"$f":"+$D$50","v":2}]
[null,null,"Pole Inspection and Treatment Labour Rate (oncosted)",{"$f":"D49","v":94.946167297058821},{"$f":"E49","v":94.761972709593635},{"$f":"F49","v":106.14704751343201},{"$f":"G49","v":111.90488294672774},{"$f":"H49","v":115.03554318832427},117.58061702219496,120.74045537998268,124.27287258994588]
[]
[null,null,"Labour & Plant (RATE)","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Spot Replacement Labour and Plant Cost",{"$f":"($D$24*D33)+($D$24*D49*D50)","v":127.91999759047674},{"$f":"($D$24*E33)+($D$24*E49*E50)","v":127.73580300301155},{"$f":"($D$24*F33)+($D$24*F49*F50)","v":139.12087780684993},{"$f":"($D$24*G33)+($D$24*G49*G50)","v":144.87871324014566},{"$f":"($D$24*H33)+($D$24*H49*H50)","v":148.00937348174219},150.55444731561289,153.71428567340058,157.24670288336381]
[]
[null,null,"Pole Maintenance","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Pole Treatment Cost (oncosted)",0,0,0,0,0,0,0,0]
[null,null,"Pole Treatment Time (includes any travel)",4,4,4,{"$f":"D58","v":4},{"$f":"G58","v":4},4,4,4]
[null,"Added additional itemised line (5)","Steel Pole Inspection Time (Hrs)",2,2,2,2,2,2,2,2]
[null,null,"Percentage of Poles >= 12 years and hence requiring drill hoile and treatment ",0,0,0,0,0,0,0,0]
[null,null,"Pole Inspection Frequency",{"$f":"7*4","v":28},{"$f":"+D61","v":28},{"$f":"+D61","v":28},{"$f":"D61","v":28},{"$f":"G61","v":28},28,28,28]
[]
[null,null,"Annual Pole Maintenance Costs","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"DEDICATED WOOD POLE MINOR",{"$f":"(((D$51+D$34)*D$58)+(D$57*D$60))/D$61","v":16.255479433736397},{"$f":"(((E$51+E$34)*E$58)+(E$57*E$60))/E$61","v":16.229165921241371},{"$f":"(((F$51+F$34)*F$58)+(F$57*F$60))/F$61","v":17.855605178932567},{"$f":"(((G51+G34)*G58)+(G57*G60))/G61","v":18.678153097974814},{"$f":"(((H51+H34)*H58)+(H57*H60))/H61","v":19.125390275345747},{"$f":"(((I51+I34)*I58)+(I57*I60))/I61","v":19.488972251612985},{"$f":"(((J51+J34)*J58)+(J57*J60))/J61","v":19.940377731296945},{"$f":"(((K51+K34)*K58)+(K57*K60))/K61","v":20.445008761291689}]
[null,null,"DEDICATED WOOD POLE MAJOR",{"$f":"(((D$51+D$33)*D$58)+(D$57*D$60))/D$61","v":22.984832554842093},{"$f":"(((E$51+E$33)*E$58)+(E$57*E$60))/E$61","v":22.958519042347067},24.584958300038263,25.40750621908051,25.854743396451447,26.218325372718684,26.669730852402644,27.174361882397388]
[null,"Amended formula (5)","STEEL POLE MINOR",{"$f":"(((((D50*D51)+D34))*D59))/(D61-1)","v":15.461816543201007},{"$f":"(E$58*(E$51)+(2*E$34))/(E$61-1)","v":15.434528456169128},17.121206204885922,17.974218861670476,18.438020378944035,18.815068354332286,19.283192555486021,19.806513623628717]
[null,"Amended formula (5) & (9)","STEEL POLE MAJOR",{"$f":"(((((D50*D51)+D33))*D59))/(D61-1)","v":18.951110754144704},{"$f":"(((((E50*E51)+E33))*E59))/(E61)","v":18.247971857573081},19.874411115264277,20.696959034306524,21.144196211677457,21.507778187944698,21.959183667628654,22.463814697623402]
[null,null,"SHARED WOOD POLE",0,1,2,0,0,0,0,0]
[]
[null,null,"Street Light Patrol Cost ","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,"Amend as per reccommendation (6)","Number of  Lights",{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!F$5:F$268)","v":227130},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!G$5:G$268)","v":230536.78500000003},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!H$5:H$268)","v":231730},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!I$5:I$268)","v":235205.95},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!J$5:J$268)","v":238734.03924999994},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!K$5:K$268)","v":242315.04983874995},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!L$5:L$268)","v":245949.77558633112},{"$f":"SUMIF('I_Asset number input'!$B$5:$B$268,\"Luminaires\", 'I_Asset number input'!M$5:M$268)","v":249639.02222012612}]
[null,null,"Cost Total For Steet Light Patrol",155000,{"$f":"D72*1.035","v":160425},{"$f":"E72*1.035","v":166039.875},171851.27062499998,{"$f":"G72*1.035","v":177866.06509687495},{"$f":"H72*1.035","v":184091.37737526555},190534.57558339983,197203.2857288188]
[null,null,"Cost Per Year",{"$f":"D72/D71","v":0.68242856513890726},{"$f":"E72/E71","v":0.69587593147011217},{"$f":"F72/F71","v":0.71652300090622711},{"$f":"G72/G71","v":0.73064168072703928},0.74503856113545397,0.75971912391644802,0.77468895887046685,0.78995376594180589]
[]
[null,null,"Street Lighting Smart Controls","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,null,"Connection Maintenance Charge"]
[]
[]
[null,null,"Fault & Emergency","No longer used - built up from failure rates"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Lamp Stock"]
[]
[null,null,"Description"]
[]
[]
[]
[]
["Tariff Class","Type","Mapping Code","Description",null,"Lamp Cost","Lamp On-costed","Ballast / Igniter Cost","Ballast / Igniter On-costed","Starter / PE Cell Cost","Starter / PE Cell On-Costed","Bulb Failure Rate","Luminaire Failure Rate","Bulk Maintenance","Ballast / Ignitor Failure Rate","PE Cell Failure Rate","Remarks"]
[2,"FLUORESCENT",{"$f":"D96","v":"1 x 20 W Fluorescent"},"1 x 20 W Fluorescent",null,5.8125168409411847,{"$f":"F96*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,{"$f":"H96*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J96*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"FLUORESCENT",{"$f":"D97","v":"1 x 40 W Fluorescent"},"1 x 40 W Fluorescent",null,5.8125168409411847,{"$f":"F97*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,{"$f":"H97*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J97*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"FLUORESCENT","1 x 42 W Fluorescent","1 x 42 W Fluorescent",null,5.8125168409411847,{"$f":"F98*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,{"$f":"H98*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J98*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","100 W Metal Halide","100 W Metal Halide",null,35.572603066560056,{"$f":"F99*(1+'I_OPEX Input'!$D$7)","v":38.398515813690331},0,{"$f":"H99*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J99*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","100W LED Aglo Nilum Plus FLOODLIGHT","100W LED Aglo Nilum Plus FLOODLIGHT",null,0,{"$f":"F100*(1+'I_OPEX Input'!$D$7)","v":0},0,{"$f":"H100*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J100*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","100W LED Gerard V4 Cat Luminaire","100W LED Gerard V4 Cat Luminaire",null,0,{"$f":"F101*(1+'I_OPEX Input'!$D$7)","v":0},0,{"$f":"H101*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J101*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"METAL HALIDE",{"$f":"D102","v":"100W Metal Halide - STANDARD"},"100W Metal Halide - STANDARD",null,35.572603066560056,{"$f":"F102*(1+'I_OPEX Input'!$D$7)","v":38.398515813690331},0,{"$f":"H102*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J102*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","100W Sodium","100W Sodium",null,14.171469631247081,{"$f":"F103*(1+'I_OPEX Input'!$D$7)","v":15.297261201843643},0,{"$f":"H103*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J103*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","100W Sodium - STANDARD","100W Sodium - STANDARD",null,14.171469631247081,{"$f":"F104*(1+'I_OPEX Input'!$D$7)","v":15.297261201843643},0,{"$f":"H104*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J104*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"MERCURY",{"$f":"D105","v":"125W Mercury"},"125W Mercury",null,14.614328057223551,{"$f":"F105*(1+'I_OPEX Input'!$D$7)","v":15.775300614401255},0,{"$f":"H105*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J105*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","150 W Metal Halide","150 W Metal Halide",null,24.357213428705922,{"$f":"F106*(1+'I_OPEX Input'!$D$7)","v":26.292167690668762},0,{"$f":"H106*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J106*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","150W LED Aglo Nilum Plus FLOODLIGHT","150W LED Aglo Nilum Plus FLOODLIGHT",null,0,{"$f":"F107*(1+'I_OPEX Input'!$D$7)","v":0},0,{"$f":"H107*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J107*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"METAL HALIDE","150W Metal Halide - AEROSCREEN","150W Metal Halide - AEROSCREEN",null,24.357213428705922,{"$f":"F108*(1+'I_OPEX Input'!$D$7)","v":26.292167690668762},0,{"$f":"H108*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J108*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","150W Metal Halide - FLOODLIGHT","150W Metal Halide - FLOODLIGHT",null,24.357213428705922,{"$f":"F109*(1+'I_OPEX Input'!$D$7)","v":26.292167690668762},0,{"$f":"H109*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J109*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","150W Metal Halide - STANDARD","150W Metal Halide - STANDARD",null,24.357213428705922,{"$f":"F110*(1+'I_OPEX Input'!$D$7)","v":26.292167690668762},0,{"$f":"H110*(1 +'I_OPEX Input'!$D$7)","v":0},10.51,{"$f":"J110*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","150W Sodium","150W Sodium",null,9.6875280682353075,{"$f":"F111*(1+'I_OPEX Input'!$D$7)","v":10.457112149697801},0,0,10.51,{"$f":"J111*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","150W Sodium - AEROSCREEN","150W Sodium - AEROSCREEN",null,9.6875280682353075,{"$f":"F112*(1+'I_OPEX Input'!$D$7)","v":10.457112149697801},0,0,10.51,{"$f":"J112*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","150W Sodium - FLOODLIGHT","150W Sodium - FLOODLIGHT",null,9.6875280682353075,{"$f":"F113*(1+'I_OPEX Input'!$D$7)","v":10.457112149697801},0,0,10.51,{"$f":"J113*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","150W Sodium - STANDARD","150W Sodium - STANDARD",null,9.6875280682353075,{"$f":"F114*(1+'I_OPEX Input'!$D$7)","v":10.457112149697801},0,0,10.51,{"$f":"J114*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","165W LED RoadLED Midi","165W LED RoadLED Midi",null,0,{"$f":"F115*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J115*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","175W LED SLED Maximus","175W LED SLED Maximus",null,0,{"$f":"F116*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J116*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","17W LED B2001 NUWE Post Top","17W LED B2001 NUWE Post Top",null,0,{"$f":"F117*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J117*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","17W LED Cat P Luminaire","17W LED Cat P Luminaire",null,0,{"$f":"F118*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J118*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","18W LED P4 Gerard","18W LED P4 Gerard",null,0,{"$f":"F119*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J119*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","198W LED Gerard V2/V3 Cat Luminaire","198W LED Gerard V2/V3 Cat Luminaire",null,0,{"$f":"F120*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J120*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"FLUORESCENT","1x42W Compact Fluorescent - STD","1x42W Compact Fluorescent - STD",null,5.8125168409411847,{"$f":"F121*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,0,10.51,{"$f":"J121*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"FLUORESCENT","2 x 14 W Fluorescent","2 x 14 W Fluorescent",null,3.7642966208000055,{"$f":"F122*(1+'I_OPEX Input'!$D$7)","v":4.0633350067397167},0,0,10.51,{"$f":"J122*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"FLUORESCENT","2 x 24 W Fluorescent","2 x 24 W Fluorescent",null,3.7642966208000055,{"$f":"F123*(1+'I_OPEX Input'!$D$7)","v":4.0633350067397167},0,0,10.51,{"$f":"J123*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","2 x 250 W Metal Halide","2 x 250 W Metal Halide",null,42.912981477120063,{"$f":"F124*(1+'I_OPEX Input'!$D$7)","v":46.322019076832774},0,0,10.51,{"$f":"J124*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","2 x 250W Sodium","2 x 250W Sodium",null,39.812972495284768,{"$f":"F125*(1+'I_OPEX Input'!$D$7)","v":42.975743188929485},0,0,10.51,{"$f":"J125*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"FLUORESCENT","2 x 40 W Fluorescent","2 x 40 W Fluorescent",null,11.625033681882369,{"$f":"F126*(1+'I_OPEX Input'!$D$7)","v":12.54853457963736},0,0,10.51,{"$f":"J126*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","2 x 400 W Metal Halide","2 x 400 W Metal Halide",null,39.857258337882413,{"$f":"F127*(1+'I_OPEX Input'!$D$7)","v":43.023547130185243},0,0,10.51,{"$f":"J127*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","2 x 400 W Sodium","2 x 400 W Sodium",null,24.135784215717685,{"$f":"F128*(1+'I_OPEX Input'!$D$7)","v":26.053147984389952},0,0,10.51,{"$f":"J128*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","250 W Metal Halide","250 W Metal Halide",null,21.456490738560031,{"$f":"F129*(1+'I_OPEX Input'!$D$7)","v":23.161009538416387},0,0,10.51,{"$f":"J129*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"MERCURY","250W Mercury","250W Mercury",null,14.614328057223551,{"$f":"F130*(1+'I_OPEX Input'!$D$7)","v":15.775300614401255},0,0,10.51,{"$f":"J130*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","250W Metal Halide - AEROSCREEN","250W Metal Halide - AEROSCREEN",null,21.456490738560031,{"$f":"F131*(1+'I_OPEX Input'!$D$7)","v":23.161009538416387},0,0,10.51,{"$f":"J131*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","250W Metal Halide - FLOODLIGHT","250W Metal Halide - FLOODLIGHT",null,21.456490738560031,{"$f":"F132*(1+'I_OPEX Input'!$D$7)","v":23.161009538416387},0,0,10.51,{"$f":"J132*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","250W Metal Halide - STANDARD","250W Metal Halide - STANDARD",null,21.456490738560031,{"$f":"F133*(1+'I_OPEX Input'!$D$7)","v":23.161009538416387},0,0,10.51,{"$f":"J133*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","250W Sodium","250W Sodium",null,19.906486247642384,{"$f":"F134*(1+'I_OPEX Input'!$D$7)","v":21.487871594464742},0,0,10.51,{"$f":"J134*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","250W Sodium - FLOODLIGHT","250W Sodium - FLOODLIGHT",null,19.906486247642384,{"$f":"F135*(1+'I_OPEX Input'!$D$7)","v":21.487871594464742},0,0,10.51,{"$f":"J135*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","250W Sodium - STANDARD","250W Sodium - STANDARD",null,19.906486247642384,{"$f":"F136*(1+'I_OPEX Input'!$D$7)","v":21.487871594464742},0,0,10.51,{"$f":"J136*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","250W Sodium (w/o PECB) - AEROSCREEN","250W Sodium (w/o PECB) - AEROSCREEN",null,19.906486247642384,{"$f":"F137*(1+'I_OPEX Input'!$D$7)","v":21.487871594464742},0,0,10.51,{"$f":"J137*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","25W LED","25W LED",null,0,{"$f":"F138*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J138*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","25W LED P4 Gerard","25W LED P4 Gerard",null,0,{"$f":"F139*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J139*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"FLUORESCENT","2x14W Energy Efficient Fluro - STD","2x14W Energy Efficient Fluro - STD",null,3.7642966208000055,{"$f":"F140*(1+'I_OPEX Input'!$D$7)","v":4.0633350067397167},0,0,10.51,{"$f":"J140*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"FLUORESCENT","2x24W Energy Efficient Fluro - STD","2x24W Energy Efficient Fluro - STD",null,3.7642966208000055,{"$f":"F141*(1+'I_OPEX Input'!$D$7)","v":4.0633350067397167},0,0,10.51,{"$f":"J141*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","300W LED Aglo Nilum Plus FLOODLIGHT","300W LED Aglo Nilum Plus FLOODLIGHT",null,0,{"$f":"F142*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J142*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","33W LED","33W LED",null,0,{"$f":"F143*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J143*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","33W LED P3 Gerard Luminaire","33W LED P3 Gerard Luminaire",null,0,{"$f":"F144*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J144*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[2,"MERCURY","400 W Mercury","400 W Mercury",null,14.614328057223551,{"$f":"F145*(1+'I_OPEX Input'!$D$7)","v":15.775300614401255},0,0,10.51,{"$f":"J145*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"METAL HALIDE","400 W Metal Halide","400 W Metal Halide",null,19.928629168941207,{"$f":"F146*(1+'I_OPEX Input'!$D$7)","v":21.511773565092621},0,0,10.51,{"$f":"J146*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","400 W Sodium","400 W Sodium",null,12.067892107858842,{"$f":"F147*(1+'I_OPEX Input'!$D$7)","v":13.026573992194976},0,0,10.51,{"$f":"J147*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","400W Metal Halide - AEROSCREEN","400W Metal Halide - AEROSCREEN",null,19.928629168941207,{"$f":"F148*(1+'I_OPEX Input'!$D$7)","v":21.511773565092621},0,0,10.51,{"$f":"J148*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"METAL HALIDE","400W Metal Halide - FLOODLIGHT","400W Metal Halide - FLOODLIGHT",null,19.928629168941207,{"$f":"F149*(1+'I_OPEX Input'!$D$7)","v":21.511773565092621},0,0,10.51,{"$f":"J149*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","400W Sodium - AEROSCREEN","400W Sodium - AEROSCREEN",null,12.067892107858842,{"$f":"F150*(1+'I_OPEX Input'!$D$7)","v":13.026573992194976},0,0,10.51,{"$f":"J150*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","400W Sodium - FLOODLIGHT","400W Sodium - FLOODLIGHT",null,12.067892107858842,{"$f":"F151*(1+'I_OPEX Input'!$D$7)","v":13.026573992194976},0,0,10.51,{"$f":"J151*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","400W Sodium - STANDARD","400W Sodium - STANDARD",null,12.067892107858842,{"$f":"F152*(1+'I_OPEX Input'!$D$7)","v":13.026573992194976},0,0,10.51,{"$f":"J152*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","42W LED","42W LED",null,0,{"$f":"F153*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J153*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[2,"MERCURY","50W Mercury","50W Mercury",null,7.3071640286117754,{"$f":"F154*(1+'I_OPEX Input'!$D$7)","v":7.8876503072006274},0,0,10.51,{"$f":"J154*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"MERCURY",{"$f":"D155","v":"50W Mercury - STANDARD"},"50W Mercury - STANDARD",null,7.3071640286117754,{"$f":"F155*(1+'I_OPEX Input'!$D$7)","v":7.8876503072006274},0,0,10.51,{"$f":"J155*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","50W Sodium","50W Sodium",null,14.171469631247081,{"$f":"F156*(1+'I_OPEX Input'!$D$7)","v":15.297261201843643},0,0,10.51,{"$f":"J156*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","70W LED RoadLED Midi","70W LED RoadLED Midi",null,0,{"$f":"F157*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J157*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[2,"HIGH LOW PRESSURE SODIUM","70W Sodium","70W Sodium",null,9.8757428992753109,{"$f":"F158*(1+'I_OPEX Input'!$D$7)","v":10.66027890003479},0,0,10.51,{"$f":"J158*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","70W Sodium - STANDARD","70W Sodium - STANDARD",null,9.8757428992753109,{"$f":"F159*(1+'I_OPEX Input'!$D$7)","v":10.66027890003479},0,0,10.51,{"$f":"J159*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","75W LED Aglo Nilum Plus FLOODLIGHT","75W LED Aglo Nilum Plus FLOODLIGHT",null,0,{"$f":"F160*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J160*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","80W LED RoadLED Midi","80W LED RoadLED Midi",null,0,{"$f":"F161*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J161*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[2,"MERCURY","80W Mercury","80W Mercury",null,4.3178696532705949,{"$f":"F162*(1+'I_OPEX Input'!$D$7)","v":4.6608842724367348},0,0,10.51,{"$f":"J162*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"MERCURY","80W Mercury - AEROSCREEN","80W Mercury - AEROSCREEN",null,34.210813406682405,{"$f":"F163*(1+'I_OPEX Input'!$D$7)","v":36.92854462007567},0,0,10.51,{"$f":"J163*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"MERCURY","80W Mercury - POST TOP","80W Mercury - POST TOP",null,4.3178696532705949,{"$f":"F164*(1+'I_OPEX Input'!$D$7)","v":4.6608842724367348},0,0,10.51,{"$f":"J164*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"MERCURY","80W Mercury - STANDARD","80W Mercury - STANDARD",null,4.3178696532705949,{"$f":"F165*(1+'I_OPEX Input'!$D$7)","v":4.6608842724367348},0,0,10.51,{"$f":"J165*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","82W LED Gerard V5 Cat Luminaire","82W LED Gerard V5 Cat Luminaire",null,0,{"$f":"F166*(1+'I_OPEX Input'!$D$7)","v":0},0,0,10.51,{"$f":"J166*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"FLUORESCENT","B2001 42WCFL c/w D2 PECB green - PT","B2001 42WCFL c/w D2 PECB green - PT",null,5.8125168409411847,{"$f":"F167*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,0,10.51,{"$f":"J167*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","Roadster A/Screen 100W HPS c/w PECB","Roadster A/Screen 100W HPS c/w PECB",null,14.171469631247081,{"$f":"F168*(1+'I_OPEX Input'!$D$7)","v":15.297261201843643},0,0,10.51,{"$f":"J168*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"HIGH LOW PRESSURE SODIUM","Suburban 70W HPS c/w D2 PECB - STD","Suburban 70W HPS c/w D2 PECB - STD",null,9.8757428992753109,{"$f":"F169*(1+'I_OPEX Input'!$D$7)","v":10.66027890003479},0,0,10.51,{"$f":"J169*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"FLUORESCENT","Urban A/Screen 42W CFL c/w D2 PECB","Urban A/Screen 42W CFL c/w D2 PECB",null,5.8125168409411847,{"$f":"F170*(1+'I_OPEX Input'!$D$7)","v":6.2742672898186802},0,0,10.51,{"$f":"J170*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},7.9132966128306753E-2,"0",20,null,3.5918290145640248E-2]
[4,"LED","60W LED RoadLED Midi Optic Tuner","60W LED RoadLED Midi Optic Tuner",null,0,0,0,0,10.51,{"$f":"J171*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","80W LED RoadLED Midi Optic Tuner","80W LED RoadLED Midi Optic Tuner",null,0,0,0,0,10.51,{"$f":"J172*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","150W LED SLED Maximus","150W LED SLED Maximus",null,0,0,0,0,10.51,{"$f":"J173*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","25W LED P4 GE","25W LED P4 GE",null,0,0,0,0,10.51,{"$f":"J174*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","33W LED P4 Pecan","33W LED P4 Pecan",null,0,0,0,0,10.51,{"$f":"J175*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","33W LED P3 Gerard","33W LED P3 Gerard",null,0,0,0,0,10.51,{"$f":"J176*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","42W LED P3 Gerard","42W LED P3 Gerard",null,0,0,0,0,10.51,{"$f":"J177*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","13W LED STREETLED3 STD Visor S-S","13W LED STREETLED3 STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J178*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","24W LED STREETLED3 STD Visor S-S","24W LED STREETLED3 STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J179*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","18W LED Bourke Hill S-S","18W LED Bourke Hill S-S",null,0,0,0,0,10.51,{"$f":"J180*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","24W LED Bourke Hill S-S","24W LED Bourke Hill S-S",null,0,0,0,0,10.51,{"$f":"J181*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","30W LED ATS PLED MKII","30W LED ATS PLED MKII",null,0,0,0,0,10.51,{"$f":"J182*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","20W LED ATS PLED MKII","20W LED ATS PLED MKII",null,0,0,0,0,10.51,{"$f":"J183*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","13W LED ATS PLED MKII","13W LED ATS PLED MKII",null,0,0,0,0,10.51,{"$f":"J184*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","37W LED 4K ROADLED MIDI STD Visor S-S","37W LED 4K ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J185*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","40W LED 3K ROADLED MIDI STD Visor S-S","40W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J186*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","55W LED 4K ROADLED MIDI STD Visor S-S","55W LED 4K ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J187*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","61W LED 3K ROADLED MIDI STD Visor S-S","61W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J188*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","113W LED ROADLED MIDI STD Visor S-S","113W LED ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J189*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","275W LED ROADLED S-S","275W LED ROADLED S-S",null,0,0,0,0,10.51,{"$f":"J190*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","230W LED Avento S-S","230W LED Avento S-S",null,0,0,0,0,10.51,{"$f":"J191*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","74W LED ATS VLED","74W LED ATS VLED",null,0,0,0,0,10.51,{"$f":"J192*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","155W LED ATS VLED","155W LED ATS VLED",null,0,0,0,0,10.51,{"$f":"J193*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","254W LED 3K ROADLED MIDI STD Visor S-S","254W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,10.51,{"$f":"J194*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","290W LED ATS VLED","290W LED ATS VLED",null,0,0,0,0,10.51,{"$f":"J195*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","120W LED 4K ROADLED MIDI Aeroscreen S-S","120W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J196*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","121W LED 3K ROADLED MIDI Aeroscreen S-S","121W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J197*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","205W LED 3K ROADLED MIDI Aeroscreen S-S","205W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J198*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","9W LED STREETLED Aeroscreen S-S","9W LED STREETLED Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J199*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","17W LED STREETLED3 Aeroscreen S-S","17W LED STREETLED3 Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J200*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","36W LED 4K ROADLED MIDI Aeroscreen S-S","36W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J201*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","39W LED 3K ROADLED MIDI Aeroscreen S-S","39W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J202*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","57W LED 4K ROADLED MIDI Aeroscreen S-S","57W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,10.51,{"$f":"J203*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","63W LED 3K ROADLED MIDI Aerosreen S-S","63W LED 3K ROADLED MIDI Aerosreen S-S",null,0,0,0,0,10.51,{"$f":"J204*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","17W LED Post Top B2001 S-S","17W LED Post Top B2001 S-S",null,0,0,0,0,10.51,{"$f":"J205*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","28W LED Post Top B2001 S-S","28W LED Post Top B2001 S-S",null,0,0,0,0,10.51,{"$f":"J206*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","150W LED SLED Maximus Pedestrian","150W LED SLED Maximus Pedestrian",null,0,0,0,0,10.51,{"$f":"J207*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[4,"LED","175W LED SLED Maximus Pedestrian","175W LED SLED Maximus Pedestrian",null,0,0,0,0,10.51,{"$f":"J208*(1 +'I_OPEX Input'!$D$7)","v":11.344921833433633},"0",3.78955415403937E-2,6,null,3.5918290145640248E-2]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mapping Code",null,null,null,"Inspection Cost"]
[null,"Support",{"$f":"C64","v":"DEDICATED WOOD POLE MINOR"},{"$f":"C217","v":"DEDICATED WOOD POLE MINOR"},null,null,{"$f":"D64-G221","v":11.378835603615478}]
[null,"Support",{"$f":"C65","v":"DEDICATED WOOD POLE MAJOR"},{"$f":"C218","v":"DEDICATED WOOD POLE MAJOR"},null,null,{"$f":"D65-G223","v":16.482640781347534}]
[null,"Support",{"$f":"C66","v":"STEEL POLE MINOR"},"STEEL POLE MINOR",null,null,{"$f":"D66-G222","v":9.2770899259206026}]
[null,"Support",{"$f":"C67","v":"STEEL POLE MAJOR"},"STEEL POLE MAJOR",null,null,{"$f":"D67-G224","v":11.993293309704251}]
[null,"Support","BRACKET MINOR","BRACKET MINOR",null,null,{"$f":"0.3*D64","v":4.8766438301209192}]
[null,"Support","OUTREACH MINOR","OUTREACH MINOR",null,null,{"$f":"0.4*D66","v":6.1847266172804032}]
[null,"Support","BRACKET MAJOR","BRACKET MAJOR",null,null,{"$f":"0.4*D64","v":6.5021917734945589}]
[null,"Support","OUTREACH MAJOR","OUTREACH MAJOR",null,null,{"$f":"0.45*D66","v":6.9578174444404528}]
[null,"Support","SHARED WOOD POLE MINOR","SHARED WOOD POLE MINOR",null,null,{"$f":"D68","v":0}]
[null,"Support","SHARED WOOD POLE MAJOR","SHARED WOOD POLE MAJOR",null,null,{"$f":"D68","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,"Other Maintenance"]
[]
[]
[]
[null,null,"Description"]
[]
[]
[]
[]
[]
[null,null,"Item ID","Description",null,"Cost","In $ 21/22",null,null,"Count of Items Used","Sum Of Costs"]
[null,null,1000005752,"COVER,ACCESS,SKIRT ASSY,2 HALVES,386x382",null,95,{"$f":"F244","v":95},null,null,{"$f":"92+30","v":122},{"$f":"J244*G244","v":11590}]
[null,null,1000007323,"VISOR,17W,STD REPLACEMENT,STREETLED 2/3",null,45,{"$f":"F245","v":45},null,null,12,{"$f":"J245*G245","v":540}]
[null,null,1000007324,"VISOR,17W,GLARE,PATHWAY SHIELD,STLED 2/3",null,80,80,null,null,18,{"$f":"J246*G246","v":1440}]
[null,null,1000007325,"VISOR,17W,GLARE,REAR SHIELD,STREETLED2/3",null,75,75,null,null,10,{"$f":"J247*G247","v":750}]
[null,null,1000007326,"VISOR,17W,GLARE,360 SHIELD,STREETLED 2/3",null,85,85,null,null,25,{"$f":"J248*G248","v":2125}]
[null,null,1000007856,"COVER,ELEC,URD STREET LIGHT COLM",null,172,172,null,null,18,3096]
[null,null,1000005051,"ADAPTER,LAMP,RED BUSH,E40 TO E27",null,16.5,16.5,null,null,18,297]
[null,null,1000005474,"GUARD,LAMP,WELD MESH,GALV,SUBURBAN MINOR",null,40.69,40.69,null,null,20,{"$f":"J251*G251","v":813.8}]
[null,null,1000005475,"GUARD,LAMP,WELD MESH,GALV,ROADSTER MAJOR",null,42,42,null,null,20,{"$f":"J252*G252","v":840}]
[null,null,1000007849,"BALLAST,FLURO,240V,40W",null,6.2,6.2,null,null,20,{"$f":"J253*G253","v":124}]
[null,null,1000007850,"BALLAST,FLURO,240V,65W",null,10.74,10.74,null,null,20,{"$f":"J254*G254","v":214.8}]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL:",{"$f":"SUM(K244:K254)","v":21830.6}]
[]
[null,null,"Calculations - Materials"]
[null,null,"Total Cost Of Components",{"$f":"K256","v":21830.6}]
[null,null,"Number Of Assets ",227708]
[null,null,"Average Per Light",{"$f":"D259/D260","v":9.5871027807542988E-2}]
[]
[null,null,"Calculations - Labour"]
[null,null,"Number of callouts for other maintenance",0,null,null,null," Rapids EMSOs costs already part of OHs"]
[null,null,"Cost Per Callout (Labour)",{"$f":"$D$54","v":127.91999759047674}]
[null,null,"Total On Labour",{"$f":"D264*D265","v":0}]
[null,null,"$ Labour Per Asset (Averaged)",{"$f":"D266/D260","v":0}]
[]
[null,null,"Calculations - Warranty"]
[null,null,"Number of hours to assess warranties",0,null,null,null,"No warranty  ( already in OH cost)"]
[null,null,"Hourly rate",{"$f":"'I_Global Inputs'!$O$11","v":64.628165367284382}]
[null,null,"Support costs of assessing lamps for warranty",{"$f":"D270*D271/D260","v":0}]
[]
[null,null,"TOTAL PER LAMP"]
[null,null,"Addition of materials and labour",{"$f":"D267+D261+D272","v":9.5871027807542988E-2}]
[]
[]
[]
[null,null,"Bulk Works Additional Material Usage"]
[]
[]
[]
[]
[]
[null,null,"Inputs","FY23 dollars",null,"CPI to FY23/24"]
[null,null,"Total Cost Of Tasks ",0,null,{"$f":"1*(1+CPIFY24)","v":1.0783182192910141},{"$f":"D286*F286","v":0}]
[null,null,"Done over 234 tasks"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total:",null,null,null,{"$f":"SUM(G286:G294)","v":0}]
[null,null,"Number Of Assets:",null,null,null,0]
[null,null,"Average Per Light:",null,null,null,0]
[]
[]
[]
[]
[]
[]
[null,null,"Additional Pole Maintenance"]
[]
[null,null,"Currently not used, but left in here in case future years wish to use this feature."]
[null,null,"(E.g. pole remedial work)"]
[]
[null,null,"Type Of Work","Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total:",0]
[]
[]
[]
[]
[]
[null,null,"Street Light Improvement Programs"]
[]
[null,null,"Values found from a combination of old and new PLAMP."]
[]
[null,null,"Type Of Works","Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total:",{"$f":"SUM(D333:D343)","v":0}]
[null,null,"Total Lights"]
[null,null,"Per light surcharge",0]

{"sheet":"I_Global Inputs","index":8,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Global Inputs"]
[null,"Description:"]
[null,"This sheet contains all the major inputs for this spreadheet such as overheads and oncosts."]
[]
[null,"Real 2021-22$"]
[null,"Cost_Type","Source",null,"FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Average 25-29",null,"To use in model"]
[]
[null,"Labour Rates (excluding oncost)",null,"$2021/22"]
[null,"R3 EO7 Engineer","ANS Labour Rates",{"$f":"'Summary Labour Rates'!D10","v":96.232346184155361},{"$f":"D9","v":96.232346184155361},{"$f":"E9","v":96.232346184155361},96.232346184155361,96.232346184155361,96.232346184155361,96.232346184155361,96.232346184155361,96.232346184155361,null,null,{"$f":"D9","v":96.232346184155361}]
[null,"R4 Field Worker","ANS Labour Rates",{"$f":"'Summary Labour Rates'!D11","v":62.370207775772727},{"$f":"D10","v":62.370207775772727},62.370207775772727,62.370207775772727,62.370207775772727,62.370207775772727,{"$f":"I10","v":62.370207775772727},62.370207775772727,62.370207775772727,null,null,{"$f":"D10","v":62.370207775772727}]
[null,"R2 Technical Specialist","ANS Labour Rates",{"$f":"'Summary Labour Rates'!D12","v":64.628165367284382},{"$f":"D11","v":64.628165367284382},64.628165367284382,64.628165367284382,64.628165367284382,64.628165367284382,64.628165367284382,64.628165367284382,64.628165367284382,null,null,{"$f":"D11","v":64.628165367284382}]
[]
[]
[]
[null,"Plant Material Type (including oncost)",null,"Hourly Rate $21/22"]
[null,"Truck with EWP","EE Fleet Recovery Rates",65.947660586835838,{"$f":"$D16","v":65.947660586835838},65.947660586835838,65.947660586835838,65.947660586835838,65.947660586835838,65.947660586835838,65.947660586835838,65.947660586835838,null,null,{"$f":"E16","v":65.947660586835838}]
[null,"Truck with Borer","EE Fleet Recovery Rates",57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,57.468675654242666,null,null,{"$f":"E17","v":57.468675654242666}]
[null,"Truck – Large","EE Fleet Recovery Rates",60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,60.295003965107057,null,null,{"$f":"E18","v":60.295003965107057}]
[null,"Truck – Medium","EE Fleet Recovery Rates",32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,32.031720856463124,null,null,{"$f":"E19","v":32.031720856463124}]
[null,"Truck – Small","EE Fleet Recovery Rates",18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,18.842188739095956,null,null,18.842188739095956]
[null,"VMS Truck Mounted","Contractor Cost",149.935,149.935,149.935,149.935,149.935,149.935,149.935,149.935,149.935,null,null,149.935]
[null,"Van","EE Fleet Recovery Rates",16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,16.015860428231562,null,null,16.015860428231562]
[]
[null,"WACC","ACS PTRM Model sheet \"WACC\""]
[null,"Nominal Vanilla WACC","Per EE 2022-23 PTRM",null,5.2494245635509695E-2,5.1062420033465526E-2,5.1454800994647609E-2,5.8436673996816117E-2,5.8974043926999897E-2,5.9773508523722818E-2,6.0599967087431615E-2,6.1561074788859867E-2,null,null,{"$f":"E25","v":5.2494245635509695E-2}]
[null,"Real Vanilla WACC","Per EE 2022-23 PTRM",null,2.7576796314911348E-2,2.6178868705205804E-2,2.6561960178340716E-2,2.886045201777683E-2,2.9382806054492061E-2,3.015993096575436E-2,3.0963295543269001E-2,3.1897546716175867E-2,null,null,{"$f":"J26","v":3.015993096575436E-2}]
[null,"Post-tax Nominal WACC ","Per EE 2022-23 PTRM",null,4.881291157611338E-2,4.7560973254400771E-2,4.7904057468925891E-2,5.4966876806158423E-2,5.5436879779576065E-2,5.6136120128721406E-2,5.6858970367507124E-2,5.7699589561237198E-2,null,null,{"$f":"J27","v":5.6136120128721406E-2}]
[null,"Post-tax Real WACC ","Per EE 2022-23 PTRM",null,2.3982616608365426E-2,2.276031750778218E-2,2.3095279318252837E-2,2.5487612438712226E-2,2.5944481974283118E-2,2.6624183234986942E-2,2.7326834646912879E-2,2.814396415960263E-2,null,null,2.6624183234986942E-2]
[null,"Pre-tax Nominal WACC ","Per EE 2022-23 PTRM",null,5.5287982180828754E-2,5.3856156578784592E-2,5.4248537539966675E-2,6.0642827161222046E-2,6.1180197091405833E-2,6.1979661688128754E-2,6.2806120251837544E-2,6.3767227953265795E-2,null,null,6.1979661688128754E-2]
[null,"Pre-tax Real WACC ","Per EE 2022-23 PTRM",null,3.0304392081720977E-2,2.890646447201517E-2,2.9289555945150036E-2,3.5259154545423277E-2,3.5500227481793933E-2,3.5996604607650973E-2,3.6519276327569239E-2,3.7173108629365847E-2,null,null,3.5996604607650973E-2]
[null,"Nominal Tax Allowance","Per EE 2022-23 PTRM",null,6.4750706047153744E-3,6.2951833243838212E-3,6.3444800710407839E-3,5.6759503550636234E-3,5.7433173118297681E-3,5.8435415594073475E-3,5.9471498843304202E-3,6.0676383920285973E-3,null,null,5.8435415594073475E-3]
[null,"Real Tax Allowance","Per EE 2022-23 PTRM",null,6.3217754733555509E-3,6.1461469642329902E-3,6.1942766268971994E-3,5.5173455261043891E-3,5.5828300272486864E-3,5.6802536778071122E-3,5.7809668433959072E-3,5.8980885036130637E-3,null,null,5.6802536778071122E-3]
[]
[null,"On-Cost Rates"]
[null,"Materials On-Cost Rate","* Streetlighting Wastage Cost",null,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,7.9440707272467534E-2,null,null,{"$f":"J35","v":7.9440707272467534E-2}]
[null,"Labour Annual Escalator","Per EE estimates",null,-2.6769128292790656E-2,{"$f":"-'[19]Input|Escalations'!G27","v":-3.5674911738620439E-2},{"$f":"-'[19]Input|Escalations'!H27","v":1.729234041923094E-3},{"$f":"-'[19]Input|Escalations'!I27","v":1.4941674802788088E-2},{"$f":"-'[19]Input|Escalations'!J27","v":1.4918061154845383E-2},{"$f":"-'[19]Input|Escalations'!K27","v":9.1170727180788745E-3},{"$f":"-'[19]Input|Escalations'!L27","v":8.0115625486454761E-3},{"$f":"-'[19]Input|Escalations'!M27","v":9.2434206315401904E-3},null,null,{"$f":"J36","v":9.1170727180788745E-3}]
[null,"Labour Ordinary On-Cost Rate","ANS Labour Rates",null,0.52229999999999999,0.52229999999999999,0.52229999999999999,0.52229999999999999,0.52229999999999999,0.52229999999999999,0.52229999999999999,0.52229999999999999,null,null,{"$f":"J37","v":0.52229999999999999}]
[]
[null,"OPEX Overhead Rates"]
[null,"Corporate","Public Lighting Opex Corporate OHs FC22",null,0.48110000000000003,{"$f":"E40","v":0.48110000000000003},{"$f":"F40","v":0.48110000000000003},0.48110000000000003,0.48110000000000003,0.48110000000000003,0.48110000000000003,0.48110000000000003,{"$f":"AVERAGE(H40:L40)","v":0.48109999999999997},null,0.65]
[null,"Divisional","Public Lighting Opex Network OHs FC22",null,0.16889999999999999,{"$f":"E41","v":0.16889999999999999},0.16889999999999999,0.16889999999999999,0.16889999999999999,0.16889999999999999,0.16889999999999999,0.16889999999999999,{"$f":"AVERAGE(H41:L41)","v":0.16889999999999999}]
[null,null,null,null,{"$f":"SUM(E40:E41)","v":0.65},{"$f":"SUM(F40:F41)","v":0.65},{"$f":"SUM(G40:G41)","v":0.65},0.65,0.65,0.65,0.65,0.65,{"$f":"SUM(M40:M41)","v":0.64999999999999991},null,{"$f":"SUM(O40:O41)","v":0.65}]
[null,"Non-System Overheads - Given To OPEX"]
[null,"Total Opex Non System ","EE Opex SCS Non System Cost FY21",null,68274232,null,null,null,null,null,null,null,{"$f":"SUM(E44:L44)","v":68274232}]
[null,"Direct opex Spend Street Lighting","Esri (Collector) , GIS (SL), SAP, IT, Fleet & Property",null,{"$f":"E46*E44","v":3877976.3775999998},null,null,null,null,null,null,null,{"$f":"SUM(E45:L45)","v":3877976.3775999998}]
[null,"Non-System Overheads (to be spread over opex only)","Public Lighting Split",null,5.6799999999999996E-2,{"$f":"E46*(1+0)","v":5.6799999999999996E-2},{"$f":"F46*(1+0)","v":5.6799999999999996E-2},5.6799999999999996E-2,5.6799999999999996E-2,5.6799999999999996E-2,5.6799999999999996E-2,5.6799999999999996E-2,{"$f":"M45/M44","v":5.6799999999999996E-2},null,{"$f":"M46","v":5.6799999999999996E-2}]
[]
[]
[null,"LED Warranty NPV Discount Rate"]
[null,"Discount Rate","Nominal Vanilla WACC - 2022-23 PTRM",null,5.2494245635509695E-2,5.1062420033465526E-2,5.1454800994647609E-2,5.8436673996816117E-2,5.8974043926999897E-2,5.9773508523722818E-2,6.0599967087431615E-2,6.1561074788859867E-2,null,null,{"$f":"H50","v":5.8436673996816117E-2}]
[]
[null,"Cumulative weighted average escalation rate(real)"]
[null,"Public lighting (capex)",null,"No escalation applied",1,1,1,1,1,1,1,1]
[null,"Public lighting (opex)",null,"No escalation applied",1,1,1,1,1,1,1,1]
[null,"Consumer Price Index"]
[null,"Annual CPI Rate","AER PTRM - Inflation Rate",null,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.8000000000000025E-2,2.8000000000000025E-2,2.8000000000000025E-2,2.8000000000000025E-2,null,"?"]
[null,"Cumulative CPI rate Nominal to 23/24","FY21 Q3 Debt rates forecast",null,1,{"$f":"E57*(1+F56)","v":1.0349829351535835},{"$f":"F57*(1+G56)","v":1.1160409556313993},{"$f":"G57*(1+H56)","v":1.1612627986348121},1.1937781569965868,1.2272039453924912,1.2615656558634809,1.2968894942276583]

{"sheet":"I_CAPEX","index":9,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[null,"CAPEX  Input Data"]
[null,"Description"]
[null,"This section contains all the relevant inputs from the Global Inputs sheet, along with traffic control assuptions. "]
[]
[null,"Labour Rates"]
[null,{"$f":"'I_Global Inputs'!B9","v":"R3 EO7 Engineer"},"$ / hour",{"$f":"'I_Global Inputs'!O9","v":96.232346184155361}]
[null,{"$f":"'I_Global Inputs'!B10","v":"R4 Field Worker"},"$ / hour",{"$f":"'I_Global Inputs'!O10","v":62.370207775772727}]
[null,{"$f":"'I_Global Inputs'!B11","v":"R2 Technical Specialist"},"$ / hour",{"$f":"'I_Global Inputs'!O11","v":64.628165367284382}]
[]
[null,"Overheads"]
[null,"Divisional",null,{"$f":"'I_Global Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Corporate",null,{"$f":"'I_Global Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Total",null,{"$f":"SUM(D11:D12)","v":{"$error":"#REF!"}}]
[]
[null,"On-Cost Rates"]
[null,"Materials On-Cost Rate",null,{"$f":"'I_Global Inputs'!O35","v":7.9440707272467534E-2}]
[null,"Labour Ordinary On-Cost Rate",null,{"$f":"'I_Global Inputs'!O37","v":0.52229999999999999}]
[null,"Labour Escalation Rate (Above CPI)"]
[]
[null,"Plant Assuptions"]
[null,"Plant Material Type",null,"Hourly Rate"]
[null,{"$f":"'I_Global Inputs'!B16","v":"Truck with EWP"},null,{"$f":"'I_Global Inputs'!O16","v":65.947660586835838}]
[null,{"$f":"'I_Global Inputs'!B17","v":"Truck with Borer"},null,{"$f":"'I_Global Inputs'!O17","v":57.468675654242666}]
[null,{"$f":"'I_Global Inputs'!B18","v":"Truck – Large"},null,{"$f":"'I_Global Inputs'!O18","v":60.295003965107057}]
[null,{"$f":"'I_Global Inputs'!B19","v":"Truck – Medium"},null,{"$f":"'I_Global Inputs'!O19","v":32.031720856463124}]
[null,{"$f":"'I_Global Inputs'!B20","v":"Truck – Small"},null,{"$f":"'I_Global Inputs'!O20","v":18.842188739095956}]
[null,{"$f":"'I_Global Inputs'!B21","v":"VMS Truck Mounted"},null,{"$f":"'I_Global Inputs'!O21","v":149.935}]
[null,{"$f":"'I_Global Inputs'!B22","v":"Van"},null,{"$f":"'I_Global Inputs'!O22","v":16.015860428231562}]
[]
[null,"Traffic Control Assumptions"]
[null,"Number of Controllers Required",null,{"$f":"'I_OPEX Input'!D37","v":3}]
[null,"Hourly Rate for Controller (EE internal) Oncosted",null,{"$f":"D7*(1+D17)","v":94.946167297058821}]
[null,"Minimum Hours for Controller",null,{"$f":"'I_OPEX Input'!D39","v":5}]
[null,"% of lights requiring traffic control",null,{"$f":"(C41+C42)/2","v":0.39}]
[null,"Number of Lights maintained per 4 hour stint (bulk)",null,12]
[null,"Number of Brackets Maintained per 4 hour stint",null,{"$f":"(1/2.7)*4","v":1.4814814814814814}]
[null,"Number of Columns Maintained per 4 hour stint",null,{"$f":"4/(30/4)","v":0.53333333333333333}]
[null,"Base Traffic Control Cost per light",null,{"$f":"D31*D32*D34*D33/D35","v":46.286256557316186}]
[null,"Base Traffic Control Cost per bracket",null,{"$f":"$D$31*$D$32*$D$34*$D$33/D36","v":374.91867811426113}]
[null,"Base Traffic Control Cost per column",null,{"$f":"$D$31*$D$32*$D$34*$D$33/D37","v":1041.440772539614}]
[null,"% of P-Category Lights Requiring Traffic Control",7.0000000000000007E-2,{"$f":"C41*D38","v":3.2400379590121333}]
[null,"% of V-Category Lights Requiring Traffic Control",0.71,{"$f":"C42*D38","v":32.863242155694493}]
[null,"% of P-Category Brackets Requiring Traffic Control",7.0000000000000007E-2,{"$f":"C43*D39-D41","v":23.004269508986148}]
[null,"% of V-Category Brackets Requiring Traffic Control",0.71,{"$f":"C44*D39-D42","v":233.3290193054309}]
[null,"% of P-Category Columns Requiring Traffic Control",7.0000000000000007E-2,{"$f":"C45*D40","v":72.900854077772991}]
[null,"% of V-Category Columns Requiring Traffic Control",0.71,{"$f":"C46*D40","v":739.42294850312589}]
[]
[]
[]
[null,"Overhead Allocation Weighting by Asset Categories",null,null,null,"* Additional detail as recommended by Q2 in ‘Capex OHs Allocation’!N23:N119 query"]
[null,"Asset Category",null,"Weighting"]
[null,"LED",null,5]
[null,"Luminaires",null,5]
[null,"Vertical Support -Steel",null,0.55000000000000004]
[null,"Vertical Support -Steel V",null,0.8]
[null,"Vertical Support -Wood",null,0]
[null,"Vertical Support - Wood Dedicated",null,0.4]
[null,"Vertical Support - Wood Dedicated V",null,0.8]
[null,"Horizontal Support",null,1]

{"sheet":"I_Asset number input","index":10,"n_rows":316,"n_cols":24,"rows_kept":316,"cut":false,"hidden":false,"merged":[[2,8,2,12]]}
[null,"Forecast number of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the forecast population is not input, then use the default growth rate"]
[null,"This sheet inputs the forecast number of assets for each lamp type.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default growth rate",{"$f":"'I_OPEX Input'!D29","v":1.4999999999999999E-2},{"$f":"'I_OPEX Input'!G29","v":1.4999999999999999E-2},{"$f":"'I_OPEX Input'!H29","v":1.4999999999999999E-2},{"$f":"'I_OPEX Input'!I29","v":1.4999999999999999E-2},{"$f":"'I_OPEX Input'!J29","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,null,"Cumulative Population"]
[null,"Type","Light globe category","Description","Sparklines","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Tariff Category","Tariff No","Mapping Code","Mapping Code 2",null,null,{"$f":"I4","v":"FY25"},{"$f":"J4","v":"FY26"},{"$f":"K4","v":"FY27"},{"$f":"L4","v":"FY28"},{"$f":"M4","v":"FY29"}]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D5,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 20 W Fluorescent",null,229,232.43499999999997,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",13,"1 x 20 W Fluorescent Legacy TC1","1 x 20 W Fluorescent Legacy",null,null,{"$f":"IF(I5=\"\",H5*(1+T$2),I5)","v":0},{"$f":"IF(J5=\"\",T5*(1+U$2),J5)","v":0},{"$f":"IF(K5=\"\",U5*(1+V$2),K5)","v":0},{"$f":"IF(L5=\"\",V5*(1+W$2),L5)","v":0},{"$f":"IF(M5=\"\",W5*(1+X$2),M5)","v":0}]
[null,"Luminaires","FLUORESCENT","2 x 20 W Fluorescent",null,98,99.469999999999985,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",112,"2 x 20 W Fluorescent Legacy TC1","2 x 20 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","FLUORESCENT","4 x 20 W Fluorescent",null,1,1.0149999999999999,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",null,"4 x 20 W Fluorescent Legacy TC1","4 x 20 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D8,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 14 W Fluorescent",null,2557,2595.3549999999996,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",220,"2 x 14 W Fluorescent Legacy TC1","2 x 14 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D9,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 24 W Fluorescent",null,1196,1213.9399999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",221,"2 x 24 W Fluorescent Legacy TC1","2 x 24 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D10,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 40 W Fluorescent",null,1218,1236.27,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",70,"1 x 40 W Fluorescent Legacy TC1","1 x 40 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D11,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 40 W Fluorescent",null,32,32.479999999999997,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",19,"2 x 40 W Fluorescent Legacy TC1","2 x 40 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D12,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 42 W Fluorescent",null,1378,1398.6699999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",223,"1 x 42 W Fluorescent Legacy TC1","1 x 42 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D13,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"50W Mercury",null,739,750.08499999999992,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",185,"50W Mercury Legacy TC1","50W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D14,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury",null,9384,9524.7599999999984,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",104,"80W Mercury Legacy TC1","80W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D15,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"125W Mercury",null,1198,1215.9699999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",97,"125W Mercury Legacy TC1","125W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D16,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"250W Mercury",null,1376,1396.6399999999999,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",30,"250W Mercury Legacy TC1","250W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","MERCURY","2 x 250W Mercury",null,0,0,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",100,"2 x 250W Mercury Legacy TC1","2 x 250W Mercury Legacy ",null,null,0,{"$f":"IF(J17=\"\",T17*(1+U$2),J17)","v":0},0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D18,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"400 W Mercury",null,440,446.59999999999997,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",31,"400 W Mercury Legacy TC1","400 W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D19,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"50W Sodium",null,2,2.0299999999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",182,"50W Sodium Legacy TC1","50W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D20,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium",null,656,665.83999999999992,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",183,"70W Sodium Legacy TC1","70W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","HIGH LOW PRESSURE SODIUM","90W Sodium",null,23,23.344999999999999,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",34,"90W Sodium Legacy TC1","90W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D22,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium",null,1191,1208.8649999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",167,"100W Sodium Legacy TC1","100W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","HIGH LOW PRESSURE SODIUM","120W Sodium",null,21,21.314999999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",150,"120W Sodium Legacy TC1","120W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D24,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium",null,8976,9110.64,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",142,"150W Sodium Legacy TC1","150W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D25,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium",null,14454,14670.81,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",38,"250W Sodium Legacy TC1","250W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D26,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 250W Sodium",null,80,81.199999999999989,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",103,"2 x 250W Sodium Legacy TC1","2 x 250W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","HIGH LOW PRESSURE SODIUM","310W Sodium",null,254,257.81,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",39,"310W Sodium Legacy TC1","310W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D28,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400 W Sodium",null,1457,1478.8549999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",25,"400 W Sodium Legacy TC1","400 W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D29,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 400 W Sodium",null,53,53.794999999999995,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",102,"2 x 400 W Sodium Legacy TC1","2 x 400 W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","HIGH LOW PRESSURE SODIUM","4 x 600W Sodium",null,4,4.0599999999999996,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",88,"4 x 600W Sodium Legacy TC1","4 x 600W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D31,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"100 W Metal Halide",null,140,142.1,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",216,"100 W Metal Halide Legacy TC1","100 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D32,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150 W Metal Halide",null,235,238.52499999999998,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",199,"150 W Metal Halide Legacy TC1","150 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D33,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250 W Metal Halide",null,204,207.05999999999997,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",198,"250 W Metal Halide Legacy TC1","250 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D34,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"2 x 250 W Metal Halide",null,36,36.54,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",214,"2 x 250 W Metal Halide Legacy TC1","2 x 250 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D35,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400 W Metal Halide",null,246,249.68999999999997,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",211,"400 W Metal Halide Legacy TC1","400 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D36,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"2 x 400 W Metal Halide",null,0,0,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",212,"2 x 400 W Metal Halide Legacy TC1","2 x 400 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires","METAL HALIDE","1000 W Metal Halide",null,11,11,0,0,0,0,0,0,"TC1 - Capital Funded by Endeavour Energy Legacy",196,"1000 W Metal Halide Legacy TC1","1000 W Metal Halide Legacy ",null,null,{"$f":"IF(I37=\"\",H37*(1+T$2),I37)","v":0},{"$f":"IF(J37=\"\",T37*(1+U$2),J37)","v":0},{"$f":"IF(K37=\"\",U37*(1+V$2),K37)","v":0},{"$f":"IF(L37=\"\",V37*(1+W$2),L37)","v":0},{"$f":"IF(M37=\"\",W37*(1+X$2),M37)","v":0}]
[null,"Horizontal Support","BRACKET MINOR","Pole mounting bracket minor (<=3m)",null,58584,59462.759999999995,59762,60658.429999999993,61568.306449999989,62491.831046749983,63429.20851245123,64380.646640137995,"TC1 - Capital Funded by Endeavour Energy Legacy",224,"Pole mounting bracket minor (<=3m) Legacy TC1","Pole mounting bracket minor (<=3m) Legacy ",null,null,60658.429999999993,61568.306449999989,62491.831046749983,63429.20851245123,64380.646640137995]
[null,"Horizontal Support","BRACKET MAJOR","Pole mounting bracket major (>3m)",null,26060,26450.899999999998,26584,26982.76,27387.501399999997,27798.313920999994,28215.28862981499,28638.517959262212,"TC1 - Capital Funded by Endeavour Energy Legacy",225,"Pole mounting bracket major (>3m) Legacy TC1","Pole mounting bracket major (>3m) Legacy ",null,null,26982.76,27387.501399999997,27798.313920999994,28215.28862981499,28638.517959262212]
[null,"Horizontal Support","OUTREACH MINOR","Outreach Minor (<=2m)",null,35512,36044.679999999993,36225,36768.375,37319.900624999995,37879.699134374991,38447.894621390609,39024.613040711462,"TC1 - Capital Funded by Endeavour Energy Legacy",226,"Outreach Minor (<=2m) Legacy TC1","Outreach Minor (<=2m) Legacy ",null,null,36768.375,37319.900624999995,37879.699134374991,38447.894621390609,39024.613040711462]
[null,"Horizontal Support","OUTREACH MAJOR","Outreach Major (>2m)",null,11815,11992.224999999999,12052,12232.779999999999,12416.271699999998,12602.515775499996,12791.553512132496,12983.426814814482,"TC1 - Capital Funded by Endeavour Energy Legacy",227,"Outreach Major (>2m) Legacy TC1","Outreach Major (>2m) Legacy ",null,null,12232.779999999999,12416.271699999998,12602.515775499996,12791.553512132496,12983.426814814482]
[null,"Vertical Support","STEEL POLE MINOR","Minor Column (<=9)",null,34190,34702.85,34877,35400.154999999999,35931.157324999993,36470.124684874987,37017.176555148108,37572.434203475328,"TC1 - Capital Funded by Endeavour Energy Legacy",228,"Minor Column (<=9) Legacy TC1","Minor Column (<=9) Legacy ",null,null,35400.154999999999,35931.157324999993,36470.124684874987,37017.176555148108,37572.434203475328]
[null,"Vertical Support","STEEL POLE MAJOR","Major Column (>=9)",null,11294,11463.409999999998,11521,11693.814999999999,11869.222224999998,12047.260558374997,12227.969466750621,12411.389008751879,"TC1 - Capital Funded by Endeavour Energy Legacy",229,"Major Column (>=9) Legacy TC1","Major Column (>=9) Legacy ",null,null,{"$f":"IF(I43=\"\",H43*(1+T$2),I43)","v":11693.814999999999},11869.222224999998,12047.260558374997,12227.969466750621,12411.389008751879]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D44,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2x14W Energy Efficient Fluro - STD",null,2360,2395.3999999999996,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",551,"2x14W Energy Efficient Fluro - STD Capex","2x14W Energy Efficient Fluro - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D45,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2x24W Energy Efficient Fluro - STD",null,2954,2998.3099999999995,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",552,"2x24W Energy Efficient Fluro - STD Capex","2x24W Energy Efficient Fluro - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D46,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1x42W Compact Fluorescent - STD",null,11662,11836.929999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",553,"1x42W Compact Fluorescent - STD Capex","1x42W Compact Fluorescent - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D47,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"50W Mercury - STANDARD",null,32,32.479999999999997,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",554,"50W Mercury - STANDARD Capex","50W Mercury - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D48,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - STANDARD",null,1678,1703.1699999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",555,"80W Mercury - STANDARD Capex","80W Mercury - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D49,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium - STANDARD",null,173,175.59499999999997,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",556,"70W Sodium - STANDARD Capex","70W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D50,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium - STANDARD",null,285,289.27499999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",557,"100W Sodium - STANDARD Capex","100W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D51,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"100W Metal Halide - STANDARD",null,167,169.505,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",558,"100W Metal Halide - STANDARD Capex","100W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D52,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"Suburban 70W HPS c/w D2 PECB - STD",null,3,3.0449999999999999,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",577,"Suburban 70W HPS c/w D2 PECB - STD Capex","Suburban 70W HPS c/w D2 PECB - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D53,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"17W LED Cat P Luminaire",null,17435,17696.524999999998,62263,63196.944999999992,64144.899174999984,65107.072662624974,66083.678752564345,67074.933933852808,"TC3 - Capital Funded by Endeavour Energy",589,"17W LED Cat P Luminaire Capex","17W LED Cat P Luminaire ",null,null,63196.944999999992,64144.899174999984,65107.072662624974,66083.678752564345,67074.933933852808]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D54,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"18W LED P4 Gerard",null,4252,4315.78,4337,4402.0549999999994,4468.0858249999992,4535.1071123749989,4603.1337190606237,4672.1807248465329,"TC3 - Capital Funded by Endeavour Energy",585,"18W LED P4 Gerard Capex","18W LED P4 Gerard ",null,null,4402.0549999999994,4468.0858249999992,4535.1071123749989,4603.1337190606237,4672.1807248465329]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D55,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"25W LED P4 Gerard",null,4453,4519.7949999999992,4543,4611.1449999999995,4680.3121749999991,4750.5168576249989,4821.7746104893731,4894.1012296467134,"TC3 - Capital Funded by Endeavour Energy",588,"25W LED P4 Gerard Capex","25W LED P4 Gerard ",null,null,4611.1449999999995,4680.3121749999991,4750.5168576249989,4821.7746104893731,4894.1012296467134]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D56,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"25W LED",null,717,727.75499999999988,731,741.96499999999992,753.09447499999987,764.39089212499982,775.85675550687472,787.4946068394778,"TC3 - Capital Funded by Endeavour Energy",588,"25W LED Capex","25W LED ",null,null,741.96499999999992,753.09447499999987,764.39089212499982,775.85675550687472,787.4946068394778]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D57,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"33W LED",null,88,89.32,90,91.35,92.720249999999979,94.111053749999968,95.522719556249953,96.955560349593696,"TC3 - Capital Funded by Endeavour Energy",587,"33W LED Capex","33W LED ",null,null,91.35,92.720249999999979,94.111053749999968,95.522719556249953,96.955560349593696]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D58,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"42W LED",null,366,371.48999999999995,373,378.59499999999997,384.27392499999991,390.03803387499988,395.88860438312486,401.82693344887167,"TC3 - Capital Funded by Endeavour Energy",586,"42W LED Capex","42W LED ",null,null,378.59499999999997,384.27392499999991,390.03803387499988,395.88860438312486,401.82693344887167]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D59,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"82W LED Gerard V5 Cat Luminaire",null,70,71.05,71,72.064999999999998,73.145974999999993,74.243164624999991,75.356812094374988,76.487164275790605,"TC3 - Capital Funded by Endeavour Energy",650,"82W LED Gerard V5 Cat Luminaire Capex","82W LED Gerard V5 Cat Luminaire ",null,null,72.064999999999998,73.145974999999993,74.243164624999991,75.356812094374988,76.487164275790605]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D60,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"100W LED Gerard V4 Cat Luminaire",null,150,152.24999999999997,153,155.29499999999999,157.62442499999997,159.98879137499995,162.38862324562493,164.82445259430929,"TC3 - Capital Funded by Endeavour Energy",651,"100W LED Gerard V4 Cat Luminaire Capex","100W LED Gerard V4 Cat Luminaire ",null,null,155.29499999999999,157.62442499999997,159.98879137499995,162.38862324562493,164.82445259430929]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D61,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"198W LED Gerard V2/V3 Cat Luminaire",null,238,241.56999999999996,248,251.71999999999997,255.49579999999995,259.32823699999994,263.21816055499994,267.16643296332489,"TC3 - Capital Funded by Endeavour Energy",652,"198W LED Gerard V2/V3 Cat Luminaire Capex","198W LED Gerard V2/V3 Cat Luminaire ",null,null,251.71999999999997,255.49579999999995,259.32823699999994,263.21816055499994,267.16643296332489]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D62,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"33W LED P3 Gerard Luminaire",null,194,196.90999999999997,6533,6630.994999999999,6730.4599249999983,6831.416823874998,6933.8880762331228,7037.8963973766186,"TC3 - Capital Funded by Endeavour Energy",653,"33W LED P3 Gerard Luminaire Capex","33W LED P3 Gerard Luminaire ",null,null,6630.994999999999,6730.4599249999983,6831.416823874998,6933.8880762331228,7037.8963973766186]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D63,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"60W LED RoadLED Midi Optic Tuner",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",659,"60W LED RoadLED Midi Optic Tuner Capex","60W LED RoadLED Midi Optic Tuner ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D64,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"80W LED RoadLED Midi Optic Tuner",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",660,"80W LED RoadLED Midi Optic Tuner Capex","80W LED RoadLED Midi Optic Tuner ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D65,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"70W LED RoadLED Midi",null,135,137.02499999999998,2593,2631.8949999999995,2671.3734249999993,2711.4440263749989,2752.1156867706236,2793.3974220721825,"TC3 - Capital Funded by Endeavour Energy",661,"70W LED RoadLED Midi Capex","70W LED RoadLED Midi ",null,null,2631.8949999999995,2671.3734249999993,2711.4440263749989,2752.1156867706236,2793.3974220721825]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D66,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"80W LED RoadLED Midi",null,467,474.00499999999994,14560,14778.399999999998,15000.075999999995,15225.077139999994,15453.453297099992,15685.25509655649,"TC3 - Capital Funded by Endeavour Energy",662,"80W LED RoadLED Midi Capex","80W LED RoadLED Midi ",null,null,14778.399999999998,15000.075999999995,15225.077139999994,15453.453297099992,15685.25509655649]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D67,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"165W LED RoadLED Midi",null,1113,1129.6949999999999,21471,21793.064999999999,22119.960974999998,22451.760389624997,22788.536795469368,23130.364847401408,"TC3 - Capital Funded by Endeavour Energy",664,"165W LED RoadLED Midi Capex","165W LED RoadLED Midi ",null,null,{"$f":"IF(I67=\"\",H67*(1+T$2),I67)","v":21793.064999999999},{"$f":"IF(J67=\"\",T67*(1+U$2),J67)","v":22119.960974999998},{"$f":"IF(K67=\"\",U67*(1+V$2),K67)","v":22451.760389624997},{"$f":"IF(L67=\"\",V67*(1+W$2),L67)","v":22788.536795469368},{"$f":"IF(M67=\"\",W67*(1+X$2),M67)","v":23130.364847401408}]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D68,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - STANDARD",null,2971,3015.5649999999996,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",559,"150W Sodium - STANDARD Capex","150W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D69,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - STANDARD",null,264,267.95999999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",560,"150W Metal Halide - STANDARD Capex","150W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D70,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - STANDARD",null,4719,4789.7849999999999,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",561,"250W Sodium - STANDARD Capex","250W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D71,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - STANDARD",null,121,122.81499999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",562,"250W Metal Halide - STANDARD Capex","250W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D72,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - STANDARD",null,477,484.15499999999997,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",563,"400W Sodium - STANDARD Capex","400W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D73,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - AEROSCREEN",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",564,"80W Mercury - AEROSCREEN Capex","80W Mercury - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D74,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"Urban A/Screen 42W CFL c/w D2 PECB",null,48,48.72,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",578,"Urban A/Screen 42W CFL c/w D2 PECB Capex","Urban A/Screen 42W CFL c/w D2 PECB ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D75,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - AEROSCREEN",null,79,80.184999999999988,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",565,"150W Sodium - AEROSCREEN Capex","150W Sodium - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D76,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - AEROSCREEN",null,109,110.63499999999999,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",566,"150W Metal Halide - AEROSCREEN Capex","150W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D77,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium (w/o PECB) - AEROSCREEN",null,92,93.38,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",568,"250W Sodium (w/o PECB) - AEROSCREEN Capex","250W Sodium (w/o PECB) - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D78,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - AEROSCREEN",null,84,85.259999999999991,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",569,"250W Metal Halide - AEROSCREEN Capex","250W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D79,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - AEROSCREEN",null,27,27.404999999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",570,"400W Sodium - AEROSCREEN Capex","400W Sodium - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D80,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400W Metal Halide - AEROSCREEN",null,145,147.17499999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",571,"400W Metal Halide - AEROSCREEN Capex","400W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D81,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"Roadster A/Screen 100W HPS c/w PECB",null,2,2.0299999999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",579,"Roadster A/Screen 100W HPS c/w PECB Capex","Roadster A/Screen 100W HPS c/w PECB ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D82,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - POST TOP",null,51,51.764999999999993,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",572,"80W Mercury - POST TOP Capex","80W Mercury - POST TOP ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D83,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"B2001 42WCFL c/w D2 PECB green - PT",null,21,21.314999999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",580,"B2001 42WCFL c/w D2 PECB green - PT Capex","B2001 42WCFL c/w D2 PECB green - PT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D84,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"17W LED B2001 NUWE Post Top",null,1,1.0149999999999999,473,480.09499999999997,487.29642499999994,494.60587137499988,502.0249594456248,509.55533383730915,"TC3 - Capital Funded by Endeavour Energy",665,"17W LED B2001 NUWE Post Top Capex","17W LED B2001 NUWE Post Top ",null,null,480.09499999999997,487.29642499999994,494.60587137499988,502.0249594456248,509.55533383730915]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D85,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - FLOODLIGHT",null,49,49.734999999999992,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",573,"250W Sodium - FLOODLIGHT Capex","250W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D86,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - FLOODLIGHT",null,28,28.419999999999998,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",574,"250W Metal Halide - FLOODLIGHT Capex","250W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D87,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - FLOODLIGHT",null,81,82.214999999999989,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",575,"400W Sodium - FLOODLIGHT Capex","400W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D88,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400W Metal Halide - FLOODLIGHT",null,82,83.22999999999999,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",576,"400W Metal Halide - FLOODLIGHT Capex","400W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D89,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - FLOODLIGHT",null,4,4.0599999999999996,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",581,"150W Sodium - FLOODLIGHT Capex","150W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D90,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - FLOODLIGHT",null,1,1.0149999999999999,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",582,"150W Metal Halide - FLOODLIGHT Capex","150W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D91,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"75W LED Aglo Nilum Plus FLOODLIGHT",null,1,1.0149999999999999,12,12.18,12.362699999999998,12.548140499999997,12.736362607499995,12.927408046612493,"TC3 - Capital Funded by Endeavour Energy",655,"75W LED Aglo Nilum Plus FLOODLIGHT Capex","75W LED Aglo Nilum Plus FLOODLIGHT ",null,null,12.18,12.362699999999998,12.548140499999997,12.736362607499995,12.927408046612493]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D92,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"100W LED Aglo Nilum Plus FLOODLIGHT",null,17,17.254999999999999,492,499.37999999999994,506.87069999999989,514.4737604999998,522.19086690749975,530.02372991111224,"TC3 - Capital Funded by Endeavour Energy",656,"100W LED Aglo Nilum Plus FLOODLIGHT Capex","100W LED Aglo Nilum Plus FLOODLIGHT ",null,null,499.37999999999994,506.87069999999989,514.4737604999998,522.19086690749975,530.02372991111224]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D93,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"150W LED Aglo Nilum Plus FLOODLIGHT",null,13,13.194999999999999,605,614.07499999999993,623.28612499999986,632.63541687499981,642.12494812812474,651.7568223500466,"TC3 - Capital Funded by Endeavour Energy",657,"150W LED Aglo Nilum Plus FLOODLIGHT Capex","150W LED Aglo Nilum Plus FLOODLIGHT ",null,null,614.07499999999993,623.28612499999986,632.63541687499981,642.12494812812474,651.7568223500466]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D94,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"300W LED Aglo Nilum Plus FLOODLIGHT",null,7,7.1049999999999995,18,18.27,18.544049999999999,18.822210749999996,19.104543911249994,19.391112069918741,"TC3 - Capital Funded by Endeavour Energy",658,"300W LED Aglo Nilum Plus FLOODLIGHT Capex","300W LED Aglo Nilum Plus FLOODLIGHT ",null,null,18.27,18.544049999999999,18.822210749999996,19.104543911249994,19.391112069918741]
[null,"Horizontal Support","BRACKET MINOR","Bracket - Minor <=3m",null,8694,8824.41,8869,9002.0349999999999,9137.0655249999982,9274.1215078749974,9413.2333304931217,9554.4318304505177,"TC3 - Capital Funded by Endeavour Energy",590,"Bracket - Minor <=3m Capex","Bracket - Minor <=3m ",null,null,9002.0349999999999,9137.0655249999982,9274.1215078749974,9413.2333304931217,9554.4318304505177]
[null,"Horizontal Support","BRACKET MAJOR","Bracket - Major >3m",null,1534,1557.0099999999998,1565,1588.4749999999999,1612.3021249999997,1636.4866568749997,1661.0339567281244,1685.949466079046,"TC3 - Capital Funded by Endeavour Energy",591,"Bracket - Major >3m Capex","Bracket - Major >3m ",null,null,1588.4749999999999,1612.3021249999997,1636.4866568749997,1661.0339567281244,1685.949466079046]
[null,"Horizontal Support","OUTREACH MINOR","Outreach - Minor <=2m",null,4346,4411.1899999999996,4433,4499.4949999999999,4566.9874249999993,4635.4922363749993,4705.024619920624,4775.5999892194332,"TC3 - Capital Funded by Endeavour Energy",690,"Outreach - Minor <=2m Capex","Outreach - Minor <=2m ",null,null,4499.4949999999999,4566.9874249999993,4635.4922363749993,4705.024619920624,4775.5999892194332]
[null,"Horizontal Support","OUTREACH MAJOR","Outreach - Major >2m",null,981,995.71499999999992,1001,1016.0149999999999,1031.2552249999999,1046.7240533749998,1062.4249141756247,1078.3612878882591,"TC3 - Capital Funded by Endeavour Energy",691,"Outreach - Major >2m Capex","Outreach - Major >2m ",null,null,{"$f":"IF(I98=\"\",H98*(1+T$2),I98)","v":1016.0149999999999},{"$f":"IF(J98=\"\",T98*(1+U$2),J98)","v":1031.2552249999999},{"$f":"IF(K98=\"\",U98*(1+V$2),K98)","v":1046.7240533749998},{"$f":"IF(L98=\"\",V98*(1+W$2),L98)","v":1062.4249141756247},{"$f":"IF(M98=\"\",W98*(1+X$2),M98)","v":1078.3612878882591}]
[null,"Vertical Support","DEDICATED WOOD POLE MINOR","Pole (Wood) - Minor - DEDICATED SL <=11m",null,194,196.90999999999997,198,200.96999999999997,203.98454999999996,207.04431824999995,210.14998302374994,213.30223276910615,"TC3 - Capital Funded by Endeavour Energy",595,"Pole (Wood) - Minor - DEDICATED SL <=11m Capex","Pole (Wood) - Minor - DEDICATED SL <=11m ",null,null,200.96999999999997,203.98454999999996,207.04431824999995,210.14998302374994,213.30223276910615]
[null,"Vertical Support","DEDICATED WOOD POLE MAJOR","Pole (Wood) - Major - DEDICATED SL >11m",null,20,20.299999999999997,20,20.299999999999997,20.604499999999994,20.913567499999992,21.22727101249999,21.545680077687489,"TC3 - Capital Funded by Endeavour Energy",596,"Pole (Wood) - Major - DEDICATED SL >11m Capex","Pole (Wood) - Major - DEDICATED SL >11m ",null,null,20.299999999999997,20.604499999999994,20.913567499999992,21.22727101249999,21.545680077687489]
[null,"Vertical Support","STEEL POLE MINOR","Column (Steel) - Minor <=9m",null,5319,5398.7849999999999,5426,5507.3899999999994,5590.0008499999985,5673.8508627499978,5758.9586256912471,5845.3430050766156,"TC3 - Capital Funded by Endeavour Energy",695,"Column (Steel) - Minor <=9m Capex","Column (Steel) - Minor <=9m ",null,null,5507.3899999999994,5590.0008499999985,5673.8508627499978,5758.9586256912471,5845.3430050766156]
[null,"Vertical Support","STEEL POLE MAJOR","Column (Steel) - Major >9m",null,533,540.995,543,551.14499999999998,559.41217499999993,567.80335762499988,576.32040798937487,584.96521410921548,"TC3 - Capital Funded by Endeavour Energy",696,"Column (Steel) - Major >9m Capex","Column (Steel) - Major >9m ",null,null,551.14499999999998,559.41217499999993,567.80335762499988,576.32040798937487,584.96521410921548]
[null,"Vertical Support","SHARED WOOD POLE MINOR","Pole (Wood) - Minor   <=11m",null,30,30.449999999999996,31,31.464999999999996,31.936974999999993,32.416029624999993,32.902270069374993,33.395804120415612,"TC3 - Capital Funded by Endeavour Energy",597,"Pole (Wood) - Minor   <=11m Capex","Pole (Wood) - Minor   <=11m ",null,null,31.464999999999996,31.936974999999993,32.416029624999993,32.902270069374993,33.395804120415612]
[null,"Vertical Support","SHARED WOOD POLE MAJOR","Pole (Wood) - Major  >11m",null,62,62.929999999999993,63,63.944999999999993,64.904174999999981,65.87773762499998,66.865903689374974,67.868892244715596,"TC3 - Capital Funded by Endeavour Energy",598,"Pole (Wood) - Major  >11m Capex","Pole (Wood) - Major  >11m ",null,null,63.944999999999993,64.904174999999981,65.87773762499998,66.865903689374974,67.868892244715596]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D105,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 20 W Fluorescent",null,22,22.33,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",302,"1 x 20 W Fluorescent Legacy TC2","1 x 20 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D106,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 14 W Fluorescent",null,1242,1260.6299999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",415,"2 x 14 W Fluorescent Legacy TC2","2 x 14 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D107,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 24 W Fluorescent",null,1299,1318.4849999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",416,"2 x 24 W Fluorescent Legacy TC2","2 x 24 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D108,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 40 W Fluorescent",null,1,1.0149999999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",305,"1 x 40 W Fluorescent Legacy TC2","1 x 40 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D109,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2 x 40 W Fluorescent",null,0,0,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",306,"2 x 40 W Fluorescent Legacy TC2","2 x 40 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D110,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1 x 42 W Fluorescent",null,18,18.27,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",421,"1 x 42 W Fluorescent Legacy TC2","1 x 42 W Fluorescent Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D111,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"50W Mercury",null,112,113.67999999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",308,"50W Mercury Legacy TC2","50W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D112,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury",null,5526,5608.8899999999994,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",309,"80W Mercury Legacy TC2","80W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D113,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"125W Mercury",null,120,121.79999999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",318,"125W Mercury Legacy TC2","125W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D114,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"250W Mercury",null,9,9.1349999999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",323,"250W Mercury Legacy TC2","250W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D115,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"400 W Mercury",null,9,9.1349999999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",326,"400 W Mercury Legacy TC2","400 W Mercury Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D116,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"50W Sodium",null,2,2.0299999999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",335,"50W Sodium Legacy TC2","50W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D117,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium",null,110,111.64999999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",332,"70W Sodium Legacy TC2","70W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D118,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium",null,506,513.58999999999992,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",380,"100W Sodium Legacy TC2","100W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D119,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium",null,1544,1567.1599999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",338,"150W Sodium Legacy TC2","150W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D120,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium",null,5036,5111.5399999999991,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",343,"250W Sodium Legacy TC2","250W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D121,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 250W Sodium",null,135,137.02499999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",350,"2 x 250W Sodium Legacy TC2","2 x 250W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D122,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400 W Sodium",null,913,926.69499999999994,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",355,"400 W Sodium Legacy TC2","400 W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D123,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"2 x 400 W Sodium",null,75,76.124999999999986,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",358,"2 x 400 W Sodium Legacy TC2","2 x 400 W Sodium Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D124,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"100 W Metal Halide",null,390,395.84999999999997,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",411,"100 W Metal Halide Legacy TC2","100 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D125,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150 W Metal Halide",null,1653,1677.7949999999998,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",365,"150 W Metal Halide Legacy TC2","150 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D126,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250 W Metal Halide",null,633,642.49499999999989,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",366,"250 W Metal Halide Legacy TC2","250 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D127,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"2 x 250 W Metal Halide",null,110,111.64999999999999,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",403,"2 x 250 W Metal Halide Legacy TC2","2 x 250 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D128,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400 W Metal Halide",null,244,247.65999999999997,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",396,"400 W Metal Halide Legacy TC2","400 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D129,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"2 x 400 W Metal Halide",null,30,30.449999999999996,0,0,0,0,0,0,"TC2: Capital Not Funded by Endeavour Energy Legacy",405,"2 x 400 W Metal Halide Legacy TC2","2 x 400 W Metal Halide Legacy ",null,null,0,0,0,0,0]
[null,"Horizontal Support","BRACKET MINOR","Pole mounting bracket minor (<=3m)",null,1047,1062.7049999999999,1068,1084.02,1100.2802999999999,1116.7845044999997,1133.5362720674996,1150.5393161485119,"TC2: Capital Not Funded by Endeavour Energy Legacy",427,"Pole mounting bracket minor (<=3m) Legacy TC2","Pole mounting bracket minor (<=3m) Legacy ",null,null,1084.02,1100.2802999999999,1116.7845044999997,1133.5362720674996,1150.5393161485119]
[null,"Horizontal Support","BRACKET MAJOR","Pole mounting bracket major (>3m)",null,2539,2577.0849999999996,2590,2628.85,2668.2827499999999,2708.3069912499996,2748.9315961187494,2790.1655700605306,"TC2: Capital Not Funded by Endeavour Energy Legacy",428,"Pole mounting bracket major (>3m) Legacy TC2","Pole mounting bracket major (>3m) Legacy ",null,null,2628.85,2668.2827499999999,2708.3069912499996,2748.9315961187494,2790.1655700605306]
[null,"Horizontal Support","OUTREACH MINOR","Outreach Minor (<=2m)",null,24102,24463.53,24586,24954.789999999997,25329.111849999994,25709.04852774999,26094.684255666238,26486.10451950123,"TC2: Capital Not Funded by Endeavour Energy Legacy",423,"Outreach Minor (<=2m) Legacy TC2","Outreach Minor (<=2m) Legacy ",null,null,24954.789999999997,25329.111849999994,25709.04852774999,26094.684255666238,26486.10451950123]
[null,"Horizontal Support","OUTREACH MAJOR","Outreach Major (>2m)",null,9814,9961.2099999999991,10011,10161.164999999999,10313.582474999997,10468.286212124996,10625.31050530687,10784.690162886473,"TC2: Capital Not Funded by Endeavour Energy Legacy",424,"Outreach Major (>2m) Legacy TC2","Outreach Major (>2m) Legacy ",null,null,10161.164999999999,10313.582474999997,10468.286212124996,10625.31050530687,10784.690162886473]
[null,"Vertical Support","STEEL POLE MINOR","Minor Column (<=9)",null,23633,23987.494999999999,24108,24469.62,24836.664299999997,25209.214264499995,25587.352478467492,25971.162765644502,"TC2: Capital Not Funded by Endeavour Energy Legacy",425,"Minor Column (<=9) Legacy TC2","Minor Column (<=9) Legacy ",null,null,24469.62,24836.664299999997,25209.214264499995,25587.352478467492,25971.162765644502]
[null,"Vertical Support","STEEL POLE MAJOR","Major Column (>=9)",null,8977,9111.6549999999988,9157,9294.3549999999996,9433.7703249999995,9575.2768798749985,9718.9060330731227,9864.6896235692184,"TC2: Capital Not Funded by Endeavour Energy Legacy",426,"Major Column (>=9) Legacy TC2","Major Column (>=9) Legacy ",null,null,9294.3549999999996,9433.7703249999995,9575.2768798749985,9718.9060330731227,9864.6896235692184]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D136,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2x14W Energy Efficient Fluro - STD",null,823,835.34499999999991,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",851,"2x14W Energy Efficient Fluro - STD Opex","2x14W Energy Efficient Fluro - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D137,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"2x24W Energy Efficient Fluro - STD",null,2721,2761.8149999999996,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",852,"2x24W Energy Efficient Fluro - STD Opex","2x24W Energy Efficient Fluro - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D138,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"1x42W Compact Fluorescent - STD",null,4631,4700.4649999999992,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",853,"1x42W Compact Fluorescent - STD Opex","1x42W Compact Fluorescent - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D139,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"50W Mercury - STANDARD",null,1,1.0149999999999999,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",854,"50W Mercury - STANDARD Opex","50W Mercury - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D140,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - STANDARD",null,57,57.854999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",855,"80W Mercury - STANDARD Opex","80W Mercury - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D141,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"70W Sodium - STANDARD",null,48,48.72,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",856,"70W Sodium - STANDARD Opex","70W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D142,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"100W Sodium - STANDARD",null,176,178.64,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",857,"100W Sodium - STANDARD Opex","100W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D143,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"100W Metal Halide - STANDARD",null,293,297.39499999999998,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",858,"100W Metal Halide - STANDARD Opex","100W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D144,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"Suburban 70W HPS c/w D2 PECB - STD",null,57,57.854999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",877,"Suburban 70W HPS c/w D2 PECB - STD Opex","Suburban 70W HPS c/w D2 PECB - STD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D145,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"17W LED Cat P Luminaire",null,50278,51032.17,51289,52058.334999999992,52839.210024999986,53631.798175374977,54436.275148005596,55252.819275225673,"TC4: Capital Not Funded by Endeavour Energy",889,"17W LED Cat P Luminaire Opex","17W LED Cat P Luminaire ",null,null,52058.334999999992,52839.210024999986,53631.798175374977,54436.275148005596,55252.819275225673]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D146,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"18W LED P4 Gerard",null,19546,19839.189999999999,19939,20238.084999999999,20541.656274999998,20849.781119124997,21162.527835911871,21479.965753450546,"TC4: Capital Not Funded by Endeavour Energy",885,"18W LED P4 Gerard Opex","18W LED P4 Gerard ",null,null,20238.084999999999,20541.656274999998,20849.781119124997,21162.527835911871,21479.965753450546]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D147,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"25W LED P4 Gerard",null,4910,4983.6499999999996,5009,5084.1349999999993,5160.3970249999984,5237.8029803749978,5316.3700250806223,5396.1155754568308,"TC4: Capital Not Funded by Endeavour Energy",867,"25W LED P4 Gerard Opex","25W LED P4 Gerard ",null,null,5084.1349999999993,5160.3970249999984,5237.8029803749978,5316.3700250806223,5396.1155754568308]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D148,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"25W LED",null,1205,1223.0749999999998,1229,1247.4349999999999,1266.1465249999999,1285.1387228749998,1304.4158037181246,1323.9820407738964,"TC4: Capital Not Funded by Endeavour Energy",888,"25W LED Opex","25W LED ",null,null,1247.4349999999999,1266.1465249999999,1285.1387228749998,1304.4158037181246,1323.9820407738964]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D149,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"33W LED",null,23,23.344999999999999,23,23.344999999999999,23.695174999999995,24.050602624999993,24.41136166437499,24.777532089340614,"TC4: Capital Not Funded by Endeavour Energy",887,"33W LED Opex","33W LED ",null,null,23.344999999999999,23.695174999999995,24.050602624999993,24.41136166437499,24.777532089340614]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D150,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"42W LED",null,98,99.469999999999985,100,101.49999999999999,103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745,"TC4: Capital Not Funded by Endeavour Energy",886,"42W LED Opex","42W LED ",null,null,101.49999999999999,103.02249999999998,104.56783749999997,106.13635506249996,107.72840038843745]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D151,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"82W LED Gerard V5 Cat Luminaire",null,1205,1223.0749999999998,1229,1247.4349999999999,1266.1465249999999,1285.1387228749998,1304.4158037181246,1323.9820407738964,"TC4: Capital Not Funded by Endeavour Energy",950,"82W LED Gerard V5 Cat Luminaire Opex","82W LED Gerard V5 Cat Luminaire ",null,null,1247.4349999999999,1266.1465249999999,1285.1387228749998,1304.4158037181246,1323.9820407738964]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D152,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"100W LED Gerard V4 Cat Luminaire",null,294,298.40999999999997,300,304.49999999999994,309.06749999999994,313.70351249999993,318.40906518749989,323.18520116531238,"TC4: Capital Not Funded by Endeavour Energy",951,"100W LED Gerard V4 Cat Luminaire Opex","100W LED Gerard V4 Cat Luminaire ",null,null,304.49999999999994,309.06749999999994,313.70351249999993,318.40906518749989,323.18520116531238]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D153,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"198W LED Gerard V2/V3 Cat Luminaire",null,773,784.59499999999991,789,800.83499999999992,812.84752499999979,825.04023787499966,837.41584144312458,849.97707906477137,"TC4: Capital Not Funded by Endeavour Energy",952,"198W LED Gerard V2/V3 Cat Luminaire Opex","198W LED Gerard V2/V3 Cat Luminaire ",null,null,800.83499999999992,812.84752499999979,825.04023787499966,837.41584144312458,849.97707906477137]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D154,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"33W LED P3 Gerard Luminaire",null,122,123.82999999999998,4607,4676.1049999999996,4746.2465749999992,4817.4402736249986,4889.7018777293733,4963.0474058953132,"TC4: Capital Not Funded by Endeavour Energy",953,"33W LED P3 Gerard Luminaire Opex","33W LED P3 Gerard Luminaire ",null,null,4676.1049999999996,4746.2465749999992,4817.4402736249986,4889.7018777293733,4963.0474058953132]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D155,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"60W LED RoadLED Midi Optic Tuner",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",959,"60W LED RoadLED Midi Optic Tuner Opex","60W LED RoadLED Midi Optic Tuner ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D156,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"80W LED RoadLED Midi Optic Tuner",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",960,"80W LED RoadLED Midi Optic Tuner Opex","80W LED RoadLED Midi Optic Tuner ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D157,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"70W LED RoadLED Midi",null,939,953.08499999999992,9269,9408.0349999999999,9549.1555249999983,9692.3928578749965,9837.7787507431203,9985.3454320042656,"TC4: Capital Not Funded by Endeavour Energy",961,"70W LED RoadLED Midi Opex","70W LED RoadLED Midi ",null,null,9408.0349999999999,9549.1555249999983,9692.3928578749965,9837.7787507431203,9985.3454320042656]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D158,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"80W LED RoadLED Midi",null,8,8.1199999999999992,3730,3785.95,3842.7392499999996,3900.3803387499993,3958.886043831249,4018.2693344887175,"TC4: Capital Not Funded by Endeavour Energy",962,"80W LED RoadLED Midi Opex","80W LED RoadLED Midi ",null,null,3785.95,3842.7392499999996,3900.3803387499993,3958.886043831249,4018.2693344887175]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D159,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"165W LED RoadLED Midi",null,468,475.02,9461,9602.9149999999991,9746.9587249999986,9893.1631058749972,10041.560552463121,10192.183960750066,"TC4: Capital Not Funded by Endeavour Energy",964,"165W LED RoadLED Midi Opex","165W LED RoadLED Midi ",null,null,9602.9149999999991,9746.9587249999986,9893.1631058749972,10041.560552463121,10192.183960750066]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D160,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"150W LED SLED Maximus",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",967,"150W LED SLED Maximus Opex","150W LED SLED Maximus ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D161,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"175W LED SLED Maximus",null,2,2.0299999999999998,2,2.0299999999999998,2.0604499999999994,2.0913567499999992,2.1227271012499989,2.1545680077687486,"TC4: Capital Not Funded by Endeavour Energy",968,"175W LED SLED Maximus Opex","175W LED SLED Maximus ",null,null,2.0299999999999998,2.0604499999999994,2.0913567499999992,2.1227271012499989,2.1545680077687486]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D162,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - STANDARD",null,518,525.77,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",859,"150W Sodium - STANDARD Opex","150W Sodium - STANDARD ",null,null,{"$f":"IF(I162=\"\",H162*(1+T$2),I162)","v":0},{"$f":"IF(J162=\"\",T162*(1+U$2),J162)","v":0},{"$f":"IF(K162=\"\",U162*(1+V$2),K162)","v":0},{"$f":"IF(L162=\"\",V162*(1+W$2),L162)","v":0},{"$f":"IF(M162=\"\",W162*(1+X$2),M162)","v":0}]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D163,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - STANDARD",null,4484,4551.2599999999993,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",860,"150W Metal Halide - STANDARD Opex","150W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D164,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - STANDARD",null,2855,2897.8249999999998,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",861,"250W Sodium - STANDARD Opex","250W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D165,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - STANDARD",null,592,600.88,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",862,"250W Metal Halide - STANDARD Opex","250W Metal Halide - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D166,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - STANDARD",null,1764,1790.4599999999998,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",863,"400W Sodium - STANDARD Opex","400W Sodium - STANDARD ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D167,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - AEROSCREEN",null,6,6.09,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",864,"80W Mercury - AEROSCREEN Opex","80W Mercury - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D168,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"Urban A/Screen 42W CFL c/w D2 PECB",null,340,345.09999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",878,"Urban A/Screen 42W CFL c/w D2 PECB Opex","Urban A/Screen 42W CFL c/w D2 PECB ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D169,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - AEROSCREEN",null,115,116.72499999999999,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",865,"150W Sodium - AEROSCREEN Opex","150W Sodium - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D170,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - AEROSCREEN",null,638,647.56999999999994,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",866,"150W Metal Halide - AEROSCREEN Opex","150W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D171,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium (w/o PECB) - AEROSCREEN",null,411,417.16499999999996,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",868,"250W Sodium (w/o PECB) - AEROSCREEN Opex","250W Sodium (w/o PECB) - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D172,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - AEROSCREEN",null,136,138.04,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",869,"250W Metal Halide - AEROSCREEN Opex","250W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D173,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - AEROSCREEN",null,80,81.199999999999989,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",870,"400W Sodium - AEROSCREEN Opex","400W Sodium - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D174,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400W Metal Halide - AEROSCREEN",null,108,109.61999999999999,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",871,"400W Metal Halide - AEROSCREEN Opex","400W Metal Halide - AEROSCREEN ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D175,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"Roadster A/Screen 100W HPS c/w PECB",null,26,26.389999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",879,"Roadster A/Screen 100W HPS c/w PECB Opex","Roadster A/Screen 100W HPS c/w PECB ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D176,'I_OPEX Input'!$D$96:$D$173,0))","v":"MERCURY"},"80W Mercury - POST TOP",null,11,11.164999999999999,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",872,"80W Mercury - POST TOP Opex","80W Mercury - POST TOP ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D177,'I_OPEX Input'!$D$96:$D$173,0))","v":"FLUORESCENT"},"B2001 42WCFL c/w D2 PECB green - PT",null,20,20.299999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",880,"B2001 42WCFL c/w D2 PECB green - PT Opex","B2001 42WCFL c/w D2 PECB green - PT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D178,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"17W LED B2001 NUWE Post Top",null,0,0,229,232.43499999999997,235.92152499999995,239.46034787499991,243.05225309312488,246.69803688952172,"TC4: Capital Not Funded by Endeavour Energy",965,"17W LED B2001 NUWE Post Top Opex","17W LED B2001 NUWE Post Top ",null,null,232.43499999999997,235.92152499999995,239.46034787499991,243.05225309312488,246.69803688952172]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D179,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"250W Sodium - FLOODLIGHT",null,57,57.854999999999997,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",873,"250W Sodium - FLOODLIGHT Opex","250W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D180,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"250W Metal Halide - FLOODLIGHT",null,34,34.51,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",874,"250W Metal Halide - FLOODLIGHT Opex","250W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D181,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"400W Sodium - FLOODLIGHT",null,72,73.08,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",875,"400W Sodium - FLOODLIGHT Opex","400W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D182,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"400W Metal Halide - FLOODLIGHT",null,47,47.704999999999998,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",876,"400W Metal Halide - FLOODLIGHT Opex","400W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D183,'I_OPEX Input'!$D$96:$D$173,0))","v":"HIGH LOW PRESSURE SODIUM"},"150W Sodium - FLOODLIGHT",null,12,12.18,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",881,"150W Sodium - FLOODLIGHT Opex","150W Sodium - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D184,'I_OPEX Input'!$D$96:$D$173,0))","v":"METAL HALIDE"},"150W Metal Halide - FLOODLIGHT",null,4,4.0599999999999996,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",882,"150W Metal Halide - FLOODLIGHT Opex","150W Metal Halide - FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D185,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"75W LED Aglo Nilum Plus FLOODLIGHT",null,0,0,16,16.239999999999998,16.483599999999996,16.730853999999994,16.981816809999991,17.236544062149989,"TC4: Capital Not Funded by Endeavour Energy",955,"75W LED Aglo Nilum Plus FLOODLIGHT Opex","75W LED Aglo Nilum Plus FLOODLIGHT ",null,null,16.239999999999998,16.483599999999996,16.730853999999994,16.981816809999991,17.236544062149989]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D186,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"100W LED Aglo Nilum Plus FLOODLIGHT",null,0,0,114,115.71,117.44564999999999,119.20733474999997,120.99544477124996,122.81037644281871,"TC4: Capital Not Funded by Endeavour Energy",956,"100W LED Aglo Nilum Plus FLOODLIGHT Opex","100W LED Aglo Nilum Plus FLOODLIGHT ",null,null,115.71,117.44564999999999,119.20733474999997,120.99544477124996,122.81037644281871]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D187,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"150W LED Aglo Nilum Plus FLOODLIGHT",null,0,0,153,155.29499999999999,157.62442499999997,159.98879137499995,162.38862324562493,164.82445259430929,"TC4: Capital Not Funded by Endeavour Energy",957,"150W LED Aglo Nilum Plus FLOODLIGHT Opex","150W LED Aglo Nilum Plus FLOODLIGHT ",null,null,155.29499999999999,157.62442499999997,159.98879137499995,162.38862324562493,164.82445259430929]
[null,"Luminaires",{"$f":"INDEX('I_OPEX Input'!$B$96:$B$173,MATCH('I_Asset number input'!D188,'I_OPEX Input'!$D$96:$D$173,0))","v":"LED"},"300W LED Aglo Nilum Plus FLOODLIGHT",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",958,"300W LED Aglo Nilum Plus FLOODLIGHT Opex","300W LED Aglo Nilum Plus FLOODLIGHT ",null,null,0,0,0,0,0]
[null,"Luminaires","LED","175W LED SLED Maximus",null,8,8.1199999999999992,8,8.1199999999999992,8.2417999999999978,8.3654269999999968,8.4909084049999954,8.6182720310749943,"TC3 - Capital Funded by Endeavour Energy",668,"175W LED SLED Maximus Capex","175W LED SLED Maximus",null,null,8.1199999999999992,8.2417999999999978,8.3654269999999968,8.4909084049999954,8.6182720310749943]
[null,"Horizontal Support","BRACKET MINOR","Bracket - Minor <=3m",null,3330,3379.95,3397,3447.9549999999995,3499.674324999999,3552.1694398749987,3605.4519814731234,3659.53376119522,"TC4: Capital Not Funded by Endeavour Energy",890,"Bracket - Minor <=3m Opex","Bracket - Minor <=3m ",null,null,3447.9549999999995,3499.674324999999,3552.1694398749987,3605.4519814731234,3659.53376119522]
[null,"Horizontal Support","BRACKET MAJOR","Bracket - Major >3m",null,1772,1798.58,1808,1835.12,1862.6467999999998,1890.5865019999997,1918.9452995299994,1947.7294790229491,"TC4: Capital Not Funded by Endeavour Energy",891,"Bracket - Major >3m Opex","Bracket - Major >3m ",null,null,1835.12,1862.6467999999998,1890.5865019999997,1918.9452995299994,1947.7294790229491]
[null,"Horizontal Support","OUTREACH MINOR","Outreach - Minor <=2m",null,9764,9910.4599999999991,9960,10109.4,10261.040999999999,10414.956614999999,10571.180964224997,10729.748678688371,"TC4: Capital Not Funded by Endeavour Energy",990,"Outreach - Minor <=2m Opex","Outreach - Minor <=2m ",null,null,10109.4,10261.040999999999,10414.956614999999,10571.180964224997,10729.748678688371]
[null,"Horizontal Support","OUTREACH MAJOR","Outreach - Major >2m",null,26241,26634.614999999998,26768,27169.519999999997,27577.062799999992,27990.71874199999,28410.579523129985,28836.738215976933,"TC4: Capital Not Funded by Endeavour Energy",991,"Outreach - Major >2m Opex","Outreach - Major >2m ",null,null,27169.519999999997,27577.062799999992,27990.71874199999,28410.579523129985,28836.738215976933]
[null,"Vertical Support","DEDICATED WOOD POLE MINOR","Pole (Wood) - Minor - DEDICATED SL <=11m",null,126,127.88999999999999,129,130.93499999999997,132.89902499999997,134.89251037499994,136.91589803062493,138.9696365010843,"TC4: Capital Not Funded by Endeavour Energy",895,"Pole (Wood) - Minor - DEDICATED SL <=11m Opex","Pole (Wood) - Minor - DEDICATED SL <=11m ",null,null,130.93499999999997,132.89902499999997,134.89251037499994,136.91589803062493,138.9696365010843]
[null,"Vertical Support","DEDICATED WOOD POLE MAJOR","Pole (Wood) - Major - DEDICATED SL >11m",null,104,105.55999999999999,106,107.58999999999999,109.20384999999997,110.84190774999996,112.50453636624995,114.19210441174368,"TC4: Capital Not Funded by Endeavour Energy",896,"Pole (Wood) - Major - DEDICATED SL >11m Opex","Pole (Wood) - Major - DEDICATED SL >11m ",null,null,107.58999999999999,109.20384999999997,110.84190774999996,112.50453636624995,114.19210441174368]
[null,"Vertical Support","STEEL POLE MINOR","Column (Steel) - Minor <=9m",null,33865,34372.974999999999,34545,35063.174999999996,35589.122624999989,36122.959464374988,36664.803856340608,37214.775914185717,"TC4: Capital Not Funded by Endeavour Energy",995,"Column (Steel) - Minor <=9m Opex","Column (Steel) - Minor <=9m ",null,null,35063.174999999996,35589.122624999989,36122.959464374988,36664.803856340608,37214.775914185717]
[null,"Vertical Support","STEEL POLE MAJOR","Column (Steel) - Major >9m",null,4608,4677.12,4700,4770.4999999999991,4842.057499999999,4914.6883624999982,4988.4086879374981,5063.2348182565602,"TC4: Capital Not Funded by Endeavour Energy",996,"Column (Steel) - Major >9m Opex","Column (Steel) - Major >9m ",null,null,4770.4999999999991,4842.057499999999,4914.6883624999982,4988.4086879374981,5063.2348182565602]
[null,"Vertical Support","SHARED WOOD POLE MINOR","Pole (Wood) - Minor   <=11m",null,134,136.01,137,139.05499999999998,141.14082499999998,143.25793737499995,145.40680643562493,147.58790853215928,"TC4: Capital Not Funded by Endeavour Energy",897,"Pole (Wood) - Minor   <=11m Opex","Pole (Wood) - Minor   <=11m ",null,null,139.05499999999998,141.14082499999998,143.25793737499995,145.40680643562493,147.58790853215928]
[null,"Vertical Support","SHARED WOOD POLE MAJOR","Pole (Wood) - Major  >11m",null,972,986.57999999999993,992,1006.8799999999999,1021.9831999999998,1037.3129479999998,1052.8726422199998,1068.6657318532996,"TC4: Capital Not Funded by Endeavour Energy",898,"Pole (Wood) - Major  >11m Opex","Pole (Wood) - Major  >11m ",null,null,1006.8799999999999,1021.9831999999998,1037.3129479999998,1052.8726422199998,1068.6657318532996]
[null,"Luminaires","LED","25W LED P4 GE",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",588,"25W LED P4 GE Capex",{"$f":"D200","v":"25W LED P4 GE"},null,null,{"$f":"IF(I200=\"\",H200*(1+T$2),I200)","v":0},{"$f":"IF(J200=\"\",T200*(1+U$2),J200)","v":0},{"$f":"IF(K200=\"\",U200*(1+V$2),K200)","v":0},{"$f":"IF(L200=\"\",V200*(1+W$2),L200)","v":0},{"$f":"IF(M200=\"\",W200*(1+X$2),M200)","v":0}]
[null,"Luminaires","LED","33W LED P4 Pecan",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",587,"33W LED P4 Pecan Capex",{"$f":"D201","v":"33W LED P4 Pecan"},null,null,0,0,0,0,0]
[null,"Luminaires","LED","13W LED STREETLED3 STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",433,"13W LED STREETLED3 STD Visor S-S Capex","13W LED STREETLED3 STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","24W LED STREETLED3 STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",431,"24W LED STREETLED3 STD Visor S-S Capex","24W LED STREETLED3 STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","18W LED Bourke Hill S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",437,"18W LED Bourke Hill S-S Capex","18W LED Bourke Hill S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","24W LED Bourke Hill S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",438,"24W LED Bourke Hill S-S Capex","24W LED Bourke Hill S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","30W LED ATS PLED MKII",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",454,"30W LED ATS PLED MKII Capex","30W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","20W LED ATS PLED MKII",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",455,"20W LED ATS PLED MKII Capex","20W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","13W LED ATS PLED MKII",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",456,"13W LED ATS PLED MKII Capex","13W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","37W LED 4K ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",439,"37W LED 4K ROADLED MIDI STD Visor S-S Capex","37W LED 4K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","40W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",440,"40W LED 3K ROADLED MIDI STD Visor S-S Capex","40W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","55W LED 4K ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",443,"55W LED 4K ROADLED MIDI STD Visor S-S Capex","55W LED 4K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","61W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",444,"61W LED 3K ROADLED MIDI STD Visor S-S Capex","61W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","113W LED ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",447,"113W LED ROADLED MIDI STD Visor S-S Capex","113W LED ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","275W LED ROADLED S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",450,"275W LED ROADLED S-S Capex","275W LED ROADLED S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","230W LED Avento S-S",null,0,0,1548,1571.2199999999998,1594.7882999999997,1618.7101244999994,1642.9907763674992,1667.6356380130114,"TC3 - Capital Funded by Endeavour Energy",452,"230W LED Avento S-S Capex","230W LED Avento S-S",null,null,1571.2199999999998,1594.7882999999997,1618.7101244999994,1642.9907763674992,1667.6356380130114]
[null,"Luminaires","LED","74W LED ATS VLED",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",457,"74W LED ATS VLED Capex","74W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","155W LED ATS VLED",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",458,"155W LED ATS VLED Capex","155W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","254W LED 3K ROADLED MIDI STD Visor S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",451,"254W LED 3K ROADLED MIDI STD Visor S-S Capex","254W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","290W LED ATS VLED",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",459,"290W LED ATS VLED Capex","290W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","120W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",448,"120W LED 4K ROADLED MIDI Aeroscreen S-S Capex","120W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","121W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",449,"121W LED 3K ROADLED MIDI Aeroscreen S-S Capex","121W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","205W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",453,"205W LED 3K ROADLED MIDI Aeroscreen S-S Capex","205W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","9W LED STREETLED Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",434,"9W LED STREETLED Aeroscreen S-S Capex","9W LED STREETLED Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","17W LED STREETLED3 Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",432,"17W LED STREETLED3 Aeroscreen S-S Capex","17W LED STREETLED3 Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","36W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",441,"36W LED 4K ROADLED MIDI Aeroscreen S-S Capex","36W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","39W LED 3K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",442,"39W LED 3K ROADLED MIDI Aeroscreen S-S Capex","39W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","57W LED 4K ROADLED MIDI Aeroscreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",445,"57W LED 4K ROADLED MIDI Aeroscreen S-S Capex","57W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","63W LED 3K ROADLED MIDI Aerosreen S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",446,"63W LED 3K ROADLED MIDI Aerosreen S-S Capex","63W LED 3K ROADLED MIDI Aerosreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","17W LED Post Top B2001 S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",435,"17W LED Post Top B2001 S-S Capex","17W LED Post Top B2001 S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","28W LED Post Top B2001 S-S",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",436,"28W LED Post Top B2001 S-S Capex","28W LED Post Top B2001 S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","150W LED SLED Maximus Pedestrian",null,0,0,0,0,0,0,0,0,"TC3 - Capital Funded by Endeavour Energy",667,"150W LED SLED Maximus Pedestrian Capex","150W LED SLED Maximus Pedestrian",null,null,0,0,0,0,0]
[null,"Luminaires","LED","175W LED SLED Maximus Pedestrian",null,0,0,257,260.85499999999996,264.76782499999996,268.73934237499992,272.77043251062491,276.86198899828429,"TC3 - Capital Funded by Endeavour Energy",668,"175W LED SLED Maximus Pedestrian Capex","175W LED SLED Maximus Pedestrian",null,null,260.85499999999996,264.76782499999996,268.73934237499992,272.77043251062491,276.86198899828429]
[null,"Luminaires","LED","25W LED P4 GE Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",888,"25W LED P4 GE Opex","25W LED P4 GE",null,null,0,0,0,0,0]
[null,"Luminaires","LED","33W LED P4 Pecan Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",887,"33W LED P4 Pecan Opex","33W LED P4 Pecan",null,null,0,0,0,0,0]
[null,"Luminaires","LED","33W LED P3 Gerard Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",953,"33W LED P3 Gerard Opex","33W LED P3 Gerard",null,null,0,0,0,0,0]
[null,"Luminaires","LED","42W LED P3 Gerard Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",886,"42W LED P3 Gerard Opex","42W LED P3 Gerard",null,null,0,0,0,0,0]
[null,"Luminaires","LED","13W LED STREETLED3 STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",757,"13W LED STREETLED3 STD Visor S-S Opex","13W LED STREETLED3 STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","24W LED STREETLED3 STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",755,"24W LED STREETLED3 STD Visor S-S Opex","24W LED STREETLED3 STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","18W LED Bourke Hill S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",761,"18W LED Bourke Hill S-S Opex","18W LED Bourke Hill S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","24W LED Bourke Hill S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",762,"24W LED Bourke Hill S-S Opex","24W LED Bourke Hill S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","30W LED ATS PLED MKII Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",778,"30W LED ATS PLED MKII Opex","30W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","20W LED ATS PLED MKII Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",779,"20W LED ATS PLED MKII Opex","20W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","13W LED ATS PLED MKII Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",780,"13W LED ATS PLED MKII Opex","13W LED ATS PLED MKII",null,null,0,0,0,0,0]
[null,"Luminaires","LED","37W LED 4K ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",763,"37W LED 4K ROADLED MIDI STD Visor S-S Opex","37W LED 4K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","40W LED 3K ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",764,"40W LED 3K ROADLED MIDI STD Visor S-S Opex","40W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","55W LED 4K ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",767,"55W LED 4K ROADLED MIDI STD Visor S-S Opex","55W LED 4K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","61W LED 3K ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",768,"61W LED 3K ROADLED MIDI STD Visor S-S Opex","61W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","113W LED ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",771,"113W LED ROADLED MIDI STD Visor S-S Opex","113W LED ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","275W LED ROADLED S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",774,"275W LED ROADLED S-S Opex","275W LED ROADLED S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","230W LED Avento S-S Opex",null,0,0,2863,2905.9449999999997,2949.5341749999993,2993.777187624999,3038.6838454393737,3084.2641031209641,"TC4: Capital Not Funded by Endeavour Energy",776,"230W LED Avento S-S Opex","230W LED Avento S-S",null,null,2905.9449999999997,2949.5341749999993,2993.777187624999,3038.6838454393737,3084.2641031209641]
[null,"Luminaires","LED","74W LED ATS VLED Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",781,"74W LED ATS VLED Opex","74W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","155W LED ATS VLED Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",782,"155W LED ATS VLED Opex","155W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","254W LED 3K ROADLED MIDI STD Visor S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",775,"254W LED 3K ROADLED MIDI STD Visor S-S Opex","254W LED 3K ROADLED MIDI STD Visor S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","290W LED ATS VLED Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",783,"290W LED ATS VLED Opex","290W LED ATS VLED",null,null,0,0,0,0,0]
[null,"Luminaires","LED","120W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",772,"120W LED 4K ROADLED MIDI Aeroscreen S-S Opex","120W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","121W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",773,"121W LED 3K ROADLED MIDI Aeroscreen S-S Opex","121W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","205W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",777,"205W LED 3K ROADLED MIDI Aeroscreen S-S Opex","205W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","9W LED STREETLED Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",758,"9W LED STREETLED Aeroscreen S-S Opex","9W LED STREETLED Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","17W LED STREETLED3 Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",756,"17W LED STREETLED3 Aeroscreen S-S Opex","17W LED STREETLED3 Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","36W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",765,"36W LED 4K ROADLED MIDI Aeroscreen S-S Opex","36W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","39W LED 3K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",766,"39W LED 3K ROADLED MIDI Aeroscreen S-S Opex","39W LED 3K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","57W LED 4K ROADLED MIDI Aeroscreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",769,"57W LED 4K ROADLED MIDI Aeroscreen S-S Opex","57W LED 4K ROADLED MIDI Aeroscreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","63W LED 3K ROADLED MIDI Aerosreen S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",770,"63W LED 3K ROADLED MIDI Aerosreen S-S Opex","63W LED 3K ROADLED MIDI Aerosreen S-S",null,null,0,0,0,0,0]
[null,"Luminaires","LED","17W LED Post Top B2001 S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",759,"17W LED Post Top B2001 S-S Opex","17W LED Post Top B2001 S-S",null,null,{"$f":"IF(I264=\"\",H264*(1+T$2),I264)","v":0},{"$f":"IF(J264=\"\",T264*(1+U$2),J264)","v":0},{"$f":"IF(K264=\"\",U264*(1+V$2),K264)","v":0},{"$f":"IF(L264=\"\",V264*(1+W$2),L264)","v":0},{"$f":"IF(M264=\"\",W264*(1+X$2),M264)","v":0}]
[null,"Luminaires","LED","28W LED Post Top B2001 S-S Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",760,"28W LED Post Top B2001 S-S Opex","28W LED Post Top B2001 S-S",null,null,{"$f":"IF(I265=\"\",H265*(1+T$2),I265)","v":0},{"$f":"IF(J265=\"\",T265*(1+U$2),J265)","v":0},{"$f":"IF(K265=\"\",U265*(1+V$2),K265)","v":0},{"$f":"IF(L265=\"\",V265*(1+W$2),L265)","v":0},{"$f":"IF(M265=\"\",W265*(1+X$2),M265)","v":0}]
[null,"Luminaires","LED","150W LED SLED Maximus Pedestrian Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",967,"150W LED SLED Maximus Pedestrian Opex","150W LED SLED Maximus Pedestrian",null,null,0,0,0,0,0]
[null,"Luminaires","LED","175W LED SLED Maximus Pedestrian Opex",null,0,0,0,0,0,0,0,0,"TC4: Capital Not Funded by Endeavour Energy",968,"175W LED SLED Maximus Pedestrian Opex","175W LED SLED Maximus Pedestrian",null,null,0,0,0,0,0]
[null,"Traffic","NIGHT PATROL","Night Patrol",null,77000,77000,77000,77000,77000,77000,77000,77000,null,null,null,null,null,null,77000,77000,77000,77000,77000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I297=\"\",H297*(1+T$2),I297)","v":0},{"$f":"IF(J297=\"\",T297*(1+U$2),J297)","v":0},{"$f":"IF(K297=\"\",U297*(1+V$2),K297)","v":0},{"$f":"IF(L297=\"\",V297*(1+W$2),L297)","v":0},{"$f":"IF(M297=\"\",W297*(1+X$2),M297)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"Questions + comments","index":11,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,5,0,6]]}
[null,"Questions and comments"]
[]
[]
[]
[null,"Owner","Question/comment","Response"]

{"sheet":"I_CAPEX - Stock Costs","index":12,"n_rows":137,"n_cols":16,"rows_kept":137,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[null,"Material Costs"]
[null,"Description"]
[]
[]
[]
[null,"Data Updated","31/06/2022"]
[]
[null,"Total","Ord Oncost"]
[null,"Materials  On cost Rate",{"$f":"I_CAPEX!D16","v":7.9440707272467534E-2},null,"* Wastage total applicable to SL business / Inventory value to get material oncost%"]
[null,"Labour ordinary on cost Rate",{"$f":"I_CAPEX!D17","v":0.52229999999999999}]
[]
[null,"Stock Number","Description","Cost","Oncosts","Total","Group","Category","Annual Usage","% Weighing","Weighted Price","Total Price","Check Price","Mapping",null,"** Updated using SAP Material Code Master Data mapped to Public Lighting"]
[null,1000006177,"BALLAST,ELEC,CFL 42W,SL FITTING",69.62,{"$f":"D13*$C$9","v":5.5306620403091902},{"$f":"SUM(D13:E13)","v":75.1506620403092},"Ballast","FLUORO",0,0,{"$f":"J13*F13","v":0},{"$f":"F13","v":75.1506620403092}]
[null,1000004923,"SUPPORT,LTG FIX,BKT,3 PARTS,TYPE B5,3.6M",255,20.257380354479221,275.25738035447921,"Horizontal Support","Bracket - Major (>3m)",6,{"$f":"I14/(SUM($I$14:$I$20))","v":0.08},{"$f":"J14*F14","v":22.020590428358336}]
[null,1000004924,"SUPPORT,LTG FIX,BKT,TYPE B6,4.5M OR",208,16.523667112673248,224.52366711267325,"Horizontal Support","Bracket - Major (>3m)",0,{"$f":"I15/(SUM($I$14:$I$20))","v":0},0]
[null,1000004925,"SUPPORT,LTG FIX,BKT,3 PARTS,TYPE B7,6M O",281,22.322838743563377,303.32283874356335,"Horizontal Support","Bracket - Major (>3m)",2,2.6666666666666668E-2,8.0886090331616902]
[null,1000005898,"SUPPORT LIGHTING,BKT,A4,AL,2.7M OR",600.21,47.681106912007742,647.89110691200779,"Horizontal Support","Bracket - Major (>3m)",36,0.48,310.98773131776375]
[null,1000005899,"SUPPORT LIGHTING,BKT,A5,AL,3.6M OR",616.52,48.97678484762168,665.49678484762171,"Horizontal Support","Bracket - Major (>3m)",19,0.25333333333333335,168.59251882806419]
[null,1000005900,"SUPPORT LIGHTING,BKT,A6,AL,4.5M OR",626.97,49.806940238618971,676.77694023861898,"Horizontal Support","Bracket - Major (>3m)",8,0.10666666666666667,72.189540292119361]
[null,1000005901,"SUPPORT LIGHTING,BKT,A7,AL,6M OR",737.91,58.620092303426517,796.5300923034265,"Horizontal Support","Bracket - Major (>3m)",4,5.3333333333333337E-2,42.481604922849414,{"$f":"SUM(K14:K20)","v":624.36059482231667}]
[null,1000000502,"SUPPORT,LTG FIX,BKT,TYPE B1,GALV,STREET",126.53,10.051632691185317,136.58163269118532,"Horizontal Support","Bracket - Minor (<3m)",250,{"$f":"I21/(SUM($I$21:$I$24))","v":0.73529411764705888},100.4276710964598]
[null,1000000503,"SUPPORT,LTG FIX,BKT,TYPE B3,GALV,STREET",72,5.7197309236176626,77.719730923617661,"Horizontal Support","Bracket - Minor (<3m)",11,3.2352941176470591E-2,2.5144618828229244]
[null,1000004922,"SUPPORT,LTG FIX,BKT,TYPE B4,2.7M OR",140,11.121699018145454,151.12169901814545,"Horizontal Support","Bracket - Minor (<3m)",3,8.8235294117647058E-3,1.3334267560424597]
[null,1000004977,"BRACKET,MTG,SUP,1100MM(L),WOOD POLE TXF",364.99,28.995063747377927,393.98506374737792,"Horizontal Support","Bracket - Minor (<3m)",76,{"$f":"I24/(SUM($I$21:$I$24))","v":0.22352941176470589},88.067249543531545,{"$f":"SUM(K21:K24)","v":192.34280927885675}]
[null,1000004911,"SUPPORT,LTG FIX,SGL CURVED,3M OR",126.19,10.024622850712678,136.21462285071269,"Horizontal Support","Outreach - Major (>2m)",0,{"$f":"I25/(SUM($I$25:$I$35))","v":0},0]
[null,1000004912,"SUPPORT,LTG FIX,SGL CURVED,4.5M OR",162.77000000000001,12.930563922739541,175.70056392273955,"Horizontal Support","Outreach - Major (>2m)",0,{"$f":"I26/(SUM($I$25:$I$35))","v":0},0]
[null,1000004926,"SUPPORT,LIGHTING,OR,3M,DOUBLE CURV,32NB",212,16.841429941763117,228.84142994176312,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000004927,"SUPPORT,LTG FIX,EXTN,TOP,2M(L),STREET LT",265,21.051787427203898,286.05178742720392,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000004930,"SUPPORT,LTG FIX,ADPT,2 WAY TOP,STREET LT",325.91000000000003,25.890520907169897,351.80052090716993,"Horizontal Support","Outreach - Major (>2m)",10,0.83333333333333337,293.16710075597496]
[null,1000005070,"SUPPORT,LIGHTING,OR,3M,SGL CURVE,25NB",150.91999999999999,11.9891915415608,162.9091915415608,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000005071,"SUPPORT,LIGHTING,OR,4.5M,SGL CURVE,25NB",203.61,16.174922407747115,219.78492240774713,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000005073,"SUPPORT,LIGHTING,OR,3M,DOUBLE CURV,25NB",273.33,21.713528518783551,295.04352851878355,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000005074,"SUPPORT,LTG FIX,DBL CURVED,4.5M OR",394.62,31.348891903861137,425.96889190386116,"Horizontal Support","Outreach - Major (>2m)",0,0,0]
[null,1000005076,"SUPPORT,LTG FIX,MACARTHUR,3M OR AR",207,16.44422640540078,223.44422640540077,"Horizontal Support","Outreach - Major (>2m)",1,8.3333333333333329E-2,18.620352200450064]
[null,1000005077,"SUPPORT,LTG FIX,MACARTHUR,4.5M OR",296,23.514449352650391,319.51444935265039,"Horizontal Support","Outreach - Major (>2m)",1,8.3333333333333329E-2,26.626204112720863,{"$f":"SUM(K25:K35)","v":338.41365706914587}]
[null,1000004913,"SUPPORT,LTG FIX,EXTN,1.5M OR ARM",25.63,2.0360653273933429,27.666065327393341,"Horizontal Support","Outreach - Minor (<2m)",0,{"$f":"I36/(SUM($I$36:$I$41))","v":0},0]
[null,1000005069,"SUPPORT,LTG FIX,CURVED,1.5M OR ARM",118.94,9.4486777229872878,128.3886777229873,"Horizontal Support","Outreach - Minor (<2m)",307,{"$f":"I37/(SUM($I$36:$I$41))","v":0.98713826366559487},126.73737640179132]
[null,1000005072,"SUPPORT,LTG FIX,DBL CURVED,1.5M OR",230,18.271362672667532,248.27136267266752,"Horizontal Support","Outreach - Minor (<2m)",0,0,0]
[null,1000005075,"SUPPORT,LTG FIX,MACARTHUR,1.5M OR",208.82,16.588808492636669,225.40880849263667,"Horizontal Support","Outreach - Minor (<2m)",4,1.2861736334405145E-2,2.8991486622847158]
[null,1000005111,"SUPPORT,LTG FIX,MACARTHUR,DBL,1.5M OR",725,57.594512772538963,782.59451277253902,"Horizontal Support","Outreach - Minor (<2m)",0,0,0]
[null,1000007854,"SUPPORT,LTG FIX,BKT,TYPE H3,2M OR",375,29.790265227175325,404.79026522717533,"Horizontal Support","Outreach - Minor (<2m)",0,0,0,{"$f":"SUM(K37:K41)","v":129.63652506407604}]
[null,1000005461,"LAMP,FLURO,AMALGAM,T5 SHAPE,14W,250V,G5",1.05,8.3412742636090914E-2,1.1334127426360909,"Lamp","FLUORO",1480]
[null,1000005462,"LAMP,FLURO,AMALGAM,T5 SHAPE,24W,250V,G5",1.7,0.13504920236319481,1.8350492023631948,"Lamp","FLUORO",1758]
[null,1000005757,"LAMP,FLURO,CP,AMALGAM,CFTE,42W,GX24Q-4 B",6.77,0.53781358823460512,7.3078135882346045,"Lamp","FLUORO",1960]
[null,1000005790,"LAMP,FLURO,SUPER DELUXE,FL36W/865",1.9,0.15093734381768831,{"$f":"SUM(D45:E45)","v":2.0509373438176883},"Lamp","FLUORO",1]
[null,1000007867,"LAMP,FLURO,HOT CATHODE,TUBE SHAPE,18W,25",1,7.9440707272467534E-2,1.0794407072724674,"Lamp","FLUORO",0]
[null,1000007868,"LAMP,FLURO,HOT CATHODE,TUBE SHAPE,36W,25",1.21,9.6123255799685711E-2,1.3061232557996856,"Lamp","FLUORO",0]
[null,1000005010,"LAMP,MH,150W,250V,E40 BASE,4000K",42.64,3.3873517580980157,46.027351758098014,"Lamp","METHALIDE",1340]
[null,1000006161,"LAMP,MH,ENERGY SAVING,TUBULAR,100W,250V",49.78,3.9545584080234337,53.734558408023432,"Lamp","METHALIDE",124]
[null,1000006162,"LAMP,MH,ENERGY SAVING,TUBULAR,150W,250V",49.75,3.9521751868052597,53.702175186805263,"Lamp","METHALIDE",0]
[null,1000007863,"IGNITER,LAMP,1000W MAX MH LAMP,220-240V",23.72,1.8843335765029299,25.604333576502928,"Lamp","METHALIDE",0]
[null,1000007875,"LAMP,MH,ELLIPTICAL,250W,250V,E40 BASE,CL",19.059999999999999,1.5141398806132311,20.574139880613231,"Lamp","METHALIDE",0]
[null,1000007864,"IGNITER,LAMP,MODEL DS250-1,240W HPS LAMP",60.81,4.8307894092387507,65.640789409238749,"Lamp","SHP",0]
[null,1000007865,"IGNITER,LAMP,400W HPS LAMP",40.18,3.1919276182077456,43.371927618207742,"Lamp","SHP",222]
[null,1000007876,"LAMP,SODIUM,HP,TUBULAR SHAPE,400W,250V,E",7.9,0.62758158745249359,8.5275815874524934,"Lamp","SHP",687]
[null,1000000536,"CONTROL,ELEC LT,STREET LT,3PH,ENCL,L5 NE",1340,106.45054774510649,1446.4505477451064,"Luminaires","Control Point",0]
[null,1000005300,"LANTERN,ELEC,2 X 24W,STREET LT,T5 840 LA",265.75,{"$f":"D57*$C$10","v":138.80122499999999},404.55122499999999,"Luminaires","FLUORO",0]
[null,1000005756,"LANTERN,ELEC,42W,CFL LUMINAIRE,SCO,W/ PE",144.69,{"$f":"D58*$C$9","v":11.494275935253327},156.18427593525331,"Luminaires","FLUORO",3]
[null,1000006142,"LANTERN,42W,CFL,BOURKE HILL,BLACK",523.5,41.587210257136753,565.0872102571368,"Luminaires","FLUORO",0]
[null,1000006143,"LANTERN,42W,CFL,BOURKE HILL,GREEN",516.16,41.00411546575684,557.16411546575682,"Luminaires","FLUORO",0]
[null,1000006144,"LANTERN,42W,CFL,BOURKE HILL,RED",516.16,41.00411546575684,557.16411546575682,"Luminaires","FLUORO",0]
[null,1000006212,"LANTERN,42W,CFL,CIVIC SZ 1,VANDAL RESIST",426.3,33.865573510252908,460.1655735102529,"Luminaires","FLUORO",0]
[null,1000007317,"LANTERN,17W,POSTTOP,4K,B2001 NUWE,BLACK",600,47.664424363480521,647.66442436348052,"Luminaires","LED",0,null,null,null,"Check Price","17W LED B2001 NUWE Post Top"]
[null,1000007318,"LANTERN,60W,RoadLED,Midi,4K,OT AEROSCRN",435,34.556707663523376,469.55670766352335,"Luminaires","LED",2]
[null,1000007319,"LANTERN,80W,RoadLED,Midi,4K,OT AEROSCRN",515,40.911964245320782,555.91196424532075,"Luminaires","LED",28]
[null,1000007320,"LANTERN,70W,RoadLED,Midi,4K,AEROSCREEN",386.25,30.683973183990584,416.93397318399059,"Luminaires","LED",30]
[null,1000007321,"LANTERN,80W,RoadLED,Midi,4K,AEROSCREEN",406.85,32.320451753803418,439.17045175380343,"Luminaires","LED",10]
[null,1000007322,"LANTERN,165W,RoadLED,Midi,4K,AEROSCREEN",507.3,40.300270799322782,547.60027079932274,"Luminaires","LED",98]
[null,1000008923,"STREETLIGHT, 230W, AVENTO, 2 4K",431.73,34.296936550742409,466.02693655074245,"Luminaires","LED",423,null,null,null,"Correct"]
[null,1000000999,"FLOODLIGHT,300W(320W),NILUM+LED 5000K",806.77,64.090379406208626,870.86037940620861,"Luminaires","LED",57,null,null,null,null,"300W LED Aglo Nilum Plus FLOODLIGHT"]
[null,1000006113,"FLOODLIGHT,75W(82W),NILUM+LED 5000K",410,32.570689981711688,442.57068998171167,"Luminaires","LED",18,null,null,null,null,"75W LED Aglo Nilum Plus FLOODLIGHT"]
[null,1000006114,"FLOODLIGHT,100W(110W),NILUM+LED 5000K",440,34.953911199885717,474.95391119988574,"Luminaires","LED",44,null,null,null,null,"100W LED Aglo Nilum Plus FLOODLIGHT"]
[null,1000006115,"FLOODLIGHT,150W(160W),NILUM+LED 5000K",490.94,39.000620828345212,529.94062082834523,"Luminaires","LED",120,null,null,null,null,"150W LED Aglo Nilum Plus FLOODLIGHT"]
[null,1000006332,"LANTERN,ELEC,StreetLEDIII 17W,LED,ROAD",167.58,13.31267372472011,180.89267372472011,"Luminaires","LED",10070,null,null,null,"Correct","17W LED Cat P Luminaire"]
[null,1000006634,"LANTERN,ELEC,33W,LED,STREET LT,P3 ROAD",236.98,18.825858809429356,255.80585880942934,"Luminaires","LED",1020,null,null,null,"Correct","33W LED"]
[null,1000006732,"LANTERN,80W,LED,STREET LT,GERARD V4",381.84,{"$f":"D76*$C$9","v":30.333639664919001},412.17363966491899,"Luminaires","LED",2198,null,null,null,380.71,"80W LED RoadLED Midi"]
[null,1000006733,"LANTERN,70W,LED,STREET LT,ROAD,GERARD V5",374.27,29.732273510866424,{"$f":"SUM(D77:E77)","v":404.00227351086642},"Luminaires","LED",2885,null,null,null,372.85,"70W LED RoadLED Midi"]
[null,1000006734,"LANTERN,165W,LED,STREET LT,GERARD V2/V3",411.81,32.714477661874852,444.52447766187487,"Luminaires","LED",4495,null,null,null,"Correct","165W LED RoadLED Midi"]
[null,1000007314,"FLOODLIGHT,175W,PEDX,SLED,4K,STD BRACKET",668.3,53.090224670190047,721.39022467019004,"Luminaires","LED",4]
[null,1000007315,"FLOODLIGHT,175W,PEDX,SLED,4K,TRUNNION",735,58.388919845263636,793.38891984526367,"Luminaires","LED",96]
[null,1000007316,"FLOODLIGHT,150W,PEDX,SLED,4K,TRUNNION",620,49.253238508929869,669.25323850892983,"Luminaires","LED",61]
[null,1000000309,"LANTERN,ELEC,80W,MV LUMINAIRE,LPF,HAWTHO",214.5,17.040031709944287,231.54003170994429,"Luminaires","MERCURY",57]
[null,1000004940,"LANTERN,ELEC,80W,MERCURY LUMINAIRE,AEROS",152.26,12.095642089305906,164.35564208930589,"Luminaires","MERCURY",0]
[null,1000005176,"LANTERN,80W,MF,LPF,BOURKE HILL,HAW GREEN",760.4,60.406713809984311,820.80671380998433,"Luminaires","MERCURY",0]
[null,1000005177,"LANTERN,80W,MF,LPF,BOURKE HILL,CHARCOAL",481.33,38.2371956314568,519.5671956314568,"Luminaires","MERCURY",0]
[null,1000005178,"LANTERN,80W,MF,LPF,BOURKE HILL,CLARET",483,38.369861612601817,521.36986161260177,"Luminaires","MERCURY",0]
[null,1000005835,"LENS,LT,COVER,VISOR,LANTERN,80W MV LPF",72.900000000000006,5.7912275601628833,78.691227560162886,"Luminaires","MERCURY",0]
[null,1000007851,"LANTERN,80W,MF,LPF,BOURKE HILL,SATIN BLK",483,38.369861612601817,521.36986161260177,"Luminaires","MERCURY",0]
[null,1000007877,"LANTERN,ELEC,80W,MERCURY FLURO LUMINAIRE",849,67.445160474324936,916.44516047432489,"Luminaires","MERCURY",0]
[null,1000005174,"LANTERN,ELEC,100W,MH LAMP,LPF,BOURKE HIL",665.7,{"$f":"D90*$C$9","v":52.883678831281642},718.58367883128165,"Luminaires","METHALIDE",0]
[null,1000006176,"LANTERN,150W,AMBRA2,E40 MH CER ARC",437.9,34.787085714613532,472.68708571461349,"Luminaires","METHALIDE",0]
[null,1000000308,"PHOTOELECT,CELL,3A PE CELL,W/VARISTER",10.51,0.8349218334336338,11.344921833433634,"Luminaires","PE Cell",0]
[null,1000000913,"PHOTOELECT,CELL,1800VA-PLUG, PE CELL,10A",8.32,0.66094668450692995,8.9809466845069306,"Luminaires","PE Cell",0]
[null,1000004914,"LANTERN,ELEC,100W,HPS/MH LUMINAIRE,URBAN",261.47000000000003,20.771361730532089,282.24136173053211,"Luminaires","SHP",15]
[null,1000004915,"LANTERN,ELEC,150W,HPS/MH LUMINAIRE,SCO,H",272.12,21.617405262983866,293.73740526298388,"Luminaires","SHP",39]
[null,1000004916,"LANTERN,ELEC,150W,HPS/MH LUMINAIRE,AEROS",293.75,23.335707761287338,317.08570776128732,"Luminaires","SHP",7]
[null,1000004917,"LANTERN,ELEC,250W,HPS/MH LUMINAIRE,SCO,H",280.8,22.306950602108884,303.1069506021089,"Luminaires","SHP",249]
[null,1000004918,"LANTERN,ELEC,250W,HPS/MH LUMINAIRE,AEROS",273.39999999999998,21.719089368292622,295.11908936829258,"Luminaires","SHP",11]
[null,1000004919,"LANTERN,ELEC,400W,HPS LUMINAIRE,SCO,HPF",376.74,29.92849205782942,406.66849205782944,"Luminaires","SHP",63]
[null,1000004921,"LANTERN,ELEC,400W,HPS/MH LUMINAIRE,AEROS",349.71,27.781209740254621,377.49120974025459,"Luminaires","SHP",18]
[null,1000006460,"FLOODLIGHT,250W,E39 HPS,ASYMMETRICAL",470,37.337132418059738,507.33713241805975,"Luminaires","SHP",4]
[null,1000006461,"FLOODLIGHT,400W,E39 HPS,ASYMMETRICAL",510,40.514760708958441,550.51476070895842,"Luminaires","SHP",23]
[null,1000006462,"LANTERN,ELEC,400W,HPS LUMINAIRE,FWD THRO",388.16,30.835704934881001,418.99570493488102,"Luminaires","SHP",1]
[null,1000007858,"CONTROL,ELEC LIGHT,400W,HPS,DCU",194.62,15.460750449367632,210.08075044936763,"Luminaires","SHP",0]
[null,1000008772,"CONTROLLER, SMART NODE LIGHT POINT",165,13.107716699957143,178.10771669995714,"Smarts","Smart Node",0]
[null,1000004906,"POLE,COLUMN,10M,ENLARGED BASE",595,47.26722082711818,642.26722082711819,"Vertical Support ","Column (Steel) - Major",0,{"$f":"I106/(SUM($I$106:$I$112))","v":0},{"$f":"J106*F106","v":0}]
[null,1000004909,"POLE,COLUMN,10M,IMPACT ABSORB,ROUND",791.61,62.886058283958029,854.49605828395806,"Vertical Support ","Column (Steel) - Major",0,{"$f":"I107/(SUM($I$106:$I$112))","v":0},{"$f":"J107*F107","v":0}]
[null,1000004910,"POLE,COLUMN,11.5M,IMPACT ABSORB,2 PART",1114.4000000000001,88.52872418443782,1202.9287241844379,"Vertical Support ","Column (Steel) - Major",0,0,0]
[null,1000006517,"POLE,COLUMN,20M,RND,BASE PLATE,500x500mm",1882,149.50741108678389,{"$f":"SUM(D109:E109)","v":2031.5074110867838},"Vertical Support ","Column (Steel) - Major",0,0,0]
[null,1000005297,"SWITCHBOARD,PWR,CTRL PNL,3PH,STREET LT",957.74,76.083542983133057,1033.8235429831332,"Vertical Support ","Column (Steel) - Major",11,0.45833333333333331,473.83579053393601]
[null,1000007860,"SWITCHBOARD,PWR,CTRL PNL,1PH,STREET LT,P",867.51,68.915607965938307,936.4256079659383,"Vertical Support ","Column (Steel) - Major",7,0.29166666666666669,273.12413565673199]
[null,1000007861,"SWITCHBOARD,PWR,STREET LT CTRL,1 X 50A,P",1210,96.123255799685722,1306.1232557996857,"Vertical Support ","Column (Steel) - Major",6,0.25,326.53081394992142,{"$f":"SUM(K106:K112)","v":1073.4907401405894}]
[null,1000004904,"POLE,COLUMN,7M,ENLARGED BASE",403,32.014605030804418,435.01460503080443,"Vertical Support ","Column (Steel) - Minor",0,{"$f":"I113/(SUM($I$113:$I$125))","v":0},{"$f":"J113*F113","v":0}]
[null,1000004905,"POLE,COLUMN,8.5M,ENLARGED BASE",542.28,43.079106739713694,585.35910673971364,"Vertical Support ","Column (Steel) - Minor",0,{"$f":"I114/(SUM($I$113:$I$125))","v":0},{"$f":"J114*F114","v":0}]
[null,1000004907,"POLE,COLUMN,7M,RND,IMPACT ABSORB,BASE PL",502.51,39.919749811487662,542.42974981148768,"Vertical Support ","Column (Steel) - Minor",0,0,0]
[null,1000004908,"POLE,COLUMN,8.5M,RND,IMPACT ABSORB,BASE",534.37,42.45073074518848,576.82073074518848,"Vertical Support ","Column (Steel) - Minor",0,0,0]
[null,1000005062,"POLE,COLUMN,4.5M,ENLARGED BASE",320.05,25.424998362553236,345.47499836255326,"Vertical Support ","Column (Steel) - Minor",299,0.93437499999999996,322.80320159501071]
[null,1000005063,"POLE,COLUMN,5.5M,ENLARGED BASE",388.64,30.873836474371782,419.51383647437177,"Vertical Support ","Column (Steel) - Minor",0,0,0]
[null,1000005064,"POLE,COLUMN,4.5M,BENTLEY",343,27.248162594456364,370.24816259445635,"Vertical Support ","Column (Steel) - Minor",1,3.1250000000000002E-3,1.1570255081076761]
[null,1000005065,"POLE,COLUMN,7M,BENTLEY",967,76.819163932476101,1043.8191639324762,"Vertical Support ","Column (Steel) - Minor",0,0,0]
[null,1000005066,"POLE,COLUMN,4.5M,MACARTHUR",321,25.50046703446208,346.50046703446208,"Vertical Support ","Column (Steel) - Minor",11,3.4375000000000003E-2,11.910953554309636]
[null,1000005067,"POLE,COLUMN,5.5M,MACARTHUR",272,{"$f":"D122*$C$9","v":21.607872378111168},293.60787237811115,"Vertical Support ","Column (Steel) - Minor",1,3.1250000000000002E-3,0.9175246011815974]
[null,1000005068,"POLE,COLUMN,7M,MACARTHUR",501,39.799794343506235,540.79979434350628,"Vertical Support ","Column (Steel) - Minor",2,6.2500000000000003E-3,3.3799987146469146]
[null,1000006031,"POLE,COLUMN,6.5M,HINGED,ENLARGED BASE",2100,166.82548527218182,2266.825485272182,"Vertical Support ","Column (Steel) - Minor",1,3.1250000000000002E-3,7.0838296414755693]
[null,1000007855,"POLE,COLUMN,6M,HINGED,SEESAW TYPE",1497.73,118.9807305031928,1616.7107305031927,"Vertical Support ","Column (Steel) - Minor",5,1.5625E-2,25.261105164112386,{"$f":"SUM(K113:K125)","v":372.51363877884444}]
[null,1000005752,"COVER,ACCESS,SKIRT ASSY,2 HALVES,386x382",95,7.5468671908844156,102.54686719088441,"Vertical Support ","Opex",92]
[null,1000007323,"VISOR,17W,STD REPLACEMENT,STREETLED 2/3",45,3.5748318272610389,48.574831827261036,"Vertical Support ","Opex",5]
[null,1000007324,"VISOR,17W,GLARE,PATHWAY SHIELD,STLED 2/3",80,6.3552565817974029,86.355256581797406,"Vertical Support ","Opex",0]
[null,1000007325,"VISOR,17W,GLARE,REAR SHIELD,STREETLED2/3",75,5.9580530454350651,80.958053045435065,"Vertical Support ","Opex",10]
[null,1000007326,"VISOR,17W,GLARE,360 SHIELD,STREETLED 2/3",85,6.7524601181597408,91.752460118159746,"Vertical Support ","Opex",9]
[null,1000007856,"COVER,ELEC,URD STREET LIGHT COLM",172,13.663801650864416,185.66380165086443,"Vertical Support ","Opex",0]
[null,1000005051,"ADAPTER,LAMP,RED BUSH,E40 TO E27",16.5,1.3107716699957144,17.810771669995713,"Vertical Support ","Opex",6]
[null,1000005474,"GUARD,LAMP,WELD MESH,GALV,SUBURBAN MINOR",40.69,3.2324423789167036,43.922442378916699,"Vertical Support ","Opex",0]
[null,1000005475,"GUARD,LAMP,WELD MESH,GALV,ROADSTER MAJOR",42,3.3365097054436363,45.336509705443639,"Vertical Support ","Opex",0]
[null,1000007849,"BALLAST,FLURO,240V,40W",6.2,0.49253238508929875,6.692532385089299,"Vertical Support ","Opex",0]
[null,1000007850,"BALLAST,FLURO,240V,65W",10.74,0.85319319610630129,11.593193196106302,"Vertical Support ","Opex",0]
[null,null,null,null,0,0]

{"sheet":"Stock Cost","index":13,"n_rows":329,"n_cols":16379,"rows_kept":329,"cut":false,"hidden":false,"merged":[]}
[null,"Annuity Revenue Inputs"]
[null,null,"Inputs required for calculating the annuity revenue requirement"]
[null,null,null,null,null,null,null,"Component","Labour"]
[]
[]
[null,null,"Capex - nominal 2019"]
[]
[null,null,"Index for de-escalation",null,null,"Name","Reference"]
[null,null,"Asset value","Selection",null,"CPI",1]
[null,null,"Labour","Selection",null,"LPI",2]
[]
[null,null,"Adjustment for volume growth"]
[null,null,"Capital","%",0]
[null,null,"Labour","%",0]
[null,null,"Opex","%",0]
[]
[null,null,"Real Escalation Index"]
[null,null,"Capital","Selection","Real capex"]
[null,null,"Labour","Selection","Real labour (capex)"]
[null,null,"Opex","Selection","Real opex"]
[]
[null,null,null,null,"Useful life (years)",null,null,"Nominal ($ / Component) 2019",null,null,null,"De-escalation factors - index",null,null,"2019 Value",2020,2021,2022,null,"Real ($ / Component) - nominal 2022"]
[null,null,"Asset Register",null,"Asset","Labour",null,"asset value","Labour","year",null,null,null,null,null,null,null,null,null,"Asset value"]
[null,0,"2x14W Energy Efficient Fluro - STD",null,20,20,"$ / Component",233.4,210.03035679922266,null,null,1,1,null,{"$f":"H24","v":233.4},null,null,258.407891557271,null,{"$f":"R24","v":258.407891557271}]
[null,0,"2x24W Energy Efficient Fluro - STD",null,20,20,"$ / Component",269.15454545454543,210.03035679922266,null,null,1,1,null,{"$f":"H25","v":269.15454545454543},null,null,297.99339586103144,null,{"$f":"R25","v":297.99339586103144}]
[null,0,"1x42W Compact Fluorescent - STD",null,20,20,"$ / Component",175.25,210.03035679922266,null,null,1,1,null,175.25,null,null,194.02734788094148,null,194.02734788094148]
[null,0,"50W Mercury - STANDARD",null,20,20,"$ / Component",126.6,210.03035679922266,null,null,1,1,null,126.6,null,null,140.16469182155316,null,140.16469182155316]
[null,0,"80W Mercury - STANDARD",null,20,20,"$ / Component",164.9,210.03035679922266,null,null,1,1,null,164.9,null,null,182.5683861088003,null,182.5683861088003]
[null,0,"70W Sodium - STANDARD",null,20,20,"$ / Component",168.92,210.03035679922266,null,null,1,1,null,168.92,null,null,187.01911328986381,null,187.01911328986381]
[null,0,"100W Sodium - STANDARD",null,20,20,"$ / Component",250.8,210.03035679922266,null,null,1,1,null,250.8,null,null,277.67223308724749,null,277.67223308724749]
[null,0,"100W Metal Halide - STANDARD",null,20,20,"$ / Component",270.13,210.03035679922266,null,null,1,1,null,270.13,null,null,299.07336652256049,null,299.07336652256049]
[null,0,"25W LED",null,16,16,"$ / Component",211.32,210.03035679922266,null,null,1,1,null,211.32,null,null,233.96210644336975,null,233.96210644336975]
[null,0,"Suburban 70W HPS c/w D2 PECB - STD",null,20,20,"$ / Component",168.92,210.03035679922266,null,null,1,1,null,168.92,null,null,187.01911328986381,null,187.01911328986381]
[null,0,"150W Sodium - STANDARD",null,20,20,"$ / Component",234.43636363636361,210.03035679922266,null,null,1,1,null,234.43636363636361,null,null,259.55529747911908,null,259.55529747911908]
[null,0,"150W Metal Halide - STANDARD",null,20,20,"$ / Component",247.69,210.03035679922266,null,null,1,1,null,247.69,null,null,274.22900882528046,null,274.22900882528046]
[null,0,"250W Sodium - STANDARD",null,20,20,"$ / Component",259.98,210.03035679922266,null,null,1,1,null,259.98,null,null,287.83583396340754,null,287.83583396340754]
[null,0,"250W Metal Halide - STANDARD",null,20,20,"$ / Component",261.38,210.03035679922266,null,null,1,1,null,261.38,null,null,289.38583845432515,null,289.38583845432515]
[null,0,"400W Sodium - STANDARD",null,20,20,"$ / Component",338.9,210.03035679922266,null,null,1,1,null,338.9,null,null,375.21180140856524,null,375.21180140856524]
[null,0,"80W Mercury - AEROSCREEN",null,20,20,"$ / Component",164.9,210.03035679922266,null,null,1,1,null,164.9,null,null,182.5683861088003,null,182.5683861088003]
[null,0,"Urban A/Screen 42W CFL c/w D2 PECB",null,20,20,"$ / Component",275.25454545454539,210.03035679922266,null,null,1,1,null,275.25454545454539,null,null,304.7469868571726,null,304.7469868571726]
[null,0,"150W Sodium - AEROSCREEN",null,20,20,"$ / Component",281.75,210.03035679922266,null,null,1,1,null,281.75,null,null,311.93840379717693,null,311.93840379717693]
[null,0,"150W Metal Halide - AEROSCREEN",null,20,20,"$ / Component",295,210.03035679922266,null,null,1,1,null,295,null,null,326.60808915764756,null,326.60808915764756]
[null,0,"250W Sodium (w/o PECB) - AEROSCREEN",null,20,20,"$ / Component",280.18181818181813,210.03035679922266,null,null,1,1,null,280.18181818181813,null,null,310.20219746806458,null,310.20219746806458]
[null,0,"250W Metal Halide - AEROSCREEN",null,20,20,"$ / Component",281.58,210.03035679922266,null,null,1,1,null,281.58,null,null,311.75018896613693,null,311.75018896613693]
[null,0,"400W Sodium - AEROSCREEN",null,20,20,"$ / Component",325.89999999999998,210.03035679922266,null,null,1,1,null,325.89999999999998,null,null,360.81890256432996,null,360.81890256432996]
[null,0,"400W Metal Halide - AEROSCREEN",null,20,20,"$ / Component",333,210.03035679922266,null,null,1,1,null,333,null,null,368.67963962541228,null,368.67963962541228]
[null,0,"Roadster A/Screen 100W HPS c/w PECB",null,20,20,"$ / Component",250.8,210.03035679922266,null,null,1,1,null,250.8,null,null,277.67223308724749,null,277.67223308724749]
[null,0,"80W Mercury - POST TOP",null,20,20,"$ / Component",462.9,210.03035679922266,null,null,1,1,null,462.9,null,null,512.49791346127131,null,512.49791346127131]
[null,0,"B2001 42WCFL c/w D2 PECB green - PT",null,20,20,"$ / Component",521.40909090909088,210.03035679922266,null,null,1,1,null,521.40909090909088,null,null,577.27602322455709,null,577.27602322455709]
[null,0,"250W Sodium - FLOODLIGHT",null,20,20,"$ / Component",482.66363636363627,210.03035679922266,null,null,1,1,null,482.66363636363627,null,null,534.37914569019972,null,534.37914569019972]
[null,0,"250W Metal Halide - FLOODLIGHT",null,20,20,"$ / Component",484.06,210.03035679922266,null,null,1,1,null,484.06,null,null,535.92512419542675,null,535.92512419542675]
[null,0,"400W Sodium - FLOODLIGHT",null,20,20,"$ / Component",502.09090909090901,210.03035679922266,null,null,1,1,null,502.09090909090901,null,null,555.88797424273878,null,555.88797424273878]
[null,0,"400W Metal Halide - FLOODLIGHT",null,20,20,"$ / Component",509.19090909090909,210.03035679922266,null,null,1,1,null,509.19090909090909,null,null,563.74871130382121,null,563.74871130382121]
[null,0,"150W Sodium - FLOODLIGHT",null,20,20,"$ / Component",467.65454545454537,210.03035679922266,null,null,1,1,null,467.65454545454537,null,null,517.76188975185528,null,517.76188975185528]
[null,0,"150W Metal Halide - FLOODLIGHT",null,20,20,"$ / Component",480.9,210.03035679922266,null,null,1,1,null,480.9,null,null,532.42654263021257,null,532.42654263021257]
[null,0,"Bracket - Minor <=3m",null,35,35,"$ / Component",73,35.462251377909148,null,null,1,1,null,73,null,null,80.821662740706003,null,80.821662740706003]
[null,0,"Bracket - Major >3m",null,35,35,"$ / Component",554.77,117.3909366222009,null,null,1,1,null,554.77,null,null,614.21142244741736,null,614.21142244741736]
[null,0,"Outreach - Minor <=2m",null,35,35,"$ / Component",100,35.462251377909141,null,null,1,1,null,100,null,null,110.71460649411782,null,110.71460649411782]
[null,0,"Outreach - Major >2m",null,35,35,"$ / Component",161.80000000000001,117.3909366222009,null,null,1,1,null,161.80000000000001,null,null,179.13623330748263,null,179.13623330748263]
[null,0,"Pole (Wood) - Minor - DEDICATED SL <=11m",null,35,35,"$ / Component",266.86,2454.7647986351676,null,null,1,1,null,266.86,null,null,295.45299889020282,null,295.45299889020282]
[null,0,"Pole (Wood) - Major - DEDICATED SL >11m",null,35,35,"$ / Component",414.76,4639.5297384829473,null,null,1,1,null,414.76,null,null,459.19990189500305,null,459.19990189500305]
[null,0,"Column (Steel) - Minor <=9m",null,35,35,"$ / Component",350.58,2454.7647986351676,null,null,1,1,null,350.58,null,null,{"$f":"+'I_CAPEX - Stock Costs'!K117","v":322.80320159501071},null,{"$f":"R62","v":322.80320159501071}]
[null,0,"Column (Steel) - Major >9m",null,35,35,"$ / Component",822.74,4639.5297384829473,null,null,1,1,null,822.74,null,null,910.89335346970495,null,910.89335346970495]
[null,0,"Pole (Wood) - Minor   <=11m",null,35,35,"$ / Component",0,0,null,null,1,1,null,0,null,null,0,null,0]
[null,0,"Pole (Wood) - Major  >11m",null,35,35,"$ / Component",0,0,null,null,1,1,null,0,null,null,0,null,0]
[null,0,"18W LED P4 Gerard",null,16,16,"$ / Component",211.31818181818178,210.03035679922272,null,null,1,1,null,211.31818181818178,null,null,233.96009345052437,null,233.96009345052437]
[null,0,"25W LED P4 GE",null,16,16,"$ / Component",211.31818181818178,210.03035679922272,null,null,1,1,null,211.31818181818178,null,null,233.96009345052437,null,233.96009345052437]
[null,0,"33W LED",null,16,16,"$ / Component",292.5,210.03035679922272,null,null,1,1,null,292.5,null,null,{"$f":"+'I_CAPEX - Stock Costs'!D75","v":236.98},null,236.98]
[null,0,"42W LED P3 Gerard",null,16,16,"$ / Component",252,210.03035679922272,null,null,1,1,null,252,null,null,279.00080836517685,null,279.00080836517685]
[null,0,"82W LED Gerard V5 Cat Luminaire",null,16,16,"$ / Component",535,210.03035679922272,null,null,1,1,null,535,null,null,592.32314474353029,null,592.32314474353029]
[null,0,"100W LED Gerard V4 Cat Luminaire",null,16,16,"$ / Component",535,210.03035679922272,null,null,1,1,null,535,null,null,592.32314474353029,null,592.32314474353029]
[null,0,"198W LED Gerard V2/V3 Cat Luminaire",null,16,16,"$ / Component",665,210.03035679922272,null,null,1,1,null,665,null,null,736.25213318588351,null,736.25213318588351]
[null,0,"17W LED Cat P Luminaire",null,16,16,"$ / Component",211.32,210.03035679922272,null,null,1,1,null,211.32,null,null,{"$f":"+'I_CAPEX - Stock Costs'!D74","v":167.58},null,167.58]
[null,0,"75W LED Aglo Nilum Plus FLOODLIGHT",null,16,16,"$ / Component",410,210.03035679922272,2020,null,1.0242487465753967,1.0076524306346857,null,null,{"$f":"H74","v":410},null,451.14379348783837,null,{"$f":"R74","v":451.14379348783837}]
[null,0,"100W LED Aglo Nilum Plus FLOODLIGHT",null,16,16,"$ / Component",435,210.03035679922272,2020,null,1.0242487465753967,1.0076524306346857,null,null,{"$f":"H75","v":435},null,478.6525613834383,null,{"$f":"R75","v":478.6525613834383}]
[null,0,"150W LED Aglo Nilum Plus FLOODLIGHT",null,16,16,"$ / Component",485,210.03035679922272,2020,null,1.0242487465753967,1.0076524306346857,null,null,485,null,533.67009717463804,null,533.67009717463804]
[null,0,"300W LED Aglo Nilum Plus FLOODLIGHT",null,16,16,"$ / Component",798.5,210.03035679922272,2020,null,1.0242487465753967,1.0076524306346857,null,null,798.5,null,878.63004658546083,null,878.63004658546083]
[null,0,"33W LED P3 Gerard",null,16,16,"$ / Component",252,210.03035679922272,null,"No price change from 42W LED (Row 69)",1,1,null,{"$f":"H78","v":252},null,null,279.00080836517685,null,279.00080836517685]
[null,0,"60W LED RoadLED Midi Optic Tuner",null,16,16,"$ / Component",435,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,{"$f":"H79","v":435},470.52544160947406,null,470.52544160947406]
[null,0,"80W LED RoadLED Midi Optic Tuner",null,16,16,"$ / Component",515,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,{"$f":"H80","v":515},557.05885615834279,null,557.05885615834279]
[null,0,"70W LED RoadLED Midi",null,16,16,"$ / Component",375,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,375,{"$f":"+'I_CAPEX - Stock Costs'!M77","v":372.85},null,372.85]
[null,0,"80W LED RoadLED Midi",null,16,16,"$ / Component",395,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,395,{"$f":"+'I_CAPEX - Stock Costs'!M76","v":380.71},null,380.71]
[null,0,"165W LED RoadLED Midi",null,16,16,"$ / Component",410,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,410,{"$f":"+'I_CAPEX - Stock Costs'!D78","v":411.81},null,411.81]
[null,0,"17W LED B2001 NUWE Post Top",null,16,16,"$ / Component",550,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,550,{"$f":"+'I_CAPEX - Stock Costs'!D63","v":600},null,600]
[null,0,"150W LED SLED Maximus Pedestrian",null,16,16,"$ / Component",620,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,620,670.63396275373316,null,670.63396275373316]
[null,0,"175W LED SLED Maximus Pedestrian",null,16,16,"$ / Component",735,210.03035679922272,2021,null,1.0490854948612711,1.0160192835819335,null,null,null,735,795.02574616773211,null,795.02574616773211]
[null,0,"24W LED STREETLED3 STD Visor S-S",null,16,16,"$ / Component",195,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,{"$f":"H87","v":195},null,195]
[null,0,"17W LED STREETLED3 Aeroscreen S-S",null,16,16,"$ / Component",165,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,{"$f":"H88","v":165},null,165]
[null,0,"13W LED STREETLED3 STD Visor S-S",null,16,16,"$ / Component",160,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,160,null,160]
[null,0,"9W LED STREETLED Aeroscreen S-S",null,16,16,"$ / Component",160,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,160,null,160]
[null,0,"17W LED Post Top B2001 S-S",null,16,16,"$ / Component",550,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,550,null,550]
[null,0,"28W LED Post Top B2001 S-S",null,16,16,"$ / Component",585,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,585,null,585]
[null,0,"18W LED Bourke Hill S-S",null,16,16,"$ / Component",720,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,720,null,720]
[null,0,"24W LED Bourke Hill S-S",null,16,16,"$ / Component",745,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,745,null,745]
[null,0,"37W LED 4K ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",372.85,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,372.85,null,372.85]
[null,0,"40W LED 3K ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",372.85,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,372.85,null,372.85]
[null,0,"36W LED 4K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",372.85,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,372.85,null,372.85]
[null,0,"39W LED 3K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",372.85,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,372.85,null,372.85]
[null,0,"55W LED 4K ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",380.71,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,380.71,null,380.71]
[null,0,"61W LED 3K ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",380.71,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,380.71,null,380.71]
[null,0,"57W LED 4K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",380.71,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,380.71,null,380.71]
[null,0,"63W LED 3K ROADLED MIDI Aerosreen S-S",null,16,16,"$ / Component",380.71,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,380.71,null,380.71]
[null,0,"113W LED ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",411.81,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,411.81,null,411.81]
[null,0,"120W LED 4K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",411.81,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,411.81,null,411.81]
[null,0,"121W LED 3K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",411.81,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,411.81,null,411.81]
[null,0,"275W LED ROADLED S-S",null,16,16,"$ / Component",770,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,770,null,770]
[null,0,"254W LED 3K ROADLED MIDI STD Visor S-S",null,16,16,"$ / Component",770,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,770,null,770]
[null,0,"230W LED Avento S-S",null,16,16,"$ / Component",431.73,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,431.73,null,431.73]
[null,0,"205W LED 3K ROADLED MIDI Aeroscreen S-S",null,16,16,"$ / Component",770,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,770,null,770]
[null,0,"30W LED ATS PLED MKII",null,16,16,"$ / Component",220,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,220,null,220]
[null,0,"20W LED ATS PLED MKII",null,16,16,"$ / Component",155.19999999999999,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,155.19999999999999,null,155.19999999999999]
[null,0,"13W LED ATS PLED MKII",null,16,16,"$ / Component",139.9,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,139.9,null,139.9]
[null,0,"74W LED ATS VLED",null,16,16,"$ / Component",260,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,260,null,260]
[null,0,"155W LED ATS VLED",null,16,16,"$ / Component",330,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,330,null,330]
[null,0,"290W LED ATS VLED",null,16,16,"$ / Component",527,210.03035679922272,2022,null,1.0745245031620867,1.0278874902100981,null,null,null,null,527,null,527]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,true,"Spare",null,null,null,"$ / Component",null,null,null,null,1,1,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Opex - real FY22"]
[]
[null,null,"Operating Expenses"]
[]
[null,null,"Asset Register",null,null,"Total","Overheads","Globe (Lamp)","Spare","Spare","Spare","Spare","Spare",null,null,null,null,null,"Spare","Spare",null,null,"Total","Overheads","Globe (Lamp)"]
[null,"2x14W Energy Efficient Fluro - STD","2x14W Energy Efficient Fluro - STD","$ p.a. / Component",null,{"$f":"W180/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X180/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y180/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,50.289534011565557,46.889534011565559,3.4]
[null,"2x24W Energy Efficient Fluro - STD","2x24W Energy Efficient Fluro - STD","$ p.a. / Component",null,{"$f":"W181/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X181/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y181/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,50.289534011565557,46.889534011565559,3.4]
[null,"1x42W Compact Fluorescent - STD","1x42W Compact Fluorescent - STD","$ p.a. / Component",null,{"$f":"W182/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X182/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y182/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,52.139534011565559,46.889534011565559,5.25]
[null,"50W Mercury - STANDARD","50W Mercury - STANDARD","$ p.a. / Component",null,{"$f":"W183/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X183/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y183/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,53.48953401156556,46.889534011565559,6.6]
[null,"80W Mercury - STANDARD","80W Mercury - STANDARD","$ p.a. / Component",null,{"$f":"W184/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X184/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y184/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,50.789534011565557,46.889534011565559,3.9]
[null,"70W Sodium - STANDARD","70W Sodium - STANDARD","$ p.a. / Component",null,{"$f":"W185/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X185/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y185/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,55.80953401156556,46.889534011565559,8.92]
[null,"100W Sodium - STANDARD","100W Sodium - STANDARD","$ p.a. / Component",null,{"$f":"W186/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X186/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y186/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,59.689534011565556,46.889534011565559,12.8]
[null,"100W Metal Halide - STANDARD","100W Metal Halide - STANDARD","$ p.a. / Component",null,{"$f":"W187/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X187/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y187/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,79.019534011565554,46.889534011565559,32.130000000000003]
[null,"25W LED","25W LED","$ p.a. / Component",null,{"$f":"W188/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X188/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y188/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"Suburban 70W HPS c/w D2 PECB - STD","Suburban 70W HPS c/w D2 PECB - STD","$ p.a. / Component",null,{"$f":"W189/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X189/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y189/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,55.80953401156556,46.889534011565559,8.92]
[null,"150W Sodium - STANDARD","150W Sodium - STANDARD","$ p.a. / Component",null,{"$f":"W190/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X190/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y190/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,55.639534011565559,46.889534011565559,8.75]
[null,"150W Metal Halide - STANDARD","150W Metal Halide - STANDARD","$ p.a. / Component",null,{"$f":"W191/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X191/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y191/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,68.889534011565559,46.889534011565559,22]
[null,"250W Sodium - STANDARD","250W Sodium - STANDARD","$ p.a. / Component",null,{"$f":"W192/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X192/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y192/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,64.869534011565563,46.889534011565559,17.98]
[null,"250W Metal Halide - STANDARD","250W Metal Halide - STANDARD","$ p.a. / Component",null,{"$f":"W193/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X193/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y193/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,66.269534011565554,46.889534011565559,19.38]
[null,"400W Sodium - STANDARD","400W Sodium - STANDARD","$ p.a. / Component",null,{"$f":"W194/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X194/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y194/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,57.789534011565557,46.889534011565559,10.9]
[null,"80W Mercury - AEROSCREEN","80W Mercury - AEROSCREEN","$ p.a. / Component",null,{"$f":"W195/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X195/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y195/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,77.789534011565564,46.889534011565559,30.9]
[null,"Urban A/Screen 42W CFL c/w D2 PECB","Urban A/Screen 42W CFL c/w D2 PECB","$ p.a. / Component",null,{"$f":"W196/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X196/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y196/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,52.139534011565559,46.889534011565559,5.25]
[null,"150W Sodium - AEROSCREEN","150W Sodium - AEROSCREEN","$ p.a. / Component",null,{"$f":"W197/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X197/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y197/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,55.639534011565559,46.889534011565559,8.75]
[null,"150W Metal Halide - AEROSCREEN","150W Metal Halide - AEROSCREEN","$ p.a. / Component",null,{"$f":"W198/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X198/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y198/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,68.889534011565559,46.889534011565559,22]
[null,"250W Sodium (w/o PECB) - AEROSCREEN","250W Sodium (w/o PECB) - AEROSCREEN","$ p.a. / Component",null,{"$f":"W199/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X199/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y199/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,64.869534011565563,46.889534011565559,17.98]
[null,"250W Metal Halide - AEROSCREEN","250W Metal Halide - AEROSCREEN","$ p.a. / Component",null,{"$f":"W200/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X200/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y200/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,66.269534011565554,46.889534011565559,19.38]
[null,"400W Sodium - AEROSCREEN","400W Sodium - AEROSCREEN","$ p.a. / Component",null,{"$f":"W201/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X201/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y201/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,57.789534011565557,46.889534011565559,10.9]
[null,"400W Metal Halide - AEROSCREEN","400W Metal Halide - AEROSCREEN","$ p.a. / Component",null,{"$f":"W202/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X202/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y202/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,64.889534011565559,46.889534011565559,18]
[null,"Roadster A/Screen 100W HPS c/w PECB","Roadster A/Screen 100W HPS c/w PECB","$ p.a. / Component",null,{"$f":"W203/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X203/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y203/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,59.689534011565556,46.889534011565559,12.8]
[null,"80W Mercury - POST TOP","80W Mercury - POST TOP","$ p.a. / Component",null,{"$f":"W204/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X204/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y204/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,50.789534011565557,46.889534011565559,3.9]
[null,"B2001 42WCFL c/w D2 PECB green - PT","B2001 42WCFL c/w D2 PECB green - PT","$ p.a. / Component",null,{"$f":"W205/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X205/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y205/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,52.139534011565559,46.889534011565559,5.25]
[null,"250W Sodium - FLOODLIGHT","250W Sodium - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W206/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X206/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y206/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,64.869534011565563,46.889534011565559,17.98]
[null,"250W Metal Halide - FLOODLIGHT","250W Metal Halide - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W207/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X207/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y207/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,66.269534011565554,46.889534011565559,19.38]
[null,"400W Sodium - FLOODLIGHT","400W Sodium - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W208/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X208/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y208/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,57.789534011565557,46.889534011565559,10.9]
[null,"400W Metal Halide - FLOODLIGHT","400W Metal Halide - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W209/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X209/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y209/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,64.889534011565559,46.889534011565559,18]
[null,"150W Sodium - FLOODLIGHT","150W Sodium - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W210/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X210/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y210/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,55.639534011565559,46.889534011565559,8.75]
[null,"150W Metal Halide - FLOODLIGHT","150W Metal Halide - FLOODLIGHT","$ p.a. / Component",null,{"$f":"W211/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X211/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y211/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,68.889534011565559,46.889534011565559,22]
[null,"Bracket - Minor <=3m","Bracket - Minor <=3m","$ p.a. / Component",null,{"$f":"W212/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X212/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y212/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,14.815259196998973,14.815259196998973,0]
[null,"Bracket - Major >3m","Bracket - Major >3m","$ p.a. / Component",null,{"$f":"W213/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X213/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y213/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,14.815259196998973,14.815259196998973,0]
[null,"Outreach - Minor <=2m","Outreach - Minor <=2m","$ p.a. / Component",null,{"$f":"W214/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X214/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y214/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,14.815259196998973,14.815259196998973,0]
[null,"Outreach - Major >2m","Outreach - Major >2m","$ p.a. / Component",null,{"$f":"W215/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X215/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y215/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,14.815259196998973,14.815259196998973,0]
[null,"Pole (Wood) - Minor - DEDICATED SL <=11m","Pole (Wood) - Minor - DEDICATED SL <=11m","$ p.a. / Component",null,{"$f":"W216/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X216/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y216/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,19.348931859937753,19.348931859937753,0]
[null,"Pole (Wood) - Major - DEDICATED SL >11m","Pole (Wood) - Major - DEDICATED SL >11m","$ p.a. / Component",null,{"$f":"W217/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X217/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y217/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,19.348931859937753,19.348931859937753,0]
[null,"Column (Steel) - Minor <=9m","Column (Steel) - Minor <=9m","$ p.a. / Component",null,{"$f":"W218/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X218/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y218/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,19.348931859937753,19.348931859937753,0]
[null,"Column (Steel) - Major >9m","Column (Steel) - Major >9m","$ p.a. / Component",null,{"$f":"W219/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X219/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y219/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,19.348931859937753,19.348931859937753,0]
[null,"Pole (Wood) - Minor   <=11m","Pole (Wood) - Minor   <=11m","$ p.a. / Component",null,{"$f":"W220/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X220/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y220/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,0,0,0]
[null,"Pole (Wood) - Major  >11m","Pole (Wood) - Major  >11m","$ p.a. / Component",null,{"$f":"W221/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X221/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y221/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,0,0,0]
[null,"18W LED P4 Gerard","18W LED P4 Gerard","$ p.a. / Component",null,{"$f":"W222/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X222/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y222/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"25W LED P4 Gerard","25W LED P4 Gerard","$ p.a. / Component",null,{"$f":"W223/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X223/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y223/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"33W LED","33W LED","$ p.a. / Component",null,{"$f":"W224/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X224/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y224/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"42W LED","42W LED","$ p.a. / Component",null,{"$f":"W225/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X225/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y225/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"82W LED Gerard V5 Cat Luminaire","82W LED Gerard V5 Cat Luminaire","$ p.a. / Component",null,{"$f":"W226/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X226/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y226/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"100W LED Gerard V4 Cat Luminaire","100W LED Gerard V4 Cat Luminaire","$ p.a. / Component",null,{"$f":"W227/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X227/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y227/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"198W LED Gerard V2/V3 Cat Luminaire","198W LED Gerard V2/V3 Cat Luminaire","$ p.a. / Component",null,{"$f":"W228/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X228/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y228/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"17W LED Cat P Luminaire","17W LED Cat P Luminaire","$ p.a. / Component",null,{"$f":"W229/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X229/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y229/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"75W LED Aglo Nilum Plus FLOODLIGHT","75W LED Aglo Nilum Plus FLOODLIGHT","$ p.a. / Component",null,{"$f":"W230/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X230/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y230/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"100W LED Aglo Nilum Plus FLOODLIGHT","100W LED Aglo Nilum Plus FLOODLIGHT","$ p.a. / Component",null,{"$f":"W231/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X231/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y231/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"150W LED Aglo Nilum Plus FLOODLIGHT","150W LED Aglo Nilum Plus FLOODLIGHT","$ p.a. / Component",null,{"$f":"W232/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X232/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y232/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"300W LED Aglo Nilum Plus FLOODLIGHT","300W LED Aglo Nilum Plus FLOODLIGHT","$ p.a. / Component",null,{"$f":"W233/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X233/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y233/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"33W LED P3 Gerard Luminaire","33W LED P3 Gerard Luminaire","$ p.a. / Component",null,{"$f":"W234/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X234/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y234/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"60W LED RoadLED Midi Optic Tuner","60W LED RoadLED Midi Optic Tuner","$ p.a. / Component",null,{"$f":"W235/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X235/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y235/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"80W LED RoadLED Midi Optic Tuner","80W LED RoadLED Midi Optic Tuner","$ p.a. / Component",null,{"$f":"W236/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X236/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y236/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"70W LED RoadLED Midi","70W LED RoadLED Midi","$ p.a. / Component",null,{"$f":"W237/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X237/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y237/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"80W LED RoadLED Midi","80W LED RoadLED Midi","$ p.a. / Component",null,{"$f":"W238/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X238/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y238/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"165W LED RoadLED Midi","165W LED RoadLED Midi","$ p.a. / Component",null,{"$f":"W239/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X239/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y239/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"17W LED B2001 NUWE Post Top","17W LED B2001 NUWE Post Top","$ p.a. / Component",null,{"$f":"W240/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X240/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y240/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"150W LED SLED Maximus","150W LED SLED Maximus","$ p.a. / Component",null,{"$f":"W241/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X241/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y241/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"175W LED SLED Maximus","175W LED SLED Maximus","$ p.a. / Component",null,{"$f":"W242/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X242/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y242/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"24W LED STREETLED3 STD Visor S-S","24W LED STREETLED3 STD Visor S-S","$ p.a. / Component",null,{"$f":"W243/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X243/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y243/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"17W LED STREETLED3 Aeroscreen S-S","17W LED STREETLED3 Aeroscreen S-S","$ p.a. / Component",null,{"$f":"W244/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X244/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y244/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"13W LED STREETLED3 STD Visor S-S","13W LED STREETLED3 STD Visor S-S","$ p.a. / Component",null,{"$f":"W245/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X245/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y245/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"9W LED STREETLED Aeroscreen S-S","9W LED STREETLED Aeroscreen S-S","$ p.a. / Component",null,{"$f":"W246/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X246/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y246/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"17W LED Post Top B2001 S-S","17W LED Post Top B2001 S-S","$ p.a. / Component",null,{"$f":"W247/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X247/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y247/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"28W LED Post Top B2001 S-S","28W LED Post Top B2001 S-S","$ p.a. / Component",null,{"$f":"W248/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X248/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y248/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"18W LED Bourke Hill S-S","18W LED Bourke Hill S-S","$ p.a. / Component",null,{"$f":"W249/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X249/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y249/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"24W LED Bourke Hill S-S","24W LED Bourke Hill S-S","$ p.a. / Component",null,{"$f":"W250/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X250/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y250/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"37W LED 4K ROADLED MIDI STD Visor S-S","37W LED 4K ROADLED MIDI STD Visor\n\n S-S","$ p.a. / Component",null,{"$f":"W251/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X251/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y251/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"40W LED 3K ROADLED MIDI STD Visor S-S","40W LED 3K ROADLED MIDI STD Visor S-S","$ p.a. / Component",null,{"$f":"W252/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X252/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y252/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"36W LED 4K ROADLED MIDI Aeroscreen S-S","36W LED 4K ROADLED MIDI Aeroscreen\n\n S-S","$ p.a. / Component",null,{"$f":"W253/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X253/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y253/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"39W LED 3K ROADLED MIDI Aeroscreen S-S","39W LED 3K ROADLED MIDI Aeroscreen\n S-S","$ p.a. / Component",null,{"$f":"W254/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X254/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y254/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"55W LED 4K ROADLED MIDI STD Visor S-S","55W LED 4K ROADLED MIDI STD Visor\n S-S","$ p.a. / Component",null,{"$f":"W255/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X255/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y255/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"61W LED 3K ROADLED MIDI STD Visor S-S","61W LED 3K ROADLED MIDI STD Visor\n S-S","$ p.a. / Component",null,{"$f":"W256/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X256/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y256/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"57W LED 4K ROADLED MIDI Aeroscreen S-S","57W LED 4K ROADLED MIDI Aeroscreen\n S-S","$ p.a. / Component",null,{"$f":"W257/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X257/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y257/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"63W LED 3K ROADLED MIDI Aerosreen S-S","63W LED 3K ROADLED MIDI Aerosreen\n S-S","$ p.a. / Component",null,{"$f":"W258/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X258/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y258/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"113W LED ROADLED MIDI STD Visor S-S","113W LED ROADLED MIDI STD Visor\n\n S-S","$ p.a. / Component",null,{"$f":"W259/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X259/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y259/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"120W LED 4K ROADLED MIDI Aeroscreen S-S","120W LED 4K ROADLED MIDI Aeroscreen \n S-S","$ p.a. / Component",null,{"$f":"W260/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X260/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y260/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"121W LED 3K ROADLED MIDI Aeroscreen\n\n\n S-S","121W LED 3K ROADLED MIDI Aeroscreen\n\n\n S-S","$ p.a. / Component",null,{"$f":"W261/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X261/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y261/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"275W LED ROADLED S-S","275W LED ROADLED \n\n S-S","$ p.a. / Component",null,{"$f":"W262/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X262/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y262/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"254W LED 3K ROADLED MIDI STD Visor S-S","254W LED 3K ROADLED MIDI STD Visor\n S-S","$ p.a. / Component",null,{"$f":"W263/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X263/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y263/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"230W LED Avento S-S","230W LED Avento S-S","$ p.a. / Component",null,{"$f":"W264/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X264/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y264/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"205W LED 3K ROADLED MIDI Aeroscreen S-S","205W LED 3K ROADLED MIDI Aeroscreen\n\n S-S","$ p.a. / Component",null,{"$f":"W265/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X265/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y265/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"30W LED ATS PLED MKII","30W LED ATS PLED MKII ","$ p.a. / Component",null,{"$f":"W266/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X266/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y266/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"20W LED ATS PLED MKII","20W LED ATS PLED MKII ","$ p.a. / Component",null,{"$f":"W267/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X267/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y267/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"13W LED ATS PLED MKII","13W LED ATS PLED MKII ","$ p.a. / Component",null,{"$f":"W268/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X268/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y268/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"74W LED ATS VLED","74W LED ATS VLED ","$ p.a. / Component",null,{"$f":"W269/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X269/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y269/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"155W LED ATS VLED","155W LED ATS VLED ","$ p.a. / Component",null,{"$f":"W270/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X270/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y270/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,"290W LED ATS VLED","290W LED ATS VLED ","$ p.a. / Component",null,{"$f":"W271/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"X271/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},{"$f":"Y271/#REF!*(1+#REF!)^0.5","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"$ p.a. / Component",null,44.68275710618245,44.68275710618245,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]
[null,true,"Spare","$ p.a. / Component",null,0]