{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["AER Inputs","AER Tariff Smoothing","Cover","Input - General","Input - Inventory","Calc - Opex FY18","Calc - Opex FY19","Calc - Opex FY20","Calc - Opex FY21","Calc - Opex FY22","Calc - Opex FY23","Calc - Opex FY24"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":1270,"comments":9,"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":"AER Inputs","index":0,"n_rows":96,"n_cols":15,"rows_kept":96,"cut":false,"hidden":false,"merged":[[1,2,1,7],[1,9,1,14]]}
[]
[null,null,"AER Draft Decision",null,null,null,null,null,null,"Ausgrid Proposal"]
[null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[]
[null,"Nominal Vanilla WACC",null,5.9557907445171157E-2,null,null,null,null,null,null,6.3277625223228606E-2]
[]
[null,"Forecast CPI",2.241968375096115E-2,2.4248746575396697E-2,null,null,null,null,null,2.241968375096115E-2,2.5000000000000001E-2]
[]
[null,"Real Labour Escalator",9.4637136564390545E-3,4.3853859891721638E-3,7.1324863181689959E-3,1.1529469989512217E-2,1.2798178072854948E-2,1.0845503472874506E-2,null,9.4637136564390545E-3,8.7907707248520376E-3,1.3681542469145236E-2,1.7372653697064661E-2,1.7287543395615133E-2,1.3333262554146708E-2]
[]
[null,{"$f":"'Input - General'!B62","v":"Bulk cycle/ spot failure rate assumption: "},{"$f":"'Input - General'!H69","v":"AER Draft Decision"},null,null,null,null,null,null,{"$f":"'Input - General'!B71","v":"Theoretical Lamp Failure Rates @ 4 Year BLR"}]
[null,"Refer sheet \"Input - General'!B60\""]
[]
[]
[]
[]
[null,"Real Vanilla WACC",{"$f":"(1+'Input - General'!J22)/(1+'Input - General'!J9)-1","v":3.4473228293255387E-2}]
[]
[null,"Revenue","NPV","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,{"$f":"'AER Tariff Smoothing'!U10","v":"Unsmoothed Revenue (Real $ 2018/19)"},{"$f":"NPV($C$17,D20:H20)","v":58560628.728595406},{"$f":"'AER Tariff Smoothing'!U76","v":13846926.167445417},{"$f":"'AER Tariff Smoothing'!V76","v":13134869.977061599},{"$f":"'AER Tariff Smoothing'!W76","v":12571017.948616492},{"$f":"'AER Tariff Smoothing'!X76","v":12534516.192259792},{"$f":"'AER Tariff Smoothing'!Y76","v":12557553.453191619}]
[]
[null,{"$f":"'AER Tariff Smoothing'!AB10","v":"Smoothed Revenue (Real $ 2018/19)"},{"$f":"NPV($C$17,D22:H22)","v":58560628.728595391},{"$f":"'AER Tariff Smoothing'!AB76","v":13915549.403209973},{"$f":"'AER Tariff Smoothing'!AC76","v":13179633.847397087},{"$f":"'AER Tariff Smoothing'!AD76","v":12577304.342880851},{"$f":"'AER Tariff Smoothing'!AE76","v":12490035.302260419},{"$f":"'AER Tariff Smoothing'!AF76","v":12468699.142637074}]
[]
[null,"Difference in NPV",{"$f":"C20-C22","v":0}]
[]
[]
[]
[]
[]
[null,"Failure rates - Approved "]
[]
[null,null,"Sr No","Description","Type","Ausgrid proposed rates - Theoretical Rates","AER 2014-19 determination","Draft decision"]
[null,null,1,"O/U","Connection"]
[null,null,2,"OH","Connection"]
[null,null,3,"OH2","Connection"]
[null,null,4,"OHS","Connection"]
[null,null,5,"UG2","Connection"]
[null,null,6,"UGR1","Connection"]
[null,null,7,"UGR2","Connection"]
[null,null,8,"UGS","Connection"]
[null,null,9,"UG-SP","Connection"]
[null,null,10,"LED TRIAL","Lamp",0,0,0]
[null,null,11,"LED1x100","Lamp",0,0,0]
[null,null,12,"LED1x17","Lamp",0,0,0]
[null,null,13,"LED1x18","Lamp",0,0,0]
[null,null,14,"LED1x20","Lamp",0,0,0]
[null,null,15,"LED1x200","Lamp",0,0,0]
[null,null,16,"LED1x22","Lamp",0,0,0]
[null,null,17,"LED1x25 GE","Lamp",0,0,0]
[null,null,18,"LED1x28","Lamp",0,0,0]
[null,null,19,"LED1x29","Lamp",0,0,0]
[null,null,20,"LED1x298","Lamp",0,0,0]
[null,null,21,"LED1x33","Lamp",0,0,0]
[null,null,22,"LED1x42","Lamp",0,0,0]
[null,null,23,"MBF1x1000","Lamp",0.23187658965886127,0.08,0.08]
[null,null,24,"MBF1x125","Lamp",7.9745393378491736E-2,5.0099999999999999E-2,5.0099999999999999E-2]
[null,null,25,"MBF1x250","Lamp",0.23187658965886127,5.0099999999999999E-2,5.0099999999999999E-2]
[null,null,26,"MBF1x400","Lamp",0.23187658965886127,5.0099999999999999E-2,5.0099999999999999E-2]
[null,null,27,"MBF1x42","Lamp",9.01E-2,3.5299999999999998E-2,3.5299999999999998E-2]
[null,null,28,"MBF1x50","Lamp",7.9745393378491736E-2,5.0099999999999999E-2,5.0099999999999999E-2]
[null,null,29,"MBF1x80","Lamp",7.9745393378491736E-2,4.4699999999999997E-2,4.4699999999999997E-2]
[null,null,30,"MBF2x80","Lamp",0.15313145899189307,0.08,0.08]
[null,null,31,"MBI1x100","Lamp",0.23187658965886127,0.04,0.04]
[null,null,32,"MBI1x1000","Lamp",0.23187658965886127,0.04,0.04]
[null,null,33,"MBI1x150","Lamp",0.23187658965886127,0.04,0.04]
[null,null,34,"MBI1x250","Lamp",0.23187658965886127,0.04,0.04]
[null,null,35,"MBI1x400","Lamp",0.23187658965886127,0.04,0.04]
[null,null,36,"MBI1x70","Lamp",0.23187658965886127,0.04,0.04]
[null,null,37,"MBI1x70 II","Lamp",7.9745393378491736E-2,0.04,0.04]
[null,null,38,"SON1x100","Lamp",6.518620253747219E-2,0.13439999999999999,6.518620253747219E-2]
[null,null,39,"SON1x1000","Lamp",6.518620253747219E-2,0.05,6.518620253747219E-2]
[null,null,40,"SON1x150","Lamp",6.518620253747219E-2,9.7199999999999995E-2,6.518620253747219E-2]
[null,null,41,"SON1x150 AR","Lamp",6.518620253747219E-2,7.0333333333333345E-2,6.518620253747219E-2]
[null,null,42,"SON1x250","Lamp",6.518620253747219E-2,0.1072,6.518620253747219E-2]
[null,null,43,"SON1x250 AR","Lamp",6.518620253747219E-2,7.3400000000000007E-2,6.518620253747219E-2]
[null,null,44,"SON1x400","Lamp",6.518620253747219E-2,9.7199999999999995E-2,6.518620253747219E-2]
[null,null,45,"SON1x400 AR","Lamp",6.518620253747219E-2,8.1716666666666674E-2,6.518620253747219E-2]
[null,null,46,"SON1x50","Lamp",6.518620253747219E-2,0.05,6.518620253747219E-2]
[null,null,47,"SON1x600","Lamp",6.518620253747219E-2,9.7199999999999995E-2,6.518620253747219E-2]
[null,null,48,"SON1x70","Lamp",6.518620253747219E-2,0.11253333333333332,6.518620253747219E-2]
[null,null,49,"SON2x250","Lamp",0.12612316407368807,0.22506666666666664,0.12612316407368807]
[null,null,50,"SON2x400","Lamp",0.12612316407368807,0.19439999999999999,0.12612316407368807]
[null,null,51,"SON4x250","Lamp",0.23633927563141766,0.47008844808394246,0.23633927563141766]
[null,null,52,"SON4x600","Lamp",0.23633927563141766,0.51021867270885268,0.23633927563141766]
[null,null,53,"TF1x20","Lamp",0.14372932836226412,0.06,0.06]
[null,null,54,"TF1x40","Lamp",0.14372932836226412,0.158,0.158]
[null,null,55,"TF1x80","Lamp",0.14372932836226412,0.06,0.06]
[null,null,56,"TF2x14 T5","Lamp",9.01E-2,0.06,0.06]
[null,null,57,"TF2x20","Lamp",0.26680053689306071,0.10290000000000001,0.10290000000000001]
[null,null,58,"TF2x26","Lamp",0.26680053689306071,0.06,0.06]
[null,null,59,"TF2x40","Lamp",0.26680053689306071,0.06,0.06]
[null,null,60,"TF4x20","Lamp",0.462418547299696,0.06,0.06]
[null,null,61,"TF4x40","Lamp",0.462418547299696,0.06,0.06]
[null,null,62,"TH1x1500","Lamp",0.23187658965886127,0.06,0.06]
[null,null,63,"TH1x500","Lamp",0.23187658965886127,0.06,0.06]
[null,null,64,"TH1x750","Lamp",0.23187658965886127,0.06,0.06]

{"sheet":"AER Tariff Smoothing","index":1,"n_rows":76,"n_cols":36,"rows_kept":76,"cut":false,"hidden":false,"merged":[[9,34,9,35],[9,2,9,6],[9,8,9,12],[9,14,9,18],[9,20,9,25],[9,27,9,32]]}
[null,"Maintenance charges per component"]
[]
[null,null,"2019/20","2020/21","2021/22","2022/23","2023/24"]
[null,"CPI",{"$f":"'Input - General'!J9","v":2.4248746575396697E-2},{"$f":"'Input - General'!K9","v":2.4248746575396697E-2},{"$f":"'Input - General'!L9","v":2.4248746575396697E-2},{"$f":"'Input - General'!M9","v":2.4248746575396697E-2},{"$f":"'Input - General'!N9","v":2.4248746575396697E-2}]
[null,"CPI Index",{"$f":"1+C4","v":1.0242487465753967},{"$f":"C5*(1+D4)","v":1.0490854948612711},{"$f":"D5*(1+E4)","v":1.0745245031620867},{"$f":"E5*(1+F4)","v":1.1005803755283181},{"$f":"F5*(1+G4)","v":1.1272680701403592}]
[]
[null,"Nominal Vanilla WACC",{"$f":"'Input - General'!J22","v":5.9557907445171157E-2}]
[null,"Real Vanilla WACC",{"$f":"(1+C7)/(1+C4)-1","v":3.4473228293255387E-2}]
[]
[null,null,"Volumes",null,null,null,null,null,"Unsmoothed Prices (Real $ 2018/19)",null,null,null,null,null,"Smoothed Prices (Real $ 2018/19)",null,null,null,null,null,"Unsmoothed Revenue (Real $ 2018/19)",null,null,null,null,null,null,"Smoothed Revenue (Real $ 2018/19)",null,null,null,null,null,null,"NPV Difference"]
["Description","Component","2019/20","2020/21","2021/22","2022/23","2023/24",null,"2019/20","2020/21","2021/22","2022/23","2023/24",null,"2019/20","2020/21","2021/22","2022/23","2023/24",null,"2019/20","2020/21","2021/22","2022/23","2023/24","NPV",null,"2019/20","2020/21","2021/22","2022/23","2023/24","NPV"]
[{"$f":"'Calc - Opex FY20'!C12","v":"O/U"},{"$f":"'Calc - Opex FY20'!I12","v":"Connection - O/U"},{"$f":"'Calc - Opex FY20'!L12","v":576},{"$f":"'Calc - Opex FY21'!L12","v":576},{"$f":"'Calc - Opex FY22'!L12","v":576},{"$f":"'Calc - Opex FY23'!L12","v":576},{"$f":"'Calc - Opex FY24'!L12","v":576},null,{"$f":"'Calc - Opex FY20'!K12/C$5","v":103.12787531264129},{"$f":"'Calc - Opex FY21'!K12/D$5","v":103.12787531264129},{"$f":"'Calc - Opex FY22'!K12/E$5","v":103.12787531264128},{"$f":"'Calc - Opex FY23'!K12/F$5","v":103.12787531264131},{"$f":"'Calc - Opex FY24'!K12/G$5","v":103.12787531264131},null,{"$f":"IFERROR(NPV($C$8,U12:Y12)/NPV($C$8,C12:G12),0)","v":103.12787531264131},{"$f":"O12","v":103.12787531264131},{"$f":"P12","v":103.12787531264131},103.12787531264131,103.12787531264131,null,{"$f":"C12*I12","v":59401.656180081387},{"$f":"D12*J12","v":59401.656180081387},{"$f":"E12*K12","v":59401.65618008138},{"$f":"F12*L12","v":59401.656180081394},{"$f":"G12*M12","v":59401.656180081394},{"$f":"NPV($C$8,U12:Y12)","v":268602.1821359247},null,{"$f":"C12*O12","v":59401.656180081394},{"$f":"D12*P12","v":59401.656180081394},{"$f":"E12*Q12","v":59401.656180081394},{"$f":"F12*R12","v":59401.656180081394},{"$f":"G12*S12","v":59401.656180081394},{"$f":"NPV($C$8,AB12:AF12)","v":268602.18213592476},null,{"$f":"AG12-Z12","v":0},{"$f":"IFERROR(AI12/Z12,0)","v":0}]
[{"$f":"'Calc - Opex FY20'!C13","v":"OH"},{"$f":"'Calc - Opex FY20'!I13","v":"Connection - OH"},{"$f":"'Calc - Opex FY20'!L13","v":196623},{"$f":"'Calc - Opex FY21'!L13","v":196623},{"$f":"'Calc - Opex FY22'!L13","v":196623},{"$f":"'Calc - Opex FY23'!L13","v":196623},{"$f":"'Calc - Opex FY24'!L13","v":196623},null,{"$f":"'Calc - Opex FY20'!K13/C$5","v":0},{"$f":"'Calc - Opex FY21'!K13/D$5","v":0},{"$f":"'Calc - Opex FY22'!K13/E$5","v":0},{"$f":"'Calc - Opex FY23'!K13/F$5","v":0},{"$f":"'Calc - Opex FY24'!K13/G$5","v":0},null,0,{"$f":"O13","v":0},0,0,0,null,{"$f":"C13*I13","v":0},0,0,0,0,0,null,{"$f":"C13*O13","v":0},0,0,0,0,0,null,{"$f":"AG13-Z13","v":0},{"$f":"IFERROR(AI13/Z13,0)","v":0}]
[{"$f":"'Calc - Opex FY20'!C14","v":"OH2"},{"$f":"'Calc - Opex FY20'!I14","v":"Connection - OH2"},{"$f":"'Calc - Opex FY20'!L14","v":718},{"$f":"'Calc - Opex FY21'!L14","v":718},{"$f":"'Calc - Opex FY22'!L14","v":718},{"$f":"'Calc - Opex FY23'!L14","v":718},{"$f":"'Calc - Opex FY24'!L14","v":718},null,{"$f":"'Calc - Opex FY20'!K14/C$5","v":0},{"$f":"'Calc - Opex FY21'!K14/D$5","v":0},{"$f":"'Calc - Opex FY22'!K14/E$5","v":0},{"$f":"'Calc - Opex FY23'!K14/F$5","v":0},{"$f":"'Calc - Opex FY24'!K14/G$5","v":0},null,0,{"$f":"O14","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[{"$f":"'Calc - Opex FY20'!C15","v":"OHS"},{"$f":"'Calc - Opex FY20'!I15","v":"Connection - OHS"},{"$f":"'Calc - Opex FY20'!L15","v":9},{"$f":"'Calc - Opex FY21'!L15","v":9},{"$f":"'Calc - Opex FY22'!L15","v":9},{"$f":"'Calc - Opex FY23'!L15","v":9},{"$f":"'Calc - Opex FY24'!L15","v":9},null,{"$f":"'Calc - Opex FY20'!K15/C$5","v":0},{"$f":"'Calc - Opex FY21'!K15/D$5","v":0},{"$f":"'Calc - Opex FY22'!K15/E$5","v":0},{"$f":"'Calc - Opex FY23'!K15/F$5","v":0},{"$f":"'Calc - Opex FY24'!K15/G$5","v":0},null,0,{"$f":"O15","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[{"$f":"'Calc - Opex FY20'!C16","v":"UG2"},{"$f":"'Calc - Opex FY20'!I16","v":"Connection - UG2"},{"$f":"'Calc - Opex FY20'!L16","v":1134},{"$f":"'Calc - Opex FY21'!L16","v":1134},{"$f":"'Calc - Opex FY22'!L16","v":1134},{"$f":"'Calc - Opex FY23'!L16","v":1134},{"$f":"'Calc - Opex FY24'!L16","v":1134},null,{"$f":"'Calc - Opex FY20'!K16/C$5","v":0},{"$f":"'Calc - Opex FY21'!K16/D$5","v":0},{"$f":"'Calc - Opex FY22'!K16/E$5","v":0},{"$f":"'Calc - Opex FY23'!K16/F$5","v":0},{"$f":"'Calc - Opex FY24'!K16/G$5","v":0},null,0,{"$f":"O16","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"AG16-Z16","v":0},{"$f":"IFERROR(AI16/Z16,0)","v":0}]
[{"$f":"'Calc - Opex FY20'!C17","v":"UGR1"},{"$f":"'Calc - Opex FY20'!I17","v":"Connection - UGR1"},{"$f":"'Calc - Opex FY20'!L17","v":31792},{"$f":"'Calc - Opex FY21'!L17","v":31792},{"$f":"'Calc - Opex FY22'!L17","v":31792},{"$f":"'Calc - Opex FY23'!L17","v":31792},{"$f":"'Calc - Opex FY24'!L17","v":31792},null,{"$f":"'Calc - Opex FY20'!K17/C$5","v":94.531495895092363},{"$f":"'Calc - Opex FY21'!K17/D$5","v":94.531495895092363},{"$f":"'Calc - Opex FY22'!K17/E$5","v":94.531495895092363},{"$f":"'Calc - Opex FY23'!K17/F$5","v":94.531495895092363},{"$f":"'Calc - Opex FY24'!K17/G$5","v":94.531495895092348},null,94.531495895092348,{"$f":"O17","v":94.531495895092348},94.531495895092348,94.531495895092348,94.531495895092348,null,3005345.3174967766,3005345.3174967766,3005345.3174967766,3005345.3174967766,3005345.3174967761,13589558.983076008,null,3005345.3174967761,3005345.3174967761,3005345.3174967761,3005345.3174967761,3005345.3174967761,13589558.983076006,null,0,0]
[{"$f":"'Calc - Opex FY20'!C18","v":"UGR2"},{"$f":"'Calc - Opex FY20'!I18","v":"Connection - UGR2"},{"$f":"'Calc - Opex FY20'!L18","v":20937},{"$f":"'Calc - Opex FY21'!L18","v":20937},{"$f":"'Calc - Opex FY22'!L18","v":20937},{"$f":"'Calc - Opex FY23'!L18","v":20937},{"$f":"'Calc - Opex FY24'!L18","v":20937},null,{"$f":"'Calc - Opex FY20'!K18/C$5","v":34.370844005823365},{"$f":"'Calc - Opex FY21'!K18/D$5","v":34.370844005823365},{"$f":"'Calc - Opex FY22'!K18/E$5","v":34.370844005823358},{"$f":"'Calc - Opex FY23'!K18/F$5","v":34.370844005823365},{"$f":"'Calc - Opex FY24'!K18/G$5","v":34.370844005823358},null,34.370844005823365,{"$f":"O18","v":34.370844005823365},34.370844005823365,34.370844005823365,34.370844005823365,null,719622.36094992375,719622.36094992375,719622.36094992363,719622.36094992375,719622.36094992363,3253985.6444233353,null,719622.36094992375,719622.36094992375,719622.36094992375,719622.36094992375,719622.36094992375,3253985.6444233353,null,0,0]
[{"$f":"'Calc - Opex FY20'!C19","v":"UGS"},{"$f":"'Calc - Opex FY20'!I19","v":"Connection - UGS"},{"$f":"'Calc - Opex FY20'!L19","v":108},{"$f":"'Calc - Opex FY21'!L19","v":108},{"$f":"'Calc - Opex FY22'!L19","v":108},{"$f":"'Calc - Opex FY23'!L19","v":108},{"$f":"'Calc - Opex FY24'!L19","v":108},null,{"$f":"'Calc - Opex FY20'!K19/C$5","v":0},{"$f":"'Calc - Opex FY21'!K19/D$5","v":0},{"$f":"'Calc - Opex FY22'!K19/E$5","v":0},{"$f":"'Calc - Opex FY23'!K19/F$5","v":0},{"$f":"'Calc - Opex FY24'!K19/G$5","v":0},null,0,{"$f":"O19","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[{"$f":"'Calc - Opex FY20'!C20","v":"UG-SP"},{"$f":"'Calc - Opex FY20'!I20","v":"Connection - UG-SP"},{"$f":"'Calc - Opex FY20'!L20","v":13},{"$f":"'Calc - Opex FY21'!L20","v":13},{"$f":"'Calc - Opex FY22'!L20","v":13},{"$f":"'Calc - Opex FY23'!L20","v":13},{"$f":"'Calc - Opex FY24'!L20","v":13},null,{"$f":"'Calc - Opex FY20'!K20/C$5","v":0},{"$f":"'Calc - Opex FY21'!K20/D$5","v":0},{"$f":"'Calc - Opex FY22'!K20/E$5","v":0},{"$f":"'Calc - Opex FY23'!K20/F$5","v":0},{"$f":"'Calc - Opex FY24'!K20/G$5","v":0},null,0,{"$f":"O20","v":0},0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[{"$f":"'Calc - Opex FY20'!C21","v":"LED TRIAL"},{"$f":"'Calc - Opex FY20'!I21","v":"Lamp - LED TRIAL"},{"$f":"'Calc - Opex FY20'!L21","v":67},{"$f":"'Calc - Opex FY21'!L21","v":67},{"$f":"'Calc - Opex FY22'!L21","v":67},{"$f":"'Calc - Opex FY23'!L21","v":67},{"$f":"'Calc - Opex FY24'!L21","v":67},null,{"$f":"'Calc - Opex FY20'!K21/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K21/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K21/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K21/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K21/G$5","v":23.346579825396987},null,23.121521706304481,{"$f":"O21","v":23.121521706304481},23.121521706304481,23.121521706304481,23.121521706304481,null,1536.7576309056128,1541.3159231857171,1548.736833275414,1557.0693177908042,1564.2208483015982,7004.9041748575974,null,1549.1419543224001,1549.1419543224001,1549.1419543224001,1549.1419543224001,1549.1419543224001,7004.9041748575946,null,0,0]
[{"$f":"'Calc - Opex FY20'!C22","v":"LED1x100"},{"$f":"'Calc - Opex FY20'!I22","v":"Lamp - LED1x100"},{"$f":"'Calc - Opex FY20'!L22","v":4982.666666666667},{"$f":"'Calc - Opex FY21'!L22","v":10159},{"$f":"'Calc - Opex FY22'!L22","v":15343},{"$f":"'Calc - Opex FY23'!L22","v":15554},{"$f":"'Calc - Opex FY24'!L22","v":15761},null,{"$f":"'Calc - Opex FY20'!K22/C$5","v":30.410322106855855},{"$f":"'Calc - Opex FY21'!K22/D$5","v":30.512373426559684},{"$f":"'Calc - Opex FY22'!K22/E$5","v":30.678513204687235},{"$f":"'Calc - Opex FY23'!K22/F$5","v":30.865061365479551},{"$f":"'Calc - Opex FY24'!K22/G$5","v":31.025170257512244},null,30.756192993235334,{"$f":"O22","v":30.756192993235334},30.756192993235334,30.756192993235334,30.756192993235334,null,151524.49828442713,309975.20164041984,470700.42809951626,480075.16447866894,488987.70842865045,1693303.0984444011,null,153247.8576209606,312452.16461827775,471892.26909520972,478381.82581678237,484748.35776638211,1693303.0984444008,null,0,0]
[{"$f":"'Calc - Opex FY20'!C23","v":"LED1x17"},{"$f":"'Calc - Opex FY20'!I23","v":"Lamp - LED1x17"},{"$f":"'Calc - Opex FY20'!L23","v":34068},{"$f":"'Calc - Opex FY21'!L23","v":64297},{"$f":"'Calc - Opex FY22'!L23","v":89881},{"$f":"'Calc - Opex FY23'!L23","v":93783},{"$f":"'Calc - Opex FY24'!L23","v":94011},null,{"$f":"'Calc - Opex FY20'!K23/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K23/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K23/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K23/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K23/G$5","v":23.346579825396987},null,23.163115712724686,{"$f":"O23","v":23.163115712724686},23.163115712724686,23.163115712724686,23.163115712724686,null,781406.85029391665,1479134.1778070454,2077642.0195765297,2179501.9676175374,2194835.3159653959,7770223.3450120678,null,789121.02610110457,1489318.850981059,2081924.0033754075,2172306.4808864594,2177587.6712689605,7770223.3450120678,null,0,0]
[{"$f":"'Calc - Opex FY20'!C24","v":"LED1x18"},{"$f":"'Calc - Opex FY20'!I24","v":"Lamp - LED1x18"},{"$f":"'Calc - Opex FY20'!L24+1","v":1},{"$f":"'Calc - Opex FY21'!L24+1","v":1},{"$f":"'Calc - Opex FY22'!L24+1","v":1},{"$f":"'Calc - Opex FY23'!L24+1","v":1},{"$f":"'Calc - Opex FY24'!L24+1","v":1},null,{"$f":"'Calc - Opex FY20'!K24/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K24/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K24/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K24/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K24/G$5","v":23.346579825396987},null,23.121521706304485,{"$f":"O24","v":23.121521706304485},23.121521706304485,23.121521706304485,23.121521706304485,null,22.936681058292727,23.004715271428612,23.115475123513644,23.239840564041856,23.346579825396987,104.55080857996414,null,23.121521706304485,23.121521706304485,23.121521706304485,23.121521706304485,23.121521706304485,104.55080857996413,null,0,0]
[{"$f":"'Calc - Opex FY20'!C25","v":"LED1x20"},{"$f":"'Calc - Opex FY20'!I25","v":"Lamp - LED1x20"},{"$f":"'Calc - Opex FY20'!L25+1","v":1},{"$f":"'Calc - Opex FY21'!L25+1","v":1},{"$f":"'Calc - Opex FY22'!L25+1","v":1},{"$f":"'Calc - Opex FY23'!L25+1","v":1},{"$f":"'Calc - Opex FY24'!L25+1","v":1},null,{"$f":"'Calc - Opex FY20'!K25/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K25/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K25/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K25/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K25/G$5","v":23.346579825396987},null,23.121521706304485,{"$f":"O25","v":23.121521706304485},23.121521706304485,23.121521706304485,23.121521706304485,null,22.936681058292727,23.004715271428612,23.115475123513644,23.239840564041856,23.346579825396987,104.55080857996414,null,23.121521706304485,23.121521706304485,23.121521706304485,23.121521706304485,23.121521706304485,104.55080857996413,null,0,0]
[{"$f":"'Calc - Opex FY20'!C26","v":"LED1x200"},{"$f":"'Calc - Opex FY20'!I26","v":"Lamp - LED1x200"},{"$f":"'Calc - Opex FY20'!L26","v":1795},{"$f":"'Calc - Opex FY21'!L26","v":3776},{"$f":"'Calc - Opex FY22'!L26","v":5756},{"$f":"'Calc - Opex FY23'!L26","v":6164},{"$f":"'Calc - Opex FY24'!L26","v":6378},null,{"$f":"'Calc - Opex FY20'!K26/C$5","v":30.410322106855855},{"$f":"'Calc - Opex FY21'!K26/D$5","v":30.512373426559684},{"$f":"'Calc - Opex FY22'!K26/E$5","v":30.678513204687235},{"$f":"'Calc - Opex FY23'!K26/F$5","v":30.865061365479551},{"$f":"'Calc - Opex FY24'!K26/G$5","v":31.025170257512244},null,30.764188132405113,{"$f":"O26","v":30.764188132405113},30.764188132405113,30.764188132405113,30.764188132405113,null,54586.528181806258,115214.72205868937,176585.52200617973,190252.23825681597,197878.5359024131,653109.50262456352,null,55221.717697667176,116165.57438796171,177078.66689012383,189630.45564814511,196213.9919084798,653109.50262456352,null,0,0]
[{"$f":"'Calc - Opex FY20'!C27","v":"LED1x22"},{"$f":"'Calc - Opex FY20'!I27","v":"Lamp - LED1x22"},{"$f":"'Calc - Opex FY20'!L27","v":14394},{"$f":"'Calc - Opex FY21'!L27","v":14394},{"$f":"'Calc - Opex FY22'!L27","v":14394},{"$f":"'Calc - Opex FY23'!L27","v":14394},{"$f":"'Calc - Opex FY24'!L27","v":14394},null,{"$f":"'Calc - Opex FY20'!K27/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K27/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K27/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K27/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K27/G$5","v":23.346579825396987},null,23.121521706304488,{"$f":"O27","v":23.121521706304488},23.121521706304488,23.121521706304488,23.121521706304488,null,330150.58715306554,331129.87161694345,332724.14892785536,334514.26507881848,336050.67000676424,1504904.3387000039,null,332811.1834405468,332811.1834405468,332811.1834405468,332811.1834405468,332811.1834405468,1504904.3387000039,null,0,0]
[{"$f":"'Calc - Opex FY20'!C28","v":"LED1x25 GE"},{"$f":"'Calc - Opex FY20'!I28","v":"Lamp - LED1x25 GE"},{"$f":"'Calc - Opex FY20'!L28","v":3665},{"$f":"'Calc - Opex FY21'!L28","v":3665},{"$f":"'Calc - Opex FY22'!L28","v":3665},{"$f":"'Calc - Opex FY23'!L28","v":3665},{"$f":"'Calc - Opex FY24'!L28","v":3665},null,{"$f":"'Calc - Opex FY20'!K28/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K28/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K28/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K28/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K28/G$5","v":23.346579825396987},null,23.121521706304488,{"$f":"O28","v":23.121521706304488},23.121521706304488,23.121521706304488,23.121521706304488,null,84062.936078642844,84312.28146978587,84718.21632767751,85174.015667213404,85565.21506007995,383178.71344556857,null,84740.377053605946,84740.377053605946,84740.377053605946,84740.377053605946,84740.377053605946,383178.71344556857,null,0,0]
[{"$f":"'Calc - Opex FY20'!C29","v":"LED1x28"},{"$f":"'Calc - Opex FY20'!I29","v":"Lamp - LED1x28"},{"$f":"'Calc - Opex FY20'!L29","v":1395},{"$f":"'Calc - Opex FY21'!L29","v":2791},{"$f":"'Calc - Opex FY22'!L29","v":4186},{"$f":"'Calc - Opex FY23'!L29","v":4440},{"$f":"'Calc - Opex FY24'!L29","v":4464},null,{"$f":"'Calc - Opex FY20'!K29/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K29/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K29/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K29/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K29/G$5","v":23.346579825396987},null,23.168977599337147,{"$f":"O29","v":23.168977599337147},23.168977599337147,23.168977599337147,23.168977599337147,null,31996.670076318354,64206.160322557254,96761.378867028106,103184.89210434584,104219.13234057215,356411.53126861108,null,32320.723751075318,64664.61647974998,96985.340230825299,102870.26054105694,103426.31600344102,356411.53126861114,null,0,0]
[{"$f":"'Calc - Opex FY20'!C30","v":"LED1x29"},{"$f":"'Calc - Opex FY20'!I30","v":"Lamp - LED1x29"},{"$f":"'Calc - Opex FY20'!L30","v":15545},{"$f":"'Calc - Opex FY21'!L30","v":15545},{"$f":"'Calc - Opex FY22'!L30","v":15545},{"$f":"'Calc - Opex FY23'!L30","v":15545},{"$f":"'Calc - Opex FY24'!L30","v":15545},null,{"$f":"'Calc - Opex FY20'!K30/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K30/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K30/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K30/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K30/G$5","v":23.346579825396987},null,23.121521706304488,{"$f":"O30","v":23.121521706304488},23.121521706304488,23.121521706304488,23.121521706304488,null,356550.70705116045,357608.29889435775,359330.06079501961,361263.32156803063,362922.58338579617,1625242.3193755427,null,359424.05492450326,359424.05492450326,359424.05492450326,359424.05492450326,359424.05492450326,1625242.3193755427,null,0,0]
[{"$f":"'Calc - Opex FY20'!C31","v":"LED1x298"},{"$f":"'Calc - Opex FY20'!I31","v":"Lamp - LED1x298"},{"$f":"'Calc - Opex FY20'!L31","v":52},{"$f":"'Calc - Opex FY21'!L31","v":75},{"$f":"'Calc - Opex FY22'!L31","v":102},{"$f":"'Calc - Opex FY23'!L31","v":152},{"$f":"'Calc - Opex FY24'!L31","v":178},null,{"$f":"'Calc - Opex FY20'!K31/C$5","v":30.410322106855855},{"$f":"'Calc - Opex FY21'!K31/D$5","v":30.512373426559684},{"$f":"'Calc - Opex FY22'!K31/E$5","v":30.678513204687235},{"$f":"'Calc - Opex FY23'!K31/F$5","v":30.865061365479551},{"$f":"'Calc - Opex FY24'!K31/G$5","v":31.025170257512244},null,30.782901715442115,{"$f":"O31","v":30.782901715442115},30.782901715442115,30.782901715442115,30.782901715442115,null,1581.3367495565044,2288.4280069919764,3129.2083468780979,4691.4893275528921,5522.480305837179,15252.095051034505,null,1600.7108892029901,2308.7176286581584,3139.8559749750957,4679.0010607472013,5479.3565053486964,15252.095051034505,null,0,0]
[{"$f":"'Calc - Opex FY20'!C32","v":"LED1x33"},{"$f":"'Calc - Opex FY20'!I32","v":"Lamp - LED1x33"},{"$f":"'Calc - Opex FY20'!L32","v":5},{"$f":"'Calc - Opex FY21'!L32","v":10},{"$f":"'Calc - Opex FY22'!L32","v":15},{"$f":"'Calc - Opex FY23'!L32","v":25},{"$f":"'Calc - Opex FY24'!L32","v":30},null,{"$f":"'Calc - Opex FY20'!K32/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K32/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K32/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K32/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K32/G$5","v":23.346579825396987},null,23.204524263925613,{"$f":"O32","v":23.204524263925613},23.204524263925613,23.204524263925613,23.204524263925613,null,114.68340529146363,230.04715271428611,346.73212685270465,580.9960141010464,700.3973947619096,1737.5977284243424,null,116.02262131962806,232.04524263925612,348.06786395888417,580.11310659814035,696.13572791776835,1737.5977284243424,null,0,0]
[{"$f":"'Calc - Opex FY20'!C33","v":"LED1x42"},{"$f":"'Calc - Opex FY20'!I33","v":"Lamp - LED1x42"},{"$f":"'Calc - Opex FY20'!L33","v":17},{"$f":"'Calc - Opex FY21'!L33","v":17},{"$f":"'Calc - Opex FY22'!L33","v":112},{"$f":"'Calc - Opex FY23'!L33","v":207},{"$f":"'Calc - Opex FY24'!L33","v":303},null,{"$f":"'Calc - Opex FY20'!K33/C$5","v":22.936681058292727},{"$f":"'Calc - Opex FY21'!K33/D$5","v":23.004715271428612},{"$f":"'Calc - Opex FY22'!K33/E$5","v":23.115475123513644},{"$f":"'Calc - Opex FY23'!K33/F$5","v":23.239840564041856},{"$f":"'Calc - Opex FY24'!K33/G$5","v":23.346579825396987},null,23.250368461815405,{"$f":"O33","v":23.250368461815405},23.250368461815405,23.250368461815405,23.250368461815405,null,389.92357799097636,391.0801596142864,2588.933213833528,4810.6469967566645,7074.0136870952865,13253.073838981556,null,395.2562638508619,395.2562638508619,2604.0412677233253,4812.826271595789,7044.8616439300677,13253.073838981556,null,0,0]
[{"$f":"'Calc - Opex FY20'!C34","v":"MBF1x1000"},{"$f":"'Calc - Opex FY20'!I34","v":"Lamp - MBF1x1000"},{"$f":"'Calc - Opex FY20'!L34","v":6},{"$f":"'Calc - Opex FY21'!L34","v":6},{"$f":"'Calc - Opex FY22'!L34","v":6},{"$f":"'Calc - Opex FY23'!L34","v":0},{"$f":"'Calc - Opex FY24'!L34","v":0},null,{"$f":"'Calc - Opex FY20'!K34/C$5","v":76.384814490799982},{"$f":"'Calc - Opex FY21'!K34/D$5","v":76.642697634450997},{"$f":"'Calc - Opex FY22'!K34/E$5","v":77.062531972638524},{"$f":"'Calc - Opex FY23'!K34/F$5","v":77.533938185581746},{"$f":"'Calc - Opex FY24'!K34/G$5","v":77.93853250659302},null,76.689036686676559,{"$f":"O34","v":76.689036686676559},76.689036686676559,76.689036686676559,76.689036686676559,null,458.30888694479989,459.85618580670598,462.37519183583117,0,0,1290.4273231117427,null,460.13422012005935,460.13422012005935,460.13422012005935,0,0,1290.4273231117427,null,0,0]
[{"$f":"'Calc - Opex FY20'!C35","v":"MBF1x125"},{"$f":"'Calc - Opex FY20'!I35","v":"Lamp - MBF1x125"},{"$f":"'Calc - Opex FY20'!L35","v":3091},{"$f":"'Calc - Opex FY21'!L35","v":1719},{"$f":"'Calc - Opex FY22'!L35","v":348},{"$f":"'Calc - Opex FY23'!L35","v":142.99999999999969},{"$f":"'Calc - Opex FY24'!L35","v":142.99999999999969},null,{"$f":"'Calc - Opex FY20'!K35/C$5","v":40.406488051959947},{"$f":"'Calc - Opex FY21'!K35/D$5","v":40.53958205159379},{"$f":"'Calc - Opex FY22'!K35/E$5","v":40.756259382503856},{"$f":"'Calc - Opex FY23'!K35/F$5","v":40.999553059805081},{"$f":"'Calc - Opex FY24'!K35/G$5","v":41.208364987758763},null,40.502446719941489,{"$f":"O35","v":40.502446719941489},40.502446719941489,40.502446719941489,40.502446719941489,null,124896.4545686082,69687.541546689725,14183.178265111343,5862.9360875521133,5892.79619324949,208760.50066897951,null,125193.06281133914,69623.705911579425,14094.851458539639,5791.8498809516204,5791.8498809516204,208760.50066897954,null,0,0]
[{"$f":"'Calc - Opex FY20'!C36","v":"MBF1x250"},{"$f":"'Calc - Opex FY20'!I36","v":"Lamp - MBF1x250"},{"$f":"'Calc - Opex FY20'!L36","v":10054},{"$f":"'Calc - Opex FY21'!L36","v":5078},{"$f":"'Calc - Opex FY22'!L36","v":101},{"$f":"'Calc - Opex FY23'!L36","v":101},{"$f":"'Calc - Opex FY24'!L36","v":101},null,{"$f":"'Calc - Opex FY20'!K36/C$5","v":54.764586303972607},{"$f":"'Calc - Opex FY21'!K36/D$5","v":54.964227303423364},{"$f":"'Calc - Opex FY22'!K36/E$5","v":55.28924329978846},{"$f":"'Calc - Opex FY23'!K36/F$5","v":55.654183815740289},{"$f":"'Calc - Opex FY24'!K36/G$5","v":55.967401707670824},null,54.844443815578337,{"$f":"O36","v":54.844443815578337},54.844443815578337,54.844443815578337,54.844443815578337,null,550603.15070014063,279108.34624678385,5584.2135732786346,5621.0725653897689,5652.7075724747529,807794.98727613513,null,551406.03812182462,278500.08569550677,5539.2888253734118,5539.2888253734118,5539.2888253734118,807794.98727613513,null,0,0]
[{"$f":"'Calc - Opex FY20'!C37","v":"MBF1x400"},{"$f":"'Calc - Opex FY20'!I37","v":"Lamp - MBF1x400"},{"$f":"'Calc - Opex FY20'!L37","v":3724},{"$f":"'Calc - Opex FY21'!L37","v":1957},{"$f":"'Calc - Opex FY22'!L37","v":190},{"$f":"'Calc - Opex FY23'!L37","v":0},{"$f":"'Calc - Opex FY24'!L37","v":0},null,{"$f":"'Calc - Opex FY20'!K37/C$5","v":54.764586303972607},{"$f":"'Calc - Opex FY21'!K37/D$5","v":54.964227303423364},{"$f":"'Calc - Opex FY22'!K37/E$5","v":55.28924329978846},{"$f":"'Calc - Opex FY23'!K37/F$5","v":55.654183815740289},{"$f":"'Calc - Opex FY24'!K37/G$5","v":55.967401707670824},null,54.845857208873959,{"$f":"O37","v":54.845857208873959},54.845857208873959,54.845857208873959,54.845857208873959,null,203943.31939599398,107564.99283279953,10504.956226959808,0,0,307151.73729876312,null,204245.97224584661,107333.34255776634,10420.712869686053,0,0,307151.73729876318,null,0,0]
[{"$f":"'Calc - Opex FY20'!C38","v":"MBF1x42"},{"$f":"'Calc - Opex FY20'!I38","v":"Lamp - MBF1x42"},{"$f":"'Calc - Opex FY20'!L38","v":41952},{"$f":"'Calc - Opex FY21'!L38","v":41752},{"$f":"'Calc - Opex FY22'!L38","v":41552},{"$f":"'Calc - Opex FY23'!L38","v":41152},{"$f":"'Calc - Opex FY24'!L38","v":40952},null,{"$f":"'Calc - Opex FY20'!K38/C$5","v":35.81906967040959},{"$f":"'Calc - Opex FY21'!K38/D$5","v":35.932944411756608},{"$f":"'Calc - Opex FY22'!K38/E$5","v":36.118332746925951},{"$f":"'Calc - Opex FY23'!K38/F$5","v":36.32649393112856},{"$f":"'Calc - Opex FY24'!K38/G$5","v":36.505152656174886},null,36.126235351339567,{"$f":"O38","v":36.126235351339567},36.126235351339567,36.126235351339567,36.126235351339567,null,1502681.6108130231,1500272.295079662,1500788.9623002671,1494907.8782538024,1494959.0115756739,6777551.9268512297,null,1515567.8254593974,1508342.5783891296,1501117.3313188616,1486666.8371783257,1479441.5901080579,6777551.9268512307,null,0,0]
[{"$f":"'Calc - Opex FY20'!C39","v":"MBF1x50"},{"$f":"'Calc - Opex FY20'!I39","v":"Lamp - MBF1x50"},{"$f":"'Calc - Opex FY20'!L39","v":6357},{"$f":"'Calc - Opex FY21'!L39","v":3248},{"$f":"'Calc - Opex FY22'!L39","v":138},{"$f":"'Calc - Opex FY23'!L39","v":0},{"$f":"'Calc - Opex FY24'!L39","v":0},null,{"$f":"'Calc - Opex FY20'!K39/C$5","v":40.552153689687188},{"$f":"'Calc - Opex FY21'!K39/D$5","v":40.685247689321031},{"$f":"'Calc - Opex FY22'!K39/E$5","v":40.901925020231097},{"$f":"'Calc - Opex FY23'!K39/F$5","v":41.145218697532307},{"$f":"'Calc - Opex FY24'!K39/G$5","v":41.354030625485997},null,40.600252805878533,{"$f":"O39","v":40.600252805878533},40.600252805878533,40.600252805878533,40.600252805878533,null,257790.04100534145,132145.68449491472,5644.4656527918914,0,0,377783.17723422591,null,258095.80708696984,131869.62111349349,5602.8348872112374,0,0,377783.17723422596,null,0,0]
[{"$f":"'Calc - Opex FY20'!C40","v":"MBF1x80"},{"$f":"'Calc - Opex FY20'!I40","v":"Lamp - MBF1x80"},{"$f":"'Calc - Opex FY20'!L40","v":47982},{"$f":"'Calc - Opex FY21'!L40","v":25736},{"$f":"'Calc - Opex FY22'!L40","v":3490},{"$f":"'Calc - Opex FY23'!L40","v":162},{"$f":"'Calc - Opex FY24'!L40","v":162},null,{"$f":"'Calc - Opex FY20'!K40/C$5","v":38.408378938298419},{"$f":"'Calc - Opex FY21'!K40/D$5","v":38.534460505854618},{"$f":"'Calc - Opex FY22'!K40/E$5","v":38.739721581561987},{"$f":"'Calc - Opex FY23'!K40/F$5","v":38.97019664651642},{"$f":"'Calc - Opex FY24'!K40/G$5","v":39.16800673016607},null,38.466054729199719,{"$f":"O40","v":38.466054729199719},38.466054729199719,38.466054729199719,38.466054729199719,null,1842910.8382174347,991722.87557867449,135201.62831965133,6313.1718567356602,6345.2170902869029,2841223.299367887,null,1845678.238016461,989962.38451068394,134246.53100490701,6231.5008661303546,6231.5008661303546,2841223.2993678884,null,0,0]
[{"$f":"'Calc - Opex FY20'!C41","v":"MBF2x80"},{"$f":"'Calc - Opex FY20'!I41","v":"Lamp - MBF2x80"},{"$f":"'Calc - Opex FY20'!L41","v":16},{"$f":"'Calc - Opex FY21'!L41","v":16},{"$f":"'Calc - Opex FY22'!L41","v":13},{"$f":"'Calc - Opex FY23'!L41","v":10},{"$f":"'Calc - Opex FY24'!L41","v":8},null,{"$f":"'Calc - Opex FY20'!K41/C$5","v":48.637288769239873},{"$f":"'Calc - Opex FY21'!K41/D$5","v":48.809210865007216},{"$f":"'Calc - Opex FY22'!K41/E$5","v":49.089100423798897},{"$f":"'Calc - Opex FY23'!K41/F$5","v":49.403371232427716},{"$f":"'Calc - Opex FY24'!K41/G$5","v":49.673100779768568},null,49.011301722086465,{"$f":"O41","v":49.011301722086465},49.011301722086465,49.011301722086465,49.011301722086465,null,778.19662030783797,780.94737384011546,638.15830550938563,494.03371232427719,397.38480623814854,2825.3305359772439,null,784.18082755338344,784.18082755338344,637.14692238712405,490.11301722086466,392.09041377669172,2825.3305359772439,null,0,0]
[{"$f":"'Calc - Opex FY20'!C42","v":"MBI1x100"},{"$f":"'Calc - Opex FY20'!I42","v":"Lamp - MBI1x100"},{"$f":"'Calc - Opex FY20'!L42","v":26},{"$f":"'Calc - Opex FY21'!L42","v":22},{"$f":"'Calc - Opex FY22'!L42","v":18},{"$f":"'Calc - Opex FY23'!L42","v":9},{"$f":"'Calc - Opex FY24'!L42","v":5},null,{"$f":"'Calc - Opex FY20'!K42/C$5","v":54.480198721615459},{"$f":"'Calc - Opex FY21'!K42/D$5","v":54.660165953292889},{"$f":"'Calc - Opex FY22'!K42/E$5","v":54.953153011450418},{"$f":"'Calc - Opex FY23'!K42/F$5","v":55.2821301983182},{"$f":"'Calc - Opex FY24'!K42/G$5","v":55.564481804840177},null,54.780999493159214,{"$f":"O42","v":54.780999493159214},54.780999493159214,54.780999493159214,54.780999493159214,null,1416.4851667620019,1202.5236509724436,989.15675420610751,497.53917178486381,277.82240902420091,4055.4958429034405,null,1424.3059868221396,1205.1819888495027,986.05799087686592,493.02899543843296,273.9049974657961,4055.4958429034414,null,0,0]
[{"$f":"'Calc - Opex FY20'!C43","v":"MBI1x1000"},{"$f":"'Calc - Opex FY20'!I43","v":"Lamp - MBI1x1000"},{"$f":"'Calc - Opex FY20'!L43","v":6},{"$f":"'Calc - Opex FY21'!L43","v":0},{"$f":"'Calc - Opex FY22'!L43","v":0},{"$f":"'Calc - Opex FY23'!L43","v":0},{"$f":"'Calc - Opex FY24'!L43","v":0},null,{"$f":"'Calc - Opex FY20'!K43/C$5","v":68.202599370765753},{"$f":"'Calc - Opex FY21'!K43/D$5","v":68.382566602443163},{"$f":"'Calc - Opex FY22'!K43/E$5","v":68.675553660600684},{"$f":"'Calc - Opex FY23'!K43/F$5","v":69.004530847468473},{"$f":"'Calc - Opex FY24'!K43/G$5","v":69.286882453990458},null,68.202599370765753,{"$f":"O43","v":68.202599370765753},68.202599370765753,68.202599370765753,68.202599370765753,null,409.21559622459449,0,0,0,0,395.57872067868431,null,409.21559622459449,0,0,0,0,395.57872067868431,null,0,0]
[{"$f":"'Calc - Opex FY20'!C44","v":"MBI1x150"},{"$f":"'Calc - Opex FY20'!I44","v":"Lamp - MBI1x150"},{"$f":"'Calc - Opex FY20'!L44","v":4},{"$f":"'Calc - Opex FY21'!L44","v":4},{"$f":"'Calc - Opex FY22'!L44","v":4},{"$f":"'Calc - Opex FY23'!L44","v":0},{"$f":"'Calc - Opex FY24'!L44","v":0},null,{"$f":"'Calc - Opex FY20'!K44/C$5","v":54.480198721615459},{"$f":"'Calc - Opex FY21'!K44/D$5","v":54.660165953292889},{"$f":"'Calc - Opex FY22'!K44/E$5","v":54.953153011450418},{"$f":"'Calc - Opex FY23'!K44/F$5","v":55.2821301983182},{"$f":"'Calc - Opex FY24'!K44/G$5","v":55.564481804840177},null,{"$f":"IFERROR(NPV($C$8,U44:Y44)/NPV($C$8,C44:G44),0)","v":54.69250428618863},{"$f":"O44","v":54.69250428618863},54.69250428618863,54.69250428618863,54.69250428618863,null,217.92079488646183,218.64066381317156,219.81261204580167,0,0,{"$f":"NPV($C$8,U44:Y44)","v":613.53143334472145},null,218.77001714475452,218.77001714475452,218.77001714475452,0,0,{"$f":"NPV($C$8,AB44:AF44)","v":613.53143334472145},null,0,0]
[{"$f":"'Calc - Opex FY20'!C45","v":"MBI1x250"},{"$f":"'Calc - Opex FY20'!I45","v":"Lamp - MBI1x250"},{"$f":"'Calc - Opex FY20'!L45","v":53},{"$f":"'Calc - Opex FY21'!L45","v":50},{"$f":"'Calc - Opex FY22'!L45","v":46},{"$f":"'Calc - Opex FY23'!L45","v":38},{"$f":"'Calc - Opex FY24'!L45","v":35},null,{"$f":"'Calc - Opex FY20'!K45/C$5","v":51.994722871329756},{"$f":"'Calc - Opex FY21'!K45/D$5","v":52.174690103007173},{"$f":"'Calc - Opex FY22'!K45/E$5","v":52.467677161164701},{"$f":"'Calc - Opex FY23'!K45/F$5","v":52.796654348032476},{"$f":"'Calc - Opex FY24'!K45/G$5","v":53.079005954554461},null,52.423456162458336,{"$f":"O45","v":52.423456162458336},52.423456162458336,52.423456162458336,52.423456162458336,null,2755.7203121804769,2608.7345051503585,2413.5131494135762,2006.272865225234,1857.7652084094061,10601.917487313112,null,2778.4431766102916,2621.1728081229166,2411.4789834730836,1992.0913341734167,1834.8209656860417,10601.917487313111,null,0,0]
[{"$f":"'Calc - Opex FY20'!C46","v":"MBI1x400"},{"$f":"'Calc - Opex FY20'!I46","v":"Lamp - MBI1x400"},{"$f":"'Calc - Opex FY20'!L46","v":120},{"$f":"'Calc - Opex FY21'!L46","v":113},{"$f":"'Calc - Opex FY22'!L46","v":105},{"$f":"'Calc - Opex FY23'!L46","v":90},{"$f":"'Calc - Opex FY24'!L46","v":82},null,{"$f":"'Calc - Opex FY20'!K46/C$5","v":51.91428675967002},{"$f":"'Calc - Opex FY21'!K46/D$5","v":52.094253991347436},{"$f":"'Calc - Opex FY22'!K46/E$5","v":52.387241049504958},{"$f":"'Calc - Opex FY23'!K46/F$5","v":52.716218236372747},{"$f":"'Calc - Opex FY24'!K46/G$5","v":52.998569842894725},null,52.349261832545693,{"$f":"O46","v":52.349261832545693},52.349261832545693,52.349261832545693,52.349261832545693,null,6229.7144111604021,5886.6507010222604,5500.6603101980209,4744.4596412735473,4345.8827271173677,24303.218515054996,null,6281.9114199054829,5915.4665870776635,5496.6724924172977,4711.4335649291124,4292.6394702687467,24303.218515054999,null,0,0]
[{"$f":"'Calc - Opex FY20'!C47","v":"MBI1x70"},{"$f":"'Calc - Opex FY20'!I47","v":"Lamp - MBI1x70"},{"$f":"'Calc - Opex FY20'!L47","v":289},{"$f":"'Calc - Opex FY21'!L47","v":287},{"$f":"'Calc - Opex FY22'!L47","v":285},{"$f":"'Calc - Opex FY23'!L47","v":281},{"$f":"'Calc - Opex FY24'!L47","v":279},null,{"$f":"'Calc - Opex FY20'!K47/C$5","v":41.596408004708188},{"$f":"'Calc - Opex FY21'!K47/D$5","v":41.716386159159811},{"$f":"'Calc - Opex FY22'!K47/E$5","v":41.911710864598163},{"$f":"'Calc - Opex FY23'!K47/F$5","v":42.131028989176691},{"$f":"'Calc - Opex FY24'!K47/G$5","v":42.319263393524672},null,41.918964431747064,{"$f":"O47","v":41.918964431747064},41.918964431747064,41.918964431747064,41.918964431747064,null,12021.361913360666,11972.602827678866,11944.837596410476,11838.819145958651,11807.074486793383,53903.175020294024,null,12114.580720774902,12030.742791911407,11946.904863047914,11779.229005320925,11695.39107645743,53903.175020294031,null,0,0]
[{"$f":"'Calc - Opex FY20'!C48","v":"MBI1x70 II"},{"$f":"'Calc - Opex FY20'!I48","v":"Lamp - MBI1x70 II"},{"$f":"'Calc - Opex FY20'!L48","v":393},{"$f":"'Calc - Opex FY21'!L48","v":390},{"$f":"'Calc - Opex FY22'!L48","v":387},{"$f":"'Calc - Opex FY23'!L48","v":381},{"$f":"'Calc - Opex FY24'!L48","v":378},null,{"$f":"'Calc - Opex FY20'!K48/C$5","v":59.091262290699902},{"$f":"'Calc - Opex FY21'!K48/D$5","v":59.211240445151525},{"$f":"'Calc - Opex FY22'!K48/E$5","v":59.40656515058987},{"$f":"'Calc - Opex FY23'!K48/F$5","v":59.625883275168405},{"$f":"'Calc - Opex FY24'!K48/G$5","v":59.814117679516372},null,59.413461037539292,{"$f":"O48","v":59.413461037539292},59.413461037539292,59.413461037539292,59.413461037539292,null,23222.866080245061,23092.383773609094,22990.340713278281,22717.461527839161,22609.736482857188,103718.20831090883,null,23349.490187752941,23171.249804640323,22993.009421527706,22636.528655302471,22458.288272189853,103718.20831090883,null,0,0]
[{"$f":"'Calc - Opex FY20'!C49","v":"SON1x100"},{"$f":"'Calc - Opex FY20'!I49","v":"Lamp - SON1x100"},{"$f":"'Calc - Opex FY20'!L49","v":1424},{"$f":"'Calc - Opex FY21'!L49","v":1424},{"$f":"'Calc - Opex FY22'!L49","v":1329},{"$f":"'Calc - Opex FY23'!L49","v":1234},{"$f":"'Calc - Opex FY24'!L49","v":1138},null,{"$f":"'Calc - Opex FY20'!K49/C$5","v":63.902714198742331},{"$f":"'Calc - Opex FY21'!K49/D$5","v":64.131741578916234},{"$f":"'Calc - Opex FY22'!K49/E$5","v":64.504598669227818},{"$f":"'Calc - Opex FY23'!K49/F$5","v":64.923257013544386},{"$f":"'Calc - Opex FY24'!K49/G$5","v":65.282579364212808},null,64.483371823699699,{"$f":"O49","v":64.483371823699699},64.483371823699699,64.483371823699699,64.483371823699699,null,90997.465019009076,91323.600008376714,85726.611631403764,80115.299154713779,74291.575316474176,383411.20663292607,null,91824.321476948375,91824.321476948375,85698.401153696905,79572.480830445435,73382.077135370258,383411.20663292607,null,0,0]
[{"$f":"'Calc - Opex FY20'!C50","v":"SON1x1000"},{"$f":"'Calc - Opex FY20'!I50","v":"Lamp - SON1x1000"},{"$f":"'Calc - Opex FY20'!L50","v":49},{"$f":"'Calc - Opex FY21'!L50","v":49},{"$f":"'Calc - Opex FY22'!L50","v":40},{"$f":"'Calc - Opex FY23'!L50","v":31},{"$f":"'Calc - Opex FY24'!L50","v":23},null,{"$f":"'Calc - Opex FY20'!K50/C$5","v":70.271400010878082},{"$f":"'Calc - Opex FY21'!K50/D$5","v":70.500427391051971},{"$f":"'Calc - Opex FY22'!K50/E$5","v":70.873284481363569},{"$f":"'Calc - Opex FY23'!K50/F$5","v":71.291942825680138},{"$f":"'Calc - Opex FY24'!K50/G$5","v":71.651265176348559},null,70.764366467496103,{"$f":"O50","v":70.764366467496103},70.764366467496103,70.764366467496103,70.764366467496103,null,3443.2986005330258,3454.5209421615464,2834.9313792545427,2210.0502275960844,1647.9790990560168,12438.471393018826,null,3467.453956907309,3467.453956907309,2830.5746586998439,2193.6953604923792,1627.5804287524104,12438.471393018828,null,0,0]
[{"$f":"'Calc - Opex FY20'!C51","v":"SON1x150"},{"$f":"'Calc - Opex FY20'!I51","v":"Lamp - SON1x150"},{"$f":"'Calc - Opex FY20'!L51","v":19878},{"$f":"'Calc - Opex FY21'!L51","v":19678},{"$f":"'Calc - Opex FY22'!L51","v":19478},{"$f":"'Calc - Opex FY23'!L51","v":19278},{"$f":"'Calc - Opex FY24'!L51","v":19078},null,{"$f":"'Calc - Opex FY20'!K51/C$5","v":60.742412316673601},{"$f":"'Calc - Opex FY21'!K51/D$5","v":60.971439696847497},{"$f":"'Calc - Opex FY22'!K51/E$5","v":61.344296787159081},{"$f":"'Calc - Opex FY23'!K51/F$5","v":61.762955131475643},{"$f":"'Calc - Opex FY24'!K51/G$5","v":62.122277482144071},null,61.357396409472017,{"$f":"O51","v":61.357396409472017},61.357396409472017,61.357396409472017,61.357396409472017,null,1207437.6720308377,1199795.990354565,1194864.2128202845,1190666.2490245875,1185168.8098043445,5407845.6339676445,null,1219662.3258274847,1207390.8465455903,1195119.3672636959,1182847.8879818015,1170576.4086999071,5407845.6339676464,null,0,0]
[{"$f":"'Calc - Opex FY20'!C52","v":"SON1x150 AR"},{"$f":"'Calc - Opex FY20'!I52","v":"Lamp - SON1x150 AR"},{"$f":"'Calc - Opex FY20'!L52","v":2615},{"$f":"'Calc - Opex FY21'!L52","v":2615},{"$f":"'Calc - Opex FY22'!L52","v":2615},{"$f":"'Calc - Opex FY23'!L52","v":2615},{"$f":"'Calc - Opex FY24'!L52","v":2615},null,{"$f":"'Calc - Opex FY20'!K52/C$5","v":60.742412316673601},{"$f":"'Calc - Opex FY21'!K52/D$5","v":60.971439696847497},{"$f":"'Calc - Opex FY22'!K52/E$5","v":61.344296787159081},{"$f":"'Calc - Opex FY23'!K52/F$5","v":61.762955131475643},{"$f":"'Calc - Opex FY24'!K52/G$5","v":62.122277482144071},null,61.364651737290203,{"$f":"O52","v":61.364651737290203},61.364651737290203,61.364651737290203,61.364651737290203,null,158841.40820810146,159440.31480725622,160415.33609842099,161510.1276688088,162449.75561580673,725606.14139535592,null,160468.56429301389,160468.56429301389,160468.56429301389,160468.56429301389,160468.56429301389,725606.14139535592,null,0,0]
[{"$f":"'Calc - Opex FY20'!C53","v":"SON1x250"},{"$f":"'Calc - Opex FY20'!I53","v":"Lamp - SON1x250"},{"$f":"'Calc - Opex FY20'!L53","v":24760},{"$f":"'Calc - Opex FY21'!L53","v":24560},{"$f":"'Calc - Opex FY22'!L53","v":24360},{"$f":"'Calc - Opex FY23'!L53","v":24160},{"$f":"'Calc - Opex FY24'!L53","v":23960},null,{"$f":"'Calc - Opex FY20'!K53/C$5","v":62.2285847093477},{"$f":"'Calc - Opex FY21'!K53/D$5","v":62.457612089521582},{"$f":"'Calc - Opex FY22'!K53/E$5","v":62.83046917983318},{"$f":"'Calc - Opex FY23'!K53/F$5","v":63.249127524149742},{"$f":"'Calc - Opex FY24'!K53/G$5","v":63.608449874818177},null,62.845022037728498,{"$f":"O53","v":62.845022037728498},62.845022037728498,62.845022037728498,62.845022037728498,null,1540779.7574034492,1533958.9529186501,1530550.2292207363,1528098.9209834577,1524058.4590006436,6926289.7847946715,null,1556042.7456541576,1543473.7412466118,1530904.7368390663,1518335.7324315205,1505766.7280239749,6926289.7847946705,null,0,0]
[{"$f":"'Calc - Opex FY20'!C54","v":"SON1x250 AR"},{"$f":"'Calc - Opex FY20'!I54","v":"Lamp - SON1x250 AR"},{"$f":"'Calc - Opex FY20'!L54","v":3296},{"$f":"'Calc - Opex FY21'!L54","v":3286},{"$f":"'Calc - Opex FY22'!L54","v":3276},{"$f":"'Calc - Opex FY23'!L54","v":3266},{"$f":"'Calc - Opex FY24'!L54","v":3256},null,{"$f":"'Calc - Opex FY20'!K54/C$5","v":62.2285847093477},{"$f":"'Calc - Opex FY21'!K54/D$5","v":62.457612089521582},{"$f":"'Calc - Opex FY22'!K54/E$5","v":62.83046917983318},{"$f":"'Calc - Opex FY23'!K54/F$5","v":63.249127524149742},{"$f":"'Calc - Opex FY24'!K54/G$5","v":63.608449874818177},null,62.848666188178548,{"$f":"O54","v":62.848666188178548},62.848666188178548,62.848666188178548,62.848666188178548,null,205105.41520201002,205235.71332616793,205832.61703313349,206571.65049387305,207109.11279240798,931195.24221021333,null,207149.2037562365,206520.71709435471,205892.23043247292,205263.74377059113,204635.25710870934,931195.24221021321,null,0,0]
[{"$f":"'Calc - Opex FY20'!C55","v":"SON1x400"},{"$f":"'Calc - Opex FY20'!I55","v":"Lamp - SON1x400"},{"$f":"'Calc - Opex FY20'!L55","v":2112},{"$f":"'Calc - Opex FY21'!L55","v":2102},{"$f":"'Calc - Opex FY22'!L55","v":2092},{"$f":"'Calc - Opex FY23'!L55","v":2072},{"$f":"'Calc - Opex FY24'!L55","v":2062},null,{"$f":"'Calc - Opex FY20'!K55/C$5","v":62.884249000233332},{"$f":"'Calc - Opex FY21'!K55/D$5","v":63.113276380407228},{"$f":"'Calc - Opex FY22'!K55/E$5","v":63.486133470718805},{"$f":"'Calc - Opex FY23'!K55/F$5","v":63.904791815035381},{"$f":"'Calc - Opex FY24'!K55/G$5","v":64.264114165703788},null,63.502058115201351,{"$f":"O55","v":63.502058115201351},63.502058115201351,63.502058115201351,63.502058115201351,null,132811.53388849279,132664.10695161601,132812.99122074374,132410.72864075331,132512.60340968121,599807.91499825427,null,134116.34673930524,133481.32615815324,132846.30557700121,131576.26441469719,130941.24383354519,599807.91499825427,null,0,0]
[{"$f":"'Calc - Opex FY20'!C56","v":"SON1x400 AR"},{"$f":"'Calc - Opex FY20'!I56","v":"Lamp - SON1x400 AR"},{"$f":"'Calc - Opex FY20'!L56","v":332},{"$f":"'Calc - Opex FY21'!L56","v":332},{"$f":"'Calc - Opex FY22'!L56","v":332},{"$f":"'Calc - Opex FY23'!L56","v":332},{"$f":"'Calc - Opex FY24'!L56","v":332},null,{"$f":"'Calc - Opex FY20'!K56/C$5","v":85.623423059329454},{"$f":"'Calc - Opex FY21'!K56/D$5","v":85.303781552240181},{"$f":"'Calc - Opex FY22'!K56/E$5","v":85.140959307724501},{"$f":"'Calc - Opex FY23'!K56/F$5","v":85.03662034633939},{"$f":"'Calc - Opex FY24'!K56/G$5","v":84.885327177632917},null,85.209879350515337,{"$f":"O56","v":85.209879350515337},85.209879350515337,85.209879350515337,85.209879350515337,null,28426.976455697379,28320.855475343742,28266.798490164536,28232.157954984679,28181.928622974126,127920.16677024859,null,28289.679944371092,28289.679944371092,28289.679944371092,28289.679944371092,28289.679944371092,127920.16677024859,null,0,0]
[{"$f":"'Calc - Opex FY20'!C57","v":"SON1x50"},{"$f":"'Calc - Opex FY20'!I57","v":"Lamp - SON1x50"},{"$f":"'Calc - Opex FY20'!L57","v":459},{"$f":"'Calc - Opex FY21'!L57","v":453},{"$f":"'Calc - Opex FY22'!L57","v":447},{"$f":"'Calc - Opex FY23'!L57","v":435},{"$f":"'Calc - Opex FY24'!L57","v":429},null,{"$f":"'Calc - Opex FY20'!K57/C$5","v":46.444053660150807},{"$f":"'Calc - Opex FY21'!K57/D$5","v":46.596738580266752},{"$f":"'Calc - Opex FY22'!K57/E$5","v":46.845309973807801},{"$f":"'Calc - Opex FY23'!K57/F$5","v":47.124415536685518},{"$f":"'Calc - Opex FY24'!K57/G$5","v":47.363963770464466},null,46.850563788724763,{"$f":"O57","v":46.850563788724763},46.850563788724763,46.850563788724763,46.850563788724763,null,21317.820630009221,21108.322576860839,20939.853558292089,20499.120758458201,20319.140457529254,94299.737397753532,null,21504.408779024667,21223.305396292319,20942.202013559971,20379.995248095271,20098.891865362923,94299.737397753546,null,0,0]
[{"$f":"'Calc - Opex FY20'!C58","v":"SON1x600"},{"$f":"'Calc - Opex FY20'!I58","v":"Lamp - SON1x600"},{"$f":"'Calc - Opex FY20'!L58","v":1},{"$f":"'Calc - Opex FY21'!L58","v":1},{"$f":"'Calc - Opex FY22'!L58","v":1},{"$f":"'Calc - Opex FY23'!L58","v":1},{"$f":"'Calc - Opex FY24'!L58","v":1},null,{"$f":"'Calc - Opex FY20'!K58/C$5","v":70.271400010878082},{"$f":"'Calc - Opex FY21'!K58/D$5","v":70.500427391051971},{"$f":"'Calc - Opex FY22'!K58/E$5","v":70.873284481363569},{"$f":"'Calc - Opex FY23'!K58/F$5","v":71.291942825680138},{"$f":"'Calc - Opex FY24'!K58/G$5","v":71.651265176348559},null,70.893639431494705,{"$f":"O58","v":70.893639431494705},70.893639431494705,70.893639431494705,70.893639431494705,null,70.271400010878082,70.500427391051971,70.873284481363569,71.291942825680138,71.651265176348559,320.56658812893761,null,70.893639431494705,70.893639431494705,70.893639431494705,70.893639431494705,70.893639431494705,320.56658812893761,null,0,0]
[{"$f":"'Calc - Opex FY20'!C59","v":"SON1x70"},{"$f":"'Calc - Opex FY20'!I59","v":"Lamp - SON1x70"},{"$f":"'Calc - Opex FY20'!L59","v":1985},{"$f":"'Calc - Opex FY21'!L59","v":1965},{"$f":"'Calc - Opex FY22'!L59","v":1945},{"$f":"'Calc - Opex FY23'!L59","v":1905},{"$f":"'Calc - Opex FY24'!L59","v":1885},null,{"$f":"'Calc - Opex FY20'!K59/C$5","v":44.800521837664164},{"$f":"'Calc - Opex FY21'!K59/D$5","v":44.953206757780102},{"$f":"'Calc - Opex FY22'!K59/E$5","v":45.201778151321157},{"$f":"'Calc - Opex FY23'!K59/F$5","v":45.480883714198875},{"$f":"'Calc - Opex FY24'!K59/G$5","v":45.720431947977815},null,45.208983652187094,{"$f":"O59","v":45.208983652187094},45.208983652187094,45.208983652187094,45.208983652187094,null,88929.035847763371,88333.0512790379,87917.458504319657,86641.083475548861,86183.014221938181,396332.41890386899,null,89739.832549591374,88835.65287654764,87931.473203503891,86123.113857416407,85218.934184372672,396332.41890386894,null,0,0]
[{"$f":"'Calc - Opex FY20'!C60","v":"SON2x250"},{"$f":"'Calc - Opex FY20'!I60","v":"Lamp - SON2x250"},{"$f":"'Calc - Opex FY20'!L60","v":30},{"$f":"'Calc - Opex FY21'!L60","v":30},{"$f":"'Calc - Opex FY22'!L60","v":30},{"$f":"'Calc - Opex FY23'!L60","v":30},{"$f":"'Calc - Opex FY24'!L60","v":30},null,{"$f":"'Calc - Opex FY20'!K60/C$5","v":89.080363090084646},{"$f":"'Calc - Opex FY21'!K60/D$5","v":89.428089443533409},{"$f":"'Calc - Opex FY22'!K60/E$5","v":89.994188729449007},{"$f":"'Calc - Opex FY23'!K60/F$5","v":90.629826875855599},{"$f":"'Calc - Opex FY24'!K60/G$5","v":91.175376716296938},null,90.025093124278797,{"$f":"O60","v":90.025093124278797},90.025093124278797,90.025093124278797,90.025093124278797,null,2672.4108927025395,2682.8426833060021,2699.8256618834703,2718.8948062756681,2735.261301488908,12212.25367195039,null,2700.7527937283639,2700.7527937283639,2700.7527937283639,2700.7527937283639,2700.7527937283639,12212.253671950388,null,0,0]
[{"$f":"'Calc - Opex FY20'!C61","v":"SON2x400"},{"$f":"'Calc - Opex FY20'!I61","v":"Lamp - SON2x400"},{"$f":"'Calc - Opex FY20'!L61","v":4},{"$f":"'Calc - Opex FY21'!L61","v":4},{"$f":"'Calc - Opex FY22'!L61","v":4},{"$f":"'Calc - Opex FY23'!L61","v":4},{"$f":"'Calc - Opex FY24'!L61","v":4},null,{"$f":"'Calc - Opex FY20'!K61/C$5","v":90.382852212623675},{"$f":"'Calc - Opex FY21'!K61/D$5","v":90.730578566072438},{"$f":"'Calc - Opex FY22'!K61/E$5","v":91.296677851988051},{"$f":"'Calc - Opex FY23'!K61/F$5","v":91.932315998394628},{"$f":"'Calc - Opex FY24'!K61/G$5","v":92.477865838835953},null,91.327582246817826,{"$f":"O61","v":91.327582246817826},91.327582246817826,91.327582246817826,91.327582246817826,null,361.5314088504947,362.92231426428975,365.1867114079522,367.72926399357851,369.91146335534381,1651.8588509603937,null,365.3103289872713,365.3103289872713,365.3103289872713,365.3103289872713,365.3103289872713,1651.858850960394,null,0,0]
[{"$f":"'Calc - Opex FY20'!C62","v":"SON4x250"},{"$f":"'Calc - Opex FY20'!I62","v":"Lamp - SON4x250"},{"$f":"'Calc - Opex FY20'!L62","v":6},{"$f":"'Calc - Opex FY21'!L62","v":6},{"$f":"'Calc - Opex FY22'!L62","v":6},{"$f":"'Calc - Opex FY23'!L62","v":6},{"$f":"'Calc - Opex FY24'!L62","v":6},null,{"$f":"'Calc - Opex FY20'!K62/C$5","v":138.27040980439065},{"$f":"'Calc - Opex FY21'!K62/D$5","v":138.83282587899447},{"$f":"'Calc - Opex FY22'!K62/E$5","v":139.74844051407456},{"$f":"'Calc - Opex FY23'!K62/F$5","v":140.77652799615592},{"$f":"'Calc - Opex FY24'!K62/G$5","v":141.65890575302905},null,139.79842559071824,{"$f":"O62","v":139.79842559071824},139.79842559071824,139.79842559071824,139.79842559071824,null,829.62245882634397,832.99695527396682,838.49064308444736,844.65916797693558,849.95343451817428,3792.8399227452819,null,838.79055354430943,838.79055354430943,838.79055354430943,838.79055354430943,838.79055354430943,3792.8399227452819,null,0,0]
[{"$f":"'Calc - Opex FY20'!C63","v":"SON4x600"},{"$f":"'Calc - Opex FY20'!I63","v":"Lamp - SON4x600"},{"$f":"'Calc - Opex FY20'!L63","v":2},{"$f":"'Calc - Opex FY21'!L63","v":2},{"$f":"'Calc - Opex FY22'!L63","v":2},{"$f":"'Calc - Opex FY23'!L63","v":2},{"$f":"'Calc - Opex FY24'!L63","v":2},null,{"$f":"'Calc - Opex FY20'!K63/C$5","v":169.81889880510812},{"$f":"'Calc - Opex FY21'!K63/D$5","v":170.38131487971199},{"$f":"'Calc - Opex FY22'!K63/E$5","v":171.29692951479205},{"$f":"'Calc - Opex FY23'!K63/F$5","v":172.32501699687344},{"$f":"'Calc - Opex FY24'!K63/G$5","v":173.20739475374657},null,171.34691459143576,{"$f":"O63","v":171.34691459143576},171.34691459143576,171.34691459143576,171.34691459143576,null,339.63779761021624,340.76262975942399,342.59385902958411,344.65003399374689,346.41478950749314,1549.5916484884278,null,342.69382918287153,342.69382918287153,342.69382918287153,342.69382918287153,342.69382918287153,1549.5916484884276,null,0,0]
[{"$f":"'Calc - Opex FY20'!C64","v":"TF1x20"},{"$f":"'Calc - Opex FY20'!I64","v":"Lamp - TF1x20"},{"$f":"'Calc - Opex FY20'!L64","v":4},{"$f":"'Calc - Opex FY21'!L64","v":4},{"$f":"'Calc - Opex FY22'!L64","v":4},{"$f":"'Calc - Opex FY23'!L64","v":4},{"$f":"'Calc - Opex FY24'!L64","v":4},null,{"$f":"'Calc - Opex FY20'!K64/C$5","v":41.312081622517567},{"$f":"'Calc - Opex FY21'!K64/D$5","v":41.458031747627054},{"$f":"'Calc - Opex FY22'!K64/E$5","v":41.695638879742063},{"$f":"'Calc - Opex FY23'!K64/F$5","v":41.96243334634574},{"$f":"'Calc - Opex FY24'!K64/G$5","v":42.191415322190153},null,41.708610287422566,{"$f":"O64","v":41.708610287422566},41.708610287422566,41.708610287422566,41.708610287422566,null,165.24832649007027,165.83212699050821,166.78255551896825,167.84973338538296,168.76566128876061,754.39133906271024,null,166.83444114969026,166.83444114969026,166.83444114969026,166.83444114969026,166.83444114969026,754.39133906271013,null,0,0]
[{"$f":"'Calc - Opex FY20'!C65","v":"TF1x40"},{"$f":"'Calc - Opex FY20'!I65","v":"Lamp - TF1x40"},{"$f":"'Calc - Opex FY20'!L65","v":123},{"$f":"'Calc - Opex FY21'!L65","v":0},{"$f":"'Calc - Opex FY22'!L65","v":0},{"$f":"'Calc - Opex FY23'!L65","v":0},{"$f":"'Calc - Opex FY24'!L65","v":0},null,{"$f":"'Calc - Opex FY20'!K65/C$5","v":66.045086148669043},{"$f":"'Calc - Opex FY21'!K65/D$5","v":66.318298930002058},{"$f":"'Calc - Opex FY22'!K65/E$5","v":66.763089952832701},{"$f":"'Calc - Opex FY23'!K65/F$5","v":67.262518495359629},{"$f":"'Calc - Opex FY24'!K65/G$5","v":67.691163571536549},null,66.045086148669057,{"$f":"O65","v":66.045086148669057},66.045086148669057,66.045086148669057,66.045086148669057,null,8123.5455962862925,0,0,0,0,7852.8330884783491,null,8123.5455962862943,0,0,0,0,7852.83308847835,null,0,0]
[{"$f":"'Calc - Opex FY20'!C66","v":"TF1x80"},{"$f":"'Calc - Opex FY20'!I66","v":"Lamp - TF1x80"},{"$f":"'Calc - Opex FY20'!L66","v":48},{"$f":"'Calc - Opex FY21'!L66","v":0},{"$f":"'Calc - Opex FY22'!L66","v":0},{"$f":"'Calc - Opex FY23'!L66","v":0},{"$f":"'Calc - Opex FY24'!L66","v":0},null,{"$f":"'Calc - Opex FY20'!K66/C$5","v":41.398065052222798},{"$f":"'Calc - Opex FY21'!K66/D$5","v":41.544015177332284},{"$f":"'Calc - Opex FY22'!K66/E$5","v":41.781622309447293},{"$f":"'Calc - Opex FY23'!K66/F$5","v":42.048416776050964},{"$f":"'Calc - Opex FY24'!K66/G$5","v":42.277398751895383},null,41.398065052222805,{"$f":"O66","v":41.398065052222805},41.398065052222805,41.398065052222805,41.398065052222805,null,1987.1071225066944,0,0,0,0,1920.887914890905,null,1987.1071225066946,0,0,0,0,1920.8879148909052,null,0,0]
[{"$f":"'Calc - Opex FY20'!C67","v":"TF2x14 T5"},{"$f":"'Calc - Opex FY20'!I67","v":"Lamp - TF2x14 T5"},{"$f":"'Calc - Opex FY20'!L67","v":222},{"$f":"'Calc - Opex FY21'!L67","v":222},{"$f":"'Calc - Opex FY22'!L67","v":202},{"$f":"'Calc - Opex FY23'!L67","v":182},{"$f":"'Calc - Opex FY24'!L67","v":162},null,{"$f":"'Calc - Opex FY20'!K67/C$5","v":41.918126118988305},{"$f":"'Calc - Opex FY21'!K67/D$5","v":42.064076244097798},{"$f":"'Calc - Opex FY22'!K67/E$5","v":42.301683376212807},{"$f":"'Calc - Opex FY23'!K67/F$5","v":42.568477842816471},{"$f":"'Calc - Opex FY24'!K67/G$5","v":42.79745981866089},null,42.277902727346714,{"$f":"O67","v":42.277902727346714},42.277902727346714,42.277902727346714,42.277902727346714,null,9305.8239984154043,9338.2249261897105,8544.940041994987,7747.4629673925974,6933.1884906230644,38058.417442645979,null,9385.6944054709711,9385.6944054709711,8540.1363509240364,7694.5782963771017,6849.0202418301678,38058.417442645987,null,0,0]
[{"$f":"'Calc - Opex FY20'!C68","v":"TF2x20"},{"$f":"'Calc - Opex FY20'!I68","v":"Lamp - TF2x20"},{"$f":"'Calc - Opex FY20'!L68","v":4477},{"$f":"'Calc - Opex FY21'!L68","v":0},{"$f":"'Calc - Opex FY22'!L68","v":0},{"$f":"'Calc - Opex FY23'!L68","v":0},{"$f":"'Calc - Opex FY24'!L68","v":0},null,{"$f":"'Calc - Opex FY20'!K68/C$5","v":52.540261451583717},{"$f":"'Calc - Opex FY21'!K68/D$5","v":52.741921453754337},{"$f":"'Calc - Opex FY22'!K68/E$5","v":53.070224391090775},{"$f":"'Calc - Opex FY23'!K68/F$5","v":53.43885561133839},{"$f":"'Calc - Opex FY24'!K68/G$5","v":53.75524112804267},null,52.540261451583717,{"$f":"O68","v":52.540261451583717},52.540261451583717,52.540261451583717,52.540261451583717,null,235222.7505187403,0,0,0,0,227384.08697809113,null,235222.7505187403,0,0,0,0,227384.08697809113,null,0,0]
[{"$f":"'Calc - Opex FY20'!C69","v":"TF2x26"},{"$f":"'Calc - Opex FY20'!I69","v":"Lamp - TF2x26"},{"$f":"'Calc - Opex FY20'!L69","v":7},{"$f":"'Calc - Opex FY21'!L69","v":0},{"$f":"'Calc - Opex FY22'!L69","v":0},{"$f":"'Calc - Opex FY23'!L69","v":0},{"$f":"'Calc - Opex FY24'!L69","v":0},null,{"$f":"'Calc - Opex FY20'!K69/C$5","v":41.918126118988305},{"$f":"'Calc - Opex FY21'!K69/D$5","v":42.064076244097798},{"$f":"'Calc - Opex FY22'!K69/E$5","v":42.301683376212807},{"$f":"'Calc - Opex FY23'!K69/F$5","v":42.568477842816471},{"$f":"'Calc - Opex FY24'!K69/G$5","v":42.79745981866089},null,41.918126118988305,{"$f":"O69","v":41.918126118988305},41.918126118988305,41.918126118988305,41.918126118988305,null,293.42688283291812,0,0,0,0,283.64859989371968,null,293.42688283291812,0,0,0,0,283.64859989371968,null,0,0]
[{"$f":"'Calc - Opex FY20'!C70","v":"TF2x40"},{"$f":"'Calc - Opex FY20'!I70","v":"Lamp - TF2x40"},{"$f":"'Calc - Opex FY20'!L70","v":7},{"$f":"'Calc - Opex FY21'!L70","v":0},{"$f":"'Calc - Opex FY22'!L70","v":0},{"$f":"'Calc - Opex FY23'!L70","v":0},{"$f":"'Calc - Opex FY24'!L70","v":0},null,{"$f":"'Calc - Opex FY20'!K70/C$5","v":41.918126118988305},{"$f":"'Calc - Opex FY21'!K70/D$5","v":42.064076244097798},{"$f":"'Calc - Opex FY22'!K70/E$5","v":42.301683376212807},{"$f":"'Calc - Opex FY23'!K70/F$5","v":42.568477842816471},{"$f":"'Calc - Opex FY24'!K70/G$5","v":42.79745981866089},null,41.918126118988305,{"$f":"O70","v":41.918126118988305},41.918126118988305,41.918126118988305,41.918126118988305,null,293.42688283291812,0,0,0,0,283.64859989371968,null,293.42688283291812,0,0,0,0,283.64859989371968,null,0,0]
[{"$f":"'Calc - Opex FY20'!C71","v":"TF4x20"},{"$f":"'Calc - Opex FY20'!I71","v":"Lamp - TF4x20"},{"$f":"'Calc - Opex FY20'!L71","v":6},{"$f":"'Calc - Opex FY21'!L71","v":0},{"$f":"'Calc - Opex FY22'!L71","v":0},{"$f":"'Calc - Opex FY23'!L71","v":0},{"$f":"'Calc - Opex FY24'!L71","v":0},null,{"$f":"'Calc - Opex FY20'!K71/C$5","v":41.76280121371434},{"$f":"'Calc - Opex FY21'!K71/D$5","v":41.908751338823834},{"$f":"'Calc - Opex FY22'!K71/E$5","v":42.146358470938829},{"$f":"'Calc - Opex FY23'!K71/F$5","v":42.413152937542513},{"$f":"'Calc - Opex FY24'!K71/G$5","v":42.642134913386926},null,41.76280121371434,{"$f":"O71","v":41.76280121371434},41.76280121371434,41.76280121371434,41.76280121371434,null,250.57680728228604,0,0,0,0,242.22647858727555,null,250.57680728228604,0,0,0,0,242.22647858727555,null,0,0]
[{"$f":"'Calc - Opex FY20'!C72","v":"TF4x40"},{"$f":"'Calc - Opex FY20'!I72","v":"Lamp - TF4x40"},{"$f":"'Calc - Opex FY20'!L72","v":2},{"$f":"'Calc - Opex FY21'!L72","v":2},{"$f":"'Calc - Opex FY22'!L72","v":2},{"$f":"'Calc - Opex FY23'!L72","v":2},{"$f":"'Calc - Opex FY24'!L72","v":2},null,{"$f":"'Calc - Opex FY20'!K72/C$5","v":42.958248252519326},{"$f":"'Calc - Opex FY21'!K72/D$5","v":43.104198377628812},{"$f":"'Calc - Opex FY22'!K72/E$5","v":43.341805509743814},{"$f":"'Calc - Opex FY23'!K72/F$5","v":43.608599976347492},{"$f":"'Calc - Opex FY24'!K72/G$5","v":43.837581952191911},null,43.354776917424331,{"$f":"O72","v":43.354776917424331},43.354776917424331,43.354776917424331,43.354776917424331,null,85.916496505038651,86.208396755257624,86.683611019487628,87.217199952694983,87.675163904383822,392.08292949721721,null,86.709553834848663,86.709553834848663,86.709553834848663,86.709553834848663,86.709553834848663,392.08292949721721,null,0,0]
[{"$f":"'Calc - Opex FY20'!C73","v":"TH1x1500"},{"$f":"'Calc - Opex FY20'!I73","v":"Lamp - TH1x1500"},{"$f":"'Calc - Opex FY20'!L73+1","v":1},{"$f":"'Calc - Opex FY21'!L73+1","v":1},{"$f":"'Calc - Opex FY22'!L73+1","v":1},{"$f":"'Calc - Opex FY23'!L73+1","v":1},{"$f":"'Calc - Opex FY24'!L73+1","v":1},null,{"$f":"'Calc - Opex FY20'!K73/C$5","v":60.865538342299736},{"$f":"'Calc - Opex FY21'!K73/D$5","v":61.084463529963955},{"$f":"'Calc - Opex FY22'!K73/E$5","v":61.440874228136472},{"$f":"'Calc - Opex FY23'!K73/F$5","v":61.841065928041985},{"$f":"'Calc - Opex FY24'!K73/G$5","v":62.184538891808607},null,61.460331339657237,{"$f":"O73","v":61.460331339657237},61.460331339657237,61.460331339657237,61.460331339657237,null,60.865538342299736,61.084463529963955,61.440874228136472,61.841065928041985,62.184538891808607,277.91109161303984,null,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,277.91109161303984,null,0,0]
[{"$f":"'Calc - Opex FY20'!C74","v":"TH1x500"},{"$f":"'Calc - Opex FY20'!I74","v":"Lamp - TH1x500"},{"$f":"'Calc - Opex FY20'!L74+1","v":1},{"$f":"'Calc - Opex FY21'!L74+1","v":1},{"$f":"'Calc - Opex FY22'!L74+1","v":1},{"$f":"'Calc - Opex FY23'!L74+1","v":1},{"$f":"'Calc - Opex FY24'!L74+1","v":1},null,{"$f":"'Calc - Opex FY20'!K74/C$5","v":60.865538342299736},{"$f":"'Calc - Opex FY21'!K74/D$5","v":61.084463529963955},{"$f":"'Calc - Opex FY22'!K74/E$5","v":61.440874228136472},{"$f":"'Calc - Opex FY23'!K74/F$5","v":61.841065928041985},{"$f":"'Calc - Opex FY24'!K74/G$5","v":62.184538891808607},null,61.460331339657237,{"$f":"O74","v":61.460331339657237},61.460331339657237,61.460331339657237,61.460331339657237,null,60.865538342299736,61.084463529963955,61.440874228136472,61.841065928041985,62.184538891808607,277.91109161303984,null,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,277.91109161303984,null,0,0]
[{"$f":"'Calc - Opex FY20'!C75","v":"TH1x750"},{"$f":"'Calc - Opex FY20'!I75","v":"Lamp - TH1x750"},{"$f":"'Calc - Opex FY20'!L75+1","v":1},{"$f":"'Calc - Opex FY21'!L75+1","v":1},{"$f":"'Calc - Opex FY22'!L75+1","v":1},{"$f":"'Calc - Opex FY23'!L75+1","v":1},{"$f":"'Calc - Opex FY24'!L75+1","v":1},null,{"$f":"'Calc - Opex FY20'!K75/C$5","v":60.865538342299736},{"$f":"'Calc - Opex FY21'!K75/D$5","v":61.084463529963955},{"$f":"'Calc - Opex FY22'!K75/E$5","v":61.440874228136472},{"$f":"'Calc - Opex FY23'!K75/F$5","v":61.841065928041985},{"$f":"'Calc - Opex FY24'!K75/G$5","v":62.184538891808607},null,61.460331339657237,{"$f":"O75","v":61.460331339657237},61.460331339657237,61.460331339657237,61.460331339657237,null,60.865538342299736,61.084463529963955,61.440874228136472,61.841065928041985,62.184538891808607,277.91109161303984,null,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,61.460331339657237,277.91109161303984,null,0,0]
[null,null,{"$f":"SUM(C12:C75)","v":503822.66666666663},{"$f":"SUM(D12:D75)","v":503824},503829,503837,503845,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U12:U75)","v":13846926.167445417},{"$f":"SUM(V12:V75)","v":13134869.977061599},12571017.948616492,12534516.192259792,12557553.453191619,58560628.728595421,null,{"$f":"SUM(AB12:AB75)","v":13915549.403209973},{"$f":"SUM(AC12:AC75)","v":13179633.847397087},{"$f":"SUM(AD12:AD75)","v":12577304.342880851},{"$f":"SUM(AE12:AE75)","v":12490035.302260419},{"$f":"SUM(AF12:AF75)","v":12468699.142637074},{"$f":"SUM(AG12:AG75)","v":58560628.728595421},null,0,0]

{"sheet":"Cover","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input - General","index":3,"n_rows":87,"n_cols":16,"rows_kept":87,"cut":false,"hidden":false,"merged":[[76,13,77,13],[76,7,77,7],[76,8,77,8],[76,9,77,9],[22,7,23,7],[69,7,69,12],[68,7,68,12],[76,12,77,12],[76,10,77,10],[76,11,77,11],[22,8,23,8],[22,9,23,9],[22,10,23,10],[22,11,23,11],[22,12,23,12],[22,1,23,1],[59,1,60,1],[47,1,48,1],[22,13,23,13],[36,1,37,1],[47,3,48,3],[47,5,48,5],[36,5,37,5],[22,5,23,5],[22,3,23,3],[36,3,37,3]]}
[]
[null,"Cell colour legend"]
[]
[null,"Inputs - hardcoded value"]
[null,"Derived Inputs - Calculated or referenced to another cell"]
[]
[null,"General assumptions",null,"Driver",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,"CPI (%)",null,"% p.a.",null,null,null,1.9518706553279808E-2,{"$f":"'AER Inputs'!C7","v":2.241968375096115E-2},{"$f":"'AER Inputs'!$D$7","v":2.4248746575396697E-2},{"$f":"'AER Inputs'!$D$7","v":2.4248746575396697E-2},{"$f":"'AER Inputs'!$D$7","v":2.4248746575396697E-2},{"$f":"'AER Inputs'!$D$7","v":2.4248746575396697E-2},{"$f":"'AER Inputs'!$D$7","v":2.4248746575396697E-2}]
[null,"Labour real price escalation (%)",null,"% p.a.",null,null,null,5.2286525342141177E-3,{"$f":"'AER Inputs'!C9","v":9.4637136564390545E-3},{"$f":"'AER Inputs'!D9","v":4.3853859891721638E-3},{"$f":"'AER Inputs'!E9","v":7.1324863181689959E-3},{"$f":"'AER Inputs'!F9","v":1.1529469989512217E-2},{"$f":"'AER Inputs'!G9","v":1.2798178072854948E-2},{"$f":"'AER Inputs'!H9","v":1.0845503472874506E-2}]
[null,"Labour rate ($/hour)",null,"$/hour",null,null,null,52.91,{"$f":"INDIRECT(\"PriceLabour\"&H$7)*(1+INDIRECT(\"EscLabour\"&I$7))*(1+INDIRECT(\"CPI\"&I$7))","v":54.608176654979694},56.177641464130581,57.950281253881577,60.039840427815761,62.282764622710502,64.484911273949706]
[null,"Labour rate - overtime (1.89 times) ($/hour)",null,"$/hour",null,1.89,null,{"$f":"PriceLabourFY18*F12","v":99.999899999999982},{"$f":"PriceLabourFY19*F12","v":103.20945387791161},{"$f":"PriceLabourFY20*F12","v":106.17574236720679},{"$f":"PriceLabourFY21*F12","v":109.52603156983618},{"$f":"PriceLabourFY22*F12","v":113.47529840857179},{"$f":"PriceLabourFY23*F12","v":117.71442513692284},{"$f":"PriceLabourFY24*F12","v":121.87648230776493}]
[null,"EWP ($/hour)",null,"$/hour",null,null,null,32.091625835189312,{"$f":"INDIRECT(\"priceewp\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":32.81110993746843},{"$f":"INDIRECT(\"priceewp\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":33.606738227199578},34.421659505696638,35.256341603754869,36.111263696479938,36.986916578373204]
[null,"Average Visor cost ",null,"$/unit",null,null,null,49.719738430583497,{"$f":"INDIRECT(\"PriceVisor\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":50.834439242377691},{"$f":"INDIRECT(\"PriceVisor\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":52.067110676868509},53.329672848585027,54.622850570439176,55.947386231147519,57.304040221422454]
[null,"Average PE cell cost",null,"$/unit",null,null,null,11.042559766470381,{"$f":"INDIRECT(\"PricePECell\"&H7)*((1+INDIRECT(\"CPI\"&I7)))","v":11.290130464235734},{"$f":"INDIRECT(\"PricePECell\"&I7)*((1+INDIRECT(\"CPI\"&J7)))","v":11.563901976666152},11.844312105121057,12.131521827718041,12.425696026092268,12.727003580051893]
[null,"Average miscellaneous materials cost",null,"$/unit",null,null,null,15,{"$f":"INDIRECT(\"PriceMisc\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":15.336295256264417},{"$f":"INDIRECT(\"PriceMisc\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":15.708181193339032},16.089084898256722,16.479225040584591,16.878825592352658,17.288115956631938]
[null,"Proportion of work in overtime hours (%)",null,"% p.a.",null,7.0000000000000007E-2]
[null,"Proportion of work in standard hours (%)",null,"% p.a.",null,0.93]
[null,"Labour oncosts (%)",null,"% p.a.",null,0.52229999999999999]
[null,"Corporate Overheads (CAM)",null,"% p.a.",null,0.10930757299507411]
[null,"Overhead cost allocation (Direct + Indirect) (%)",null,"% p.a.",null,0.22276189111428213]
[null,"Nominal Vanilla WACC",null,null,null,null,null,null,null,{"$f":"'AER Inputs'!$D$5","v":5.9557907445171157E-2},{"$f":"'AER Inputs'!$D$5","v":5.9557907445171157E-2},{"$f":"'AER Inputs'!$D$5","v":5.9557907445171157E-2},{"$f":"'AER Inputs'!$D$5","v":5.9557907445171157E-2},{"$f":"'AER Inputs'!$D$5","v":5.9557907445171157E-2}]
[null,"Bulk maintenance assumptions",null,"Driver",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[]
[null,"Servicing of Minor Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,24.671900800380119,{"$f":"INDIRECT(\"PriceBulkTask1\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":25.225037013859726},{"$f":"INDIRECT(\"PriceBulkTask1\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":25.836712543763813},26.463220438578915,27.104920364562872,27.762180709429465,28.435378793832786]
[null,"Servicing of Major Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":29.383149570673233},{"$f":"INDIRECT(\"PriceBulkTask2\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":30.095654118199462},30.825436007932474,31.572914193764937,32.338517788696286,33.122686311178342]
[null,"Servicing of Minor LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,24.671900800380119,{"$f":"INDIRECT(\"PriceBulkTask1LED\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":25.225037013859726},{"$f":"INDIRECT(\"PriceBulkTask1LED\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":25.836712543763813},26.463220438578915,27.104920364562872,27.762180709429465,28.435378793832786]
[null,"Servicing of Major LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2LED\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":29.383149570673233},{"$f":"INDIRECT(\"PriceBulkTask2LED\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":30.095654118199462},30.825436007932474,31.572914193764937,32.338517788696286,33.122686311178342]
[null,"Replacement of Luminaire Visor",null,"Cycle time (Yrs)",null,140.38757906843011,null,11.485004423800044,{"$f":"INDIRECT(\"PriceBulkTask3\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":11.74249459086003},{"$f":"INDIRECT(\"PriceBulkTask3\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":12.027235366356761},12.318880748758195,12.617598166127365,12.923559106447977,13.236939216072393]
[null,"Replacement of Photo-electric Cell",null,"Cycle time (Yrs)",null,0,null,5.5741804910418047,{"$f":"INDIRECT(\"PriceBulkTask4\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":5.6991518548217392},{"$f":"INDIRECT(\"PriceBulkTask4\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":5.8373491438440137},5.9788975439051955,6.1238783152476142,6.2723746885726204,6.4244719128217502]
[null,"Minor Non-Electrical Repair",null,"Cycle time (Yrs)",null,168.60082872928177,null,24.139541030745409,{"$f":"INDIRECT(\"PriceBulkTask5\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":24.680741906548072},{"$f":"INDIRECT(\"PriceBulkTask5\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":25.279218962332727},25.892208336574296,26.520061934805259,27.163140195826177,27.821812298626735]
[null,"Apply Temporary Insulation",null,"Cycle time (Yrs)",null,49.925153374233126,null,14.461498562264984,{"$f":"INDIRECT(\"PriceBulkTask6\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":14.785720786595943},{"$f":"INDIRECT(\"PriceBulkTask6\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":15.144255982884683},15.511485208286588,15.887619282110343,16.272874135768621,16.667470936740202]
[null,"Minor Electrical Work",null,"Cycle time (Yrs)",null,66.503405066739305,null,40.199504534395047,{"$f":"INDIRECT(\"PriceBulkTask7\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":41.10076471300151},{"$f":"INDIRECT(\"PriceBulkTask7\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":42.097406740582088},43.118216088115858,44.163778782819769,45.234695062336243,46.331579719318178]
[null,"Night Time Traffic Route Luminaire (TRL) Patrol",null,"Cycle time (Yrs)",null,16275.599999999999,null,8290.4881772205226,{"$f":"INDIRECT(\"PriceBulkTask8\"&H$23)*(1+ INDIRECT(\"CPI\"&I$23))","v":8476.358300294889},{"$f":"INDIRECT(\"PriceBulkTask8\"&I$23)*(1+ INDIRECT(\"CPI\"&J$23))","v":8681.8993646010003},8892.4245420863081,9108.0546912481968,9328.9136012511262,9555.1280629916364]
[]
[null,"Spot maintenance assumptions",null,"Driver",null,"Inputs"]
[]
[]
[null,"Number of workers in standard crew",null,"no. of ppl",null,2]
[null,"Additional workers on traffic route",null,"no. of ppl",null,1]
[null,"Time required for average spot lamp replacement (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Time for PE Cell replacement (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Time for other spot maintenance task (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Annual average failure rate for PE cells",null,"% p.a.",null,1.9828577401484269E-2]
[null,"Annual average failure rates for other components",null,"% p.a.",null,3.2561912355422808E-2]
[]
[null,"Connection maintenance assumptions",null,"Driver",null,"Type"]
[]
[]
[null,"Connection type - \"O/U\"",null,"$/unit",null,"O/U",null,74.362331106161832,{"$f":"H51*(1+INDIRECT(\"CPI\"&I$77))","v":76.029511052546241},77.873131398310747,79.761457226620948,81.69557258939362,83.67658782544575,85.70564019791891]
[null,"Connection type - \"OH\"",null,"$/unit",null,"OH",null,0,0,0,0,0,0,0]
[null,"Connection type - \"OH2\"",null,"$/unit",null,"OH2",null,0,0,0,0,0,0,0]
[null,"Connection type - \"OHS\"",null,"$/unit",null,"OHS",null,0,0,0,0,0,0,0]
[null,"Connection type - \"UG2\"",null,"$/unit",null,"UG2",null,0,0,0,0,0,0,0]
[null,"Connection type - \"UGR1\"",null,"$/unit",null,"UGR1",null,68.163746963668501,69.691956613874481,71.381899208147857,73.112820792116736,74.885715054917171,76.701599781401228,78.56151743642792]
[null,"Connection type - \"UGR2\"",null,"$/unit",null,"UGR2",null,24.783755843033216,25.339399811195054,25.953848495589376,26.583196790415162,27.227805992549836,27.888046159867244,28.564296323680828]
[null,"Connection type - \"UGS\"",null,"$/unit",null,"UGS",null,0,0,0,0,0,0,0]
[null,"Connection type - \"UG-SP\"",null,"$/unit",null,"UG-SP",null,0,0,0,0,0,0,0]
[null,"Options"]
[]
[null,"Bulk cycle/ spot failure rate assumption: "]
[]
[]
[null,"Traffic",null,null,null,1]
[null,"Non-Traffic",null,null,null,0]
[]
[null,"Bulk cycle options:","Option Number"]
[null,"AER 2014 determination",1,null,null,null,null,"AER Draft Decision"]
[null,"AER Draft Decision",2,null,null,null,null,2]
[null,"Theoretical Lamp Failure Rates @ 4 Year BLR",3]
[null,"Weibull Results @ 4 year BLR",4]
[null,null,5]
[null,null,6]
[]
[null,null,null,null,null,null,null,"Summary Expenditure"]
[null,null,null,null,null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,null,null,null,null,null,null,{"$f":"'Calc - Opex FY18'!M4","v":14219966.358236525},{"$f":"'Calc - Opex FY19'!M4","v":14587326.686344612},{"$f":"'Calc - Opex FY20'!M4","v":14182462.760840308},{"$f":"'Calc - Opex FY21'!M4","v":13779361.053523961},{"$f":"'Calc - Opex FY22'!M4","v":13507619.080015402},{"$f":"'Calc - Opex FY23'!M4","v":13794987.200127466},{"$f":"'Calc - Opex FY24'!M4","v":14155466.115220305},{"$f":"NPV(J$22,J79:N79)","v":58559585.893703379}]
[null,null,null,null,null,null,null,"Required OH",null,2500000,2500000,2500000,2500000,2500000,{"$f":"NPV(J$22,J80:N80)","v":10543586.789661037}]
[null,null,null,null,null,null,null,"Required OH",null,1500000,1500000,1500000,1500000,1500000,6326152.0737966225]
[]
[null,null,null,null,null,null,null,"Recovered OH",null,{"$f":"'Calc - Opex FY20'!$BR4","v":2329156.5255355258},{"$f":"'Calc - Opex FY21'!$BR4","v":2262955.9658807702},{"$f":"'Calc - Opex FY22'!$BR4","v":2218328.3436170979},{"$f":"'Calc - Opex FY23'!$BR4","v":2265522.2156178043},{"$f":"'Calc - Opex FY24'!$BR4","v":2324722.9222626849},9617119.6721616499]
[null,null,null,null,null,null,null,"Recovered OH",null,{"$f":"'Calc - Opex FY20'!$BV4","v":1397493.9153213152},{"$f":"'Calc - Opex FY21'!$BV4","v":1357773.5795284614},{"$f":"'Calc - Opex FY22'!$BV4","v":1330997.0061702586},{"$f":"'Calc - Opex FY23'!$BV4","v":1359313.3293706833},{"$f":"'Calc - Opex FY24'!$BV4","v":1394833.7533576116},5770271.8032969916]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead Calc - Goal Seek"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAM Calc - Goal Seek"]

{"sheet":"Input - Inventory","index":4,"n_rows":79,"n_cols":47,"rows_kept":79,"cut":false,"hidden":false,"merged":[[72,12,72,13],[73,12,73,13],[13,40,13,46],[2,2,2,4],[5,31,6,31],[5,33,5,38],[5,15,5,21],[5,23,5,29],[3,2,3,4],[5,8,5,10],[3,23,3,29]]}
[]
[null,null,"Cell colour legend"]
[null,null,"Inputs - hardcoded value"]
[null,null,"Derived Inputs - Calculated or referenced to another cell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONFIDENTIAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty of assets being maintained",null,null,null,null,null,null,null,"Price",null,null,null,null,null,null,null,"Average annual failure under selected bulk cycle",null,"Spot rates for different bulk cycles"]
[null,"#","Description","Type","Route","Category","Is LED","Lamps (#)","Rate 1","Rate 2","Rate 3","Rate 4","Rate 5","Total",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,null,null,"AER 2014 determination","AER draft decision","Theoretical Lamp Failure Rates @ 4 Year BLR","Weibull Results @ 4 year BLR","Average Call Out Rate"]
[]
[null,1,"O/U","Connection","NonTraffic","n/a","N",0,560,16,19,0,0,{"$f":"SUM(I9:M9)","v":595},null,{"$f":"I9+J9+L9+M9","v":576},{"$f":"Count1FY18","v":576},576,576,576,576,576,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(AH9,0,BulkOptionNumber-1)","v":0}]
[null,2,"OH","Connection","NonTraffic","n/a","N",0,193907,2255,1582,1,460,{"$f":"SUM(I10:M10)","v":198205},null,{"$f":"I10+J10+L10+M10","v":196623},{"$f":"Count2FY18","v":196623},196623,196623,196623,196623,196623,null,null,null,null,null,null,null,null,null,0]
[null,3,"OH2","Connection","NonTraffic","n/a","N",0,521,197,10,0,0,728,null,718,{"$f":"Count3FY18","v":718},718,718,718,718,718,null,null,null,null,null,null,null,null,null,0]
[null,4,"OHS","Connection","NonTraffic","n/a","N",0,8,1,0,0,0,9,null,9,{"$f":"Count4FY18","v":9},9,9,9,9,9,null,null,null,null,null,null,null,null,null,0]
[null,5,"UG2","Connection","NonTraffic","n/a","N",0,649,485,161,0,0,1295,null,1134,{"$f":"Count5FY18","v":1134},1134,1134,1134,1134,1134,null,null,null,null,null,null,null,null,null,0]
[null,6,"UGR1","Connection","NonTraffic","n/a","N",0,31681,0,1741,0,111,33533,null,31792,{"$f":"Count6FY18","v":31792},31792,31792,31792,31792,31792,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Number of Spot Tasks"]
[null,7,"UGR2","Connection","NonTraffic","n/a","N",0,0,20883,785,54,0,21722,null,20937,{"$f":"Count7FY18","v":20937},20937,20937,20937,20937,20937,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,8,"UGS","Connection","NonTraffic","n/a","N",0,30,78,1,0,0,109,null,108,{"$f":"Count8FY18","v":108},108,108,108,108,108,null,null,null,null,null,null,null,null,null,0]
[null,9,"UG-SP","Connection","NonTraffic","n/a","N",0,6,7,1185,0,0,1198,null,13,{"$f":"Count9FY18","v":13},13,13,13,13,13,null,null,null,null,null,null,null,null,null,0]
[null,10,"LED TRIAL","Lamp","NonTraffic","Minor","Y",1,67,0,0,0,0,67,null,67,67,67,67,67,67,67,null,null,{"$f":"X18*(1+INDIRECT(\"CPI\"&Y$7))","v":0},{"$f":"Y18*(1+INDIRECT(\"CPI\"&Z$7))","v":0},0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,{"$f":"P18*FailurePECellAnnual+P18*FailureMiscAnnual+P18*$AF18","v":3.5101628137127738},{"$f":"Q18*FailurePECellAnnual+Q18*FailureMiscAnnual+Q18*$AF18","v":3.5101628137127738},{"$f":"R18*FailurePECellAnnual+R18*FailureMiscAnnual+R18*$AF18","v":3.5101628137127738},{"$f":"S18*FailurePECellAnnual+S18*FailureMiscAnnual+S18*$AF18","v":3.5101628137127738},{"$f":"T18*FailurePECellAnnual+T18*FailureMiscAnnual+T18*$AF18","v":3.5101628137127738},{"$f":"U18*FailurePECellAnnual+U18*FailureMiscAnnual+U18*$AF18","v":3.5101628137127738},{"$f":"V18*FailurePECellAnnual+V18*FailureMiscAnnual+V18*$AF18","v":3.5101628137127738}]
[null,11,"LED1x100","Lamp","Traffic","Major","Y",1,6,0,0,0,0,6,null,6,6,4982.666666666667,10159,15343,15554,15761,null,null,{"$f":"X19*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0.31434293854144246,0.31434293854144246,261.04434696208239,532.234985440419,803.82728434022533,814.88167767893265,825.72650905861246]
[null,12,"LED1x17","Lamp","NonTraffic","Minor","Y",1,2106,88,0,28,571,2793,null,2793,2793,34068,64297,89881,93783,94011,null,null,{"$f":"X20*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,6.7819211942924548E-2,0.12050276993832969,null,null,146.32663789104146,146.32663789104146,1784.8392050383104,3368.5513198998542,4708.9096098405644,4913.3373008720164,4925.2823325365916]
[null,13,"LED1x18","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,{"$f":"X21*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0,0,0,0,0,0,0]
[null,14,"LED1x20","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,{"$f":"X22*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0,0,0,0,0,0,0]
[null,15,"LED1x200","Lamp","Traffic","Major","Y",1,14,0,0,0,0,14,null,14,14,1795,3776,5756,6164,6378,null,null,{"$f":"X23*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0.73346685659669908,0.73346685659669908,94.040929113648204,197.8264893220811,301.55965904075714,322.93497886157525,334.14654366955335]
[null,16,"LED1x22","Lamp","NonTraffic","Minor","Y",1,12528,1858,0,8,0,14394,null,14394,14394,14394,14394,14394,14394,14394,null,null,{"$f":"X24*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,0.2120341890211451,0.12050276993832969,null,null,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049]
[null,17,"LED1x25 GE","Lamp","NonTraffic","Minor","Y",1,3340,320,1,5,0,3666,null,3665,3665,3665,3665,3665,3665,3665,null,null,{"$f":"X25*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,0.17804761319812129,0.12050276993832969,null,null,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444]
[null,18,"LED1x28","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,1395,2791,4186,4440,4464,null,null,{"$f":"X26*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0,0,73.084733210885375,146.22185691152765,219.30659012241301,232.61377452066739,233.87114627483322]
[null,19,"LED1x29","Lamp","NonTraffic","Minor","Y",1,14188,1356,3,1,0,15548,null,15545,15545,15545,15545,15545,15545,15545,null,null,{"$f":"X27*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,0.13117981311771984,0.12050276993832969,null,null,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205]
[null,20,"LED1x298","Lamp","Traffic","Major","Y",1,0,0,0,0,0,0,null,0,0,52,75,102,152,178,null,null,{"$f":"X28*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0,0,2.724305467359168,3.9292867317680309,5.3438299552045212,7.9633544430498748,9.3255071767294595]
[null,21,"LED1x33","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,5,10,15,25,30,null,null,{"$f":"X29*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0,0,0.26195244878453539,0.52390489756907077,0.78585734635360616,1.3097622439226768,1.5717146927072123]
[null,22,"LED1x42","Lamp","NonTraffic","Minor","Y",1,4,13,0,0,0,17,null,17,17,17,17,112,207,303,null,null,{"$f":"X30*(1+INDIRECT(\"CPI\"&Y$7))","v":0},0,0,0,0,0,null,0,null,0,0,0,null,0.12050276993832969,null,null,0.89063832586742031,0.89063832586742031,0.89063832586742031,0.89063832586742031,5.8677348527735926,10.844831379679764,15.874318396342844]
[null,23,"MBF1x1000","Lamp","Traffic","Major","N",1,6,0,1,0,0,7,null,6,6,6,6,6,0,0,null,27.8,{"$f":"X31*(1+INDIRECT(\"CPI\"&Y$7))","v":28.423267208276719},29.112495811655005,29.818437344769123,30.541497075216775,31.282090097826924,32.040641572957853,null,0.08,null,0.08,0.08,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,0.79434293854144244,0.79434293854144244,0.79434293854144244,0.79434293854144244,0.79434293854144244,0,0]
[null,24,"MBF1x125","Lamp","NonTraffic","Minor","N",1,4123,339,706,0,0,5168,null,4462,4462,3091,1719,348,142.99999999999969,142.99999999999969,null,5.0999999999999996,{"$f":"X32*(1+INDIRECT(\"CPI\"&Y$7))","v":5.2143403871299014},5.3407816057352697,5.4702888654072845,5.6029365137987597,5.7388007013999021,5.8779594252548568,null,5.0099999999999999E-2,null,5.0099999999999999E-2,5.0099999999999999E-2,7.9745393378491736E-2,0.13075746186925169,0.12050276993832969,null,null,457.31256529531936,457.31256529531936,316.79810383859979,176.18115189212324,35.666690435403666,14.65614003523768,14.65614003523768]
[null,25,"MBF1x250","Lamp","Traffic","Major","N",1,14865,166,186,0,0,15217,null,15031,15031,10054,5078,101,101,101,null,5.5,{"$f":"X33*(1+INDIRECT(\"CPI\"&Y$7))","v":5.623308260630286},5.7596664375576445,5.8993311293607977,6.042382514881016,6.1889027171959734,6.338975850765042,null,5.0099999999999999E-2,null,5.0099999999999999E-2,5.0099999999999999E-2,0.23187658965886127,0.14100596980442587,0.12050276993832969,null,null,1540.5345515360702,1540.5345515360702,1030.4393840159437,520.44670698557411,10.351539465447615,10.351539465447615,10.351539465447615]
[null,26,"MBF1x400","Lamp","Traffic","Major","N",1,5393,98,111,0,0,5602,null,5491,5491,3724,1957,190,0,0,null,5.5,{"$f":"X34*(1+INDIRECT(\"CPI\"&Y$7))","v":5.623308260630286},5.7596664375576445,5.8993311293607977,6.042382514881016,6.1889027171959734,6.338975850765042,null,5.0099999999999999E-2,null,5.0099999999999999E-2,5.0099999999999999E-2,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,562.77527925517677,562.77527925517677,381.67458385472196,200.57388845426715,19.473193053812345,0,0]
[null,27,"MBF1x42","Lamp","NonTraffic","Minor","N",1,37582,4557,10,13,0,42162,null,42152,42152,41952,41752,41552,41152,40952,null,3.1,{"$f":"X35*(1+INDIRECT(\"CPI\"&Y$7))","v":3.1695010196279796},3.2463574466233998,3.3250775456397226,3.4057065083874822,3.4882906224195493,3.5728772977039336,null,3.5299999999999998E-2,null,3.5299999999999998E-2,3.5299999999999998E-2,9.01E-2,0.10097858992894521,0.12050276993832969,null,null,3696.3295242331474,3696.3295242331474,3678.7914262817658,3661.2533283303837,3643.7152303790026,3608.6390344762399,3591.1009365248583]
[null,28,"MBF1x50","Lamp","NonTraffic","Minor","N",1,7080,2387,51,0,0,9518,null,9467,9467,6357,3248,138,0,0,null,5.45,{"$f":"X36*(1+INDIRECT(\"CPI\"&Y$7))","v":5.5721872764427385},5.7073058335798486,5.8457008463666096,5.9874517647457353,6.1326399652214665,6.2813487975762712,null,5.0099999999999999E-2,null,5.0099999999999999E-2,5.0099999999999999E-2,7.9745393378491736E-2,9.1750172318181944E-2,0.12050276993832969,null,null,970.27746652863925,970.27746652863925,651.53204338465832,332.88911073043414,14.143687586453176,0,0]
[null,29,"MBF1x80","Lamp","NonTraffic","Minor","N",1,62761,7467,155,0,0,70383,null,70228,70228,47982,25736,3490,162,162,null,3.6,{"$f":"X37*(1+INDIRECT(\"CPI\"&Y$7))","v":3.6807108615034601},3.7699634864013674,3.861380375581613,3.9550140097403013,4.0509181421646376,4.1491478295916648,null,4.4699999999999997E-2,null,4.4699999999999997E-2,4.4699999999999997E-2,7.9745393378491736E-2,7.8686816738207752E-2,0.12050276993832969,null,null,6818.4709146480691,6818.4709146480691,4658.5958795159149,2498.7208443837603,338.84580925160571,15.728659340618947,15.728659340618947]
[null,30,"MBF2x80","Lamp","NonTraffic","Minor","N",2,16,0,0,0,0,16,null,16,16,16,16,13,10,8,null,3.6,{"$f":"X38*(1+INDIRECT(\"CPI\"&Y$7))","v":3.6807108615034601},3.7699634864013674,3.861380375581613,3.9550140097403013,4.0509181421646376,4.1491478295916648,null,0.08,null,0.08,0.08,0.15313145899189307,7.8686816738207752E-2,0.12050276993832969,null,null,2.1182478361105135,2.1182478361105135,2.1182478361105135,2.1182478361105135,1.7210763668397919,1.3239048975690708,1.0591239180552567]
[null,31,"MBI1x100","Lamp","Traffic","Major","N",1,30,0,15,0,0,45,null,30,30,26,22,18,9,5,null,14.38,{"$f":"X39*(1+INDIRECT(\"CPI\"&Y$7))","v":14.702395052338822},15.058909704014352,15.424069389128778,15.798083738907096,16.18116746786875,16.573540497091152,null,0.04,null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,2.7717146927072123,2.7717146927072123,2.4021527336795838,2.0325907746519558,1.6630288156243274,0.83151440781216368,0.4619524487845354]
[null,32,"MBI1x1000","Lamp","Traffic","Major","N",1,13,0,0,0,0,13,null,13,13,6,0,0,0,0,null,48.5,{"$f":"X40*(1+INDIRECT(\"CPI\"&Y$7))","v":49.587354661921616},50.789785858462864,52.021374504363393,53.282827631223505,54.574869415273589,55.898241593109923,null,0.04,null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,1.2010763668397919,1.2010763668397919,0.55434293854144245,0,0,0,0]
[null,33,"MBI1x150","Lamp","Traffic","Major","N",1,4,0,0,0,0,4,null,4,4,4,4,4,0,0,null,14.38,{"$f":"X41*(1+INDIRECT(\"CPI\"&Y$7))","v":14.702395052338822},15.058909704014352,15.424069389128778,15.798083738907096,16.18116746786875,16.573540497091152,null,{"$f":"OFFSET(AH41,0,BulkOptionNumber-1)","v":0.04},null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,0.36956195902762834,0.36956195902762834,0.36956195902762834,0.36956195902762834,0.36956195902762834,0,0]
[null,34,"MBI1x250","Lamp","Traffic","Major","N",1,54,3,50,0,0,107,null,57,57,53,50,46,38,35,null,8.1999999999999993,{"$f":"X42*(1+INDIRECT(\"CPI\"&Y$7))","v":8.383841406757881},8.5871390523586708,8.7953664110470076,9.0086430221862432,9.2270913238194527,9.4508367229587922,null,0.04,null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,5.2662579161437035,5.2662579161437035,4.8966959571160746,4.6195244878453536,4.2499625288177256,3.5108386107624687,3.2336671414917477]
[null,35,"MBI1x400","Lamp","Traffic","Major","N",1,91,37,63,0,0,191,null,128,128,120,113,105,90,82,null,8,{"$f":"X43*(1+INDIRECT(\"CPI\"&Y$7))","v":8.1793574700076892},8.3776966364474834,8.5808452790702514,8.7889200216451151,9.002040315921418,9.2203285102037,null,0.04,null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,11.825982688884107,11.825982688884107,11.086858770828849,10.4401253425305,9.7010014244752441,8.3151440781216372,7.5760201600663803]
[null,36,"MBI1x70","Lamp","NonTraffic","Minor","N",1,272,19,35,0,0,326,null,291,291,289,287,285,281,279,null,14.5,{"$f":"X44*(1+INDIRECT(\"CPI\"&Y$7))","v":14.825085414388937},15.184575153561063,15.55278206831483,15.92991753923177,16.316198072607566,16.711845424744201,null,0.04,null,0.04,0.04,0.23187658965886127,0.16001835910389439,0.12050276993832969,null,null,26.885632519259961,26.885632519259961,26.700851539746147,26.516070560232333,26.331289580718519,25.961727621690891,25.776946642177077]
[null,37,"MBI1x70 II","Lamp","NonTraffic","Minor","N",1,366,30,0,0,0,396,null,396,396,393,390,387,381,378,null,58,{"$f":"X45*(1+INDIRECT(\"CPI\"&Y$7))","v":59.300341657555748},60.738300614244253,62.21112827325932,63.71967015692708,65.264792290430265,66.847381698976804,null,0.04,null,0.04,0.04,7.9745393378491736E-2,7.8686816738207752E-2,0.12050276993832969,null,null,36.586633943735208,36.586633943735208,36.309462474464482,36.032291005193763,35.755119535923043,35.200776597381598,34.923605128110879]
[null,38,"SON1x100","Lamp","Traffic","Major","N",1,1344,80,71,0,0,1495,null,1424,1424,1424,1424,1329,1234,1138,null,13.23,{"$f":"X46*(1+INDIRECT(\"CPI\"&Y$7))","v":13.526612416025216},13.854615812525026,14.190572880262428,14.534676485795607,14.887124172455042,15.248118273749366,null,6.518620253747219E-2,null,0.13439999999999999,6.518620253747219E-2,6.518620253747219E-2,0.11440420097065394,0.12050276993832969,null,null,167.42920982719608,167.42920982719608,167.42920982719608,167.42920982719608,156.25942405923007,145.08963829126401,133.80227583100361]
[null,39,"SON1x1000","Lamp","Traffic","Major","N",1,45,4,3,0,0,52,null,49,49,49,49,40,31,23,null,27.8,{"$f":"X47*(1+INDIRECT(\"CPI\"&Y$7))","v":28.423267208276719},29.112495811655005,29.818437344769123,30.541497075216775,31.282090097826924,32.040641572957853,null,6.518620253747219E-2,null,0.05,6.518620253747219E-2,6.518620253747219E-2,0.15437025385333777,0.12050276993832969,null,null,5.7612579224245835,5.7612579224245835,5.7612579224245835,5.7612579224245835,4.7030676917751713,3.6448774611257573,2.704263922770723]
[null,40,"SON1x150","Lamp","Traffic","Major","N",1,18788,1090,150,0,0,20028,null,19878,19878,19878,19678,19478,19278,19078,null,6,{"$f":"X48*(1+INDIRECT(\"CPI\"&Y$7))","v":6.1345181025057673},6.283272477335613,6.435633959302689,6.5916900162338363,6.751530236941063,6.915246382652775,null,6.518620253747219E-2,null,9.7199999999999995E-2,6.518620253747219E-2,6.518620253747219E-2,0.10527089922215466,0.12050276993832969,null,null,2337.1894894276711,2337.1894894276711,2337.1894894276711,2313.6741509687954,2290.1588125099192,2266.6434740510435,2243.1281355921674]
[null,41,"SON1x150 AR","Lamp","Traffic","Major","N",1,2384,231,5,0,0,2620,null,2615,2615,2615,2615,2615,2615,2615,null,6,{"$f":"X49*(1+INDIRECT(\"CPI\"&Y$7))","v":6.1345181025057673},6.283272477335613,6.435633959302689,6.5916900162338363,6.751530236941063,6.915246382652775,null,6.518620253747219E-2,null,7.0333333333333345E-2,6.518620253747219E-2,6.518620253747219E-2,0.20297675935164036,0.12050276993832969,null,null,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179]
[null,42,"SON1x250","Lamp","Traffic","Major","N",1,22184,2576,580,0,0,25340,null,24760,24760,24760,24560,24360,24160,23960,null,9.4,{"$f":"X50*(1+INDIRECT(\"CPI\"&Y$7))","v":9.6107450272590356},9.8437935478257934,10.082493202907546,10.32698102543301,10.577397371207665,10.833885999489347,null,6.518620253747219E-2,null,0.1072,6.518620253747219E-2,6.518620253747219E-2,0.12745497118637125,0.12050276993832969,null,null,{"$f":"P50*FailurePECellAnnual+P50*FailureMiscAnnual+P50*$AF50","v":2911.1989012088306},{"$f":"Q50*FailurePECellAnnual+Q50*FailureMiscAnnual+Q50*$AF50","v":2911.1989012088306},{"$f":"R50*FailurePECellAnnual+R50*FailureMiscAnnual+R50*$AF50","v":2911.1989012088306},{"$f":"S50*FailurePECellAnnual+S50*FailureMiscAnnual+S50*$AF50","v":2887.6835627499549},{"$f":"T50*FailurePECellAnnual+T50*FailureMiscAnnual+T50*$AF50","v":2864.1682242910788},{"$f":"U50*FailurePECellAnnual+U50*FailureMiscAnnual+U50*$AF50","v":2840.6528858322031},{"$f":"V50*FailurePECellAnnual+V50*FailureMiscAnnual+V50*$AF50","v":2817.1375473733269}]
[null,43,"SON1x250 AR","Lamp","Traffic","Major","N",1,2953,353,3,0,0,3309,null,3306,3306,3296,3286,3276,3266,3256,null,9.4,{"$f":"X51*(1+INDIRECT(\"CPI\"&Y$7))","v":9.6107450272590356},9.8437935478257934,10.082493202907546,10.32698102543301,10.577397371207665,10.833885999489347,null,6.518620253747219E-2,null,7.3400000000000007E-2,6.518620253747219E-2,6.518620253747219E-2,0.21667126429897846,0.12050276993832969,null,null,388.70854472521785,388.70854472521785,387.53277780227404,386.35701087933023,385.18124395638642,384.00547703344267,382.82971011049892]
[null,44,"SON1x400","Lamp","Traffic","Major","N",1,1772,350,267,0,0,2389,null,2122,2122,2112,2102,2092,2072,2062,null,10.9,{"$f":"X52*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,6.518620253747219E-2,null,9.7199999999999995E-2,6.518620253747219E-2,6.518620253747219E-2,0.15437025385333777,0.12050276993832969,null,null,249.49774104867282,249.49774104867282,248.32197412572901,247.14620720278521,245.97044027984143,243.61890643395384,242.44313951101003]
[null,45,"SON1x400 AR","Lamp","Traffic","Major","N",1,224,108,0,0,0,332,null,332,332,332,332,332,332,332,null,10.9,{"$f":"X53*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,6.518620253747219E-2,null,8.1716666666666674E-2,6.518620253747219E-2,6.518620253747219E-2,0.16492532229406781,0.12050276993832969,null,null,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392]
[null,46,"SON1x50","Lamp","NonTraffic","Minor","N",1,460,5,0,0,0,465,null,465,465,459,453,447,435,429,null,10.06,{"$f":"X54*(1+INDIRECT(\"CPI\"&Y$7))","v":10.28554201853467},10.534953520332712,10.790412938430842,11.052066927218734,11.320065697271184,11.594563101581155,null,6.518620253747219E-2,null,0.05,6.518620253747219E-2,6.518620253747219E-2,0.10527089922215466,0.12050276993832969,null,null,54.673161916886357,54.673161916886357,53.967701763120083,53.262241609353808,52.556781455587533,51.145861148054976,50.440400994288709]
[null,47,"SON1x600","Lamp","Traffic","Major","N",1,1,0,0,0,0,1,null,1,1,1,1,1,1,1,null,27.8,{"$f":"X55*(1+INDIRECT(\"CPI\"&Y$7))","v":28.423267208276719},29.112495811655005,29.818437344769123,30.541497075216775,31.282090097826924,32.040641572957853,null,6.518620253747219E-2,null,9.7199999999999995E-2,6.518620253747219E-2,6.518620253747219E-2,0.15437025385333777,0.12050276993832969,null,null,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927]
[null,48,"SON1x70","Lamp","NonTraffic","Minor","N",1,1695,310,99,0,0,2104,null,2005,2005,1985,1965,1945,1905,1885,null,6.3,{"$f":"X56*(1+INDIRECT(\"CPI\"&Y$7))","v":6.4412440076310551},6.5974361012023932,6.7574156572678232,6.9212745170455285,7.0891067487881161,7.2610087017854132,null,6.518620253747219E-2,null,0.11253333333333332,6.518620253747219E-2,6.518620253747219E-2,0.13380828502024547,0.12050276993832969,null,null,235.74126805023042,235.74126805023042,233.38973420434286,231.03820035845527,228.68666651256768,223.98359882079251,221.63206497490492]
[null,49,"SON2x250","Lamp","Traffic","Major","N",2,28,2,1,0,0,31,null,30,30,30,30,30,30,30,null,9.4,{"$f":"X57*(1+INDIRECT(\"CPI\"&Y$7))","v":9.6107450272590356},9.8437935478257934,10.082493202907546,10.32698102543301,10.577397371207665,10.833885999489347,null,0.12612316407368807,null,0.22506666666666664,0.12612316407368807,0.12612316407368807,0.12745497118637125,0.12050276993832969,null,null,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543]
[null,50,"SON2x400","Lamp","Traffic","Major","N",2,4,0,0,0,0,4,null,4,4,4,4,4,4,4,null,10.9,{"$f":"X58*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,0.12612316407368807,null,0.19439999999999999,0.12612316407368807,0.12612316407368807,0.15437025385333777,0.12050276993832969,null,null,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057]
[null,51,"SON4x250","Lamp","Traffic","Major","N",4,6,0,0,0,0,6,null,6,6,6,6,6,6,6,null,9.4,{"$f":"X59*(1+INDIRECT(\"CPI\"&Y$7))","v":9.6107450272590356},9.8437935478257934,10.082493202907546,10.32698102543301,10.577397371207665,10.833885999489347,null,0.23633927563141766,null,0.47008844808394246,0.23633927563141766,0.23633927563141766,0.21667126429897846,0.12050276993832969,null,null,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484]
[null,52,"SON4x600","Lamp","Traffic","Major","N",4,2,0,0,0,0,2,null,2,2,2,2,2,2,2,null,27.8,{"$f":"X60*(1+INDIRECT(\"CPI\"&Y$7))","v":28.423267208276719},29.112495811655005,29.818437344769123,30.541497075216775,31.282090097826924,32.040641572957853,null,0.23633927563141766,null,0.51021867270885268,0.23633927563141766,0.23633927563141766,0.15437025385333777,0.12050276993832969,null,null,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947]
[null,53,"TF1x20","Lamp","NonTraffic","Minor","N",1,4,0,231,0,0,235,null,4,4,4,4,4,4,4,null,1.3,{"$f":"X61*(1+INDIRECT(\"CPI\"&Y$7))","v":1.3291455888762496},1.3613757034227161,1.3943873578489159,1.4281995035173312,1.4628315513372303,1.4983033829081012,null,0.06,null,0.06,0.06,0.14372932836226412,0.15322914066880189,0.12050276993832969,null,null,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283]
[null,54,"TF1x40","Lamp","NonTraffic","Minor","N",1,268,24,40,0,0,332,null,292,292,123,0,0,0,0,null,1.5,{"$f":"X62*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.158,null,0.158,0.158,0.14372932836226412,0.15322914066880189,0.12050276993832969,null,null,61.434023009016869,61.434023009016869,25.878030240099569,0,0,0,0]
[null,55,"TF1x80","Lamp","NonTraffic","Minor","N",1,88,9,9,0,0,106,null,97,97,48,0,0,0,0,null,1.5,{"$f":"X63*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.06,null,0.06,0.06,0.14372932836226412,0.15322914066880189,0.12050276993832969,null,null,10.901877506419986,10.901877506419986,5.3947435083315396,0,0,0,0]
[null,56,"TF2x14 T5","Lamp","NonTraffic","Minor","N",2,222,0,0,0,0,222,null,222,222,222,222,202,182,162,null,1.5,{"$f":"X64*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.06,null,0.06,0.06,9.01E-2,0.15322914066880189,0.12050276993832969,null,null,24.95068872603337,24.95068872603337,24.95068872603337,24.95068872603337,22.702878930895231,20.455069135757086,18.207259340618947]
[null,57,"TF2x20","Lamp","NonTraffic","Minor","N",2,9917,35,110,0,0,10062,null,9952,9952,4477,0,0,0,0,null,1.3,{"$f":"X65*(1+INDIRECT(\"CPI\"&Y$7))","v":1.3291455888762496},1.3613757034227161,1.3943873578489159,1.4281995035173312,1.4628315513372303,1.4983033829081012,null,0.10290000000000001,null,0.10290000000000001,0.10290000000000001,0.26680053689306071,0.15322914066880189,0.12050276993832969,null,null,1545.4509540607392,1545.4509540607392,695.23552264167301,0,0,0,0]
[null,58,"TF2x26","Lamp","NonTraffic","Minor","N",2,14,0,23,0,0,37,null,14,14,7,0,0,0,0,null,1.5,{"$f":"X66*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.06,null,0.06,0.06,0.26680053689306071,0.15322914066880189,0.12050276993832969,null,null,1.5734668565966992,1.5734668565966992,0.78673342829834958,0,0,0,0]
[null,59,"TF2x40","Lamp","NonTraffic","Minor","N",2,8,6,134,0,0,148,null,14,14,7,0,0,0,0,null,1.5,{"$f":"X67*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.06,null,0.06,0.06,0.26680053689306071,0.15322914066880189,0.12050276993832969,null,null,1.5734668565966992,1.5734668565966992,0.78673342829834958,0,0,0,0]
[null,60,"TF4x20","Lamp","NonTraffic","Minor","N",2,12,0,38,0,0,50,null,12,12,6,0,0,0,0,null,1.3,{"$f":"X68*(1+INDIRECT(\"CPI\"&Y$7))","v":1.3291455888762496},1.3613757034227161,1.3943873578489159,1.4281995035173312,1.4628315513372303,1.4983033829081012,null,0.06,null,0.06,0.06,0.462418547299696,0.15322914066880189,0.12050276993832969,null,null,1.3486858770828849,1.3486858770828849,0.67434293854144245,0,0,0,0]
[null,61,"TF4x40","Lamp","NonTraffic","Minor","N",4,2,0,42,0,0,44,null,2,2,2,2,2,2,2,null,1.5,{"$f":"X69*(1+INDIRECT(\"CPI\"&Y$7))","v":1.5336295256264418},1.5708181193339033,1.6089084898256723,1.6479225040584591,1.6878825592352658,1.7288115956631938,null,0.06,null,0.06,0.06,0.462418547299696,0.15322914066880189,0.12050276993832969,null,null,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415]
[null,62,"TH1x1500","Lamp","Traffic","Major","N",1,10,0,12,0,0,22,null,10,10,0,0,0,0,0,null,10.9,{"$f":"X70*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,0.06,null,0.06,0.06,0.23187658965886127,0.15322914066880189,0.12050276993832969,null,null,1.1239048975690706,1.1239048975690706,0,0,0,0,0]
[null,63,"TH1x500","Lamp","Traffic","Major","N",1,9,0,4,0,0,13,null,9,9,0,0,0,0,0,null,10.9,{"$f":"X71*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,0.06,null,0.06,0.06,0.23187658965886127,0.15322914066880189,0.12050276993832969,null,null,1.0115144078121636,1.0115144078121636,0,0,0,0,0]
[null,64,"TH1x750","Lamp","Traffic","Major","N",1,8,0,3,0,0,11,null,8,8,0,0,0,0,0,null,10.9,{"$f":"X72*(1+INDIRECT(\"CPI\"&Y$7))","v":11.144374552885477},11.414611667159697,11.691401692733219,11.974903529491471,12.265279930442933,12.562697595152542,null,0.06,null,0.06,0.06,0.23187658965886127,0.15322914066880189,0.12050276993832969,null,null,0.8991239180552566,0.8991239180552566,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(P18:P72)","v":251908},{"$f":"SUM(Q18:Q72)","v":251908},251907.66666666666,251909,251914,251922,251930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Spot",null,{"$f":"SUM(AO18:AO72)","v":24401.962033393302},{"$f":"SUM(AP18:AP72)","v":24401.962033393302},22238.157804579998,20160.178712234632,18558.479553287802,{"$f":"SUM(AT18:AT72)","v":18327.354662518894},{"$f":"SUM(AU18:AU72)","v":18282.701375041343}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Non LED",null,null,{"$f":"SUM(P31:P72)","v":215407},{"$f":"SUM(Q31:Q72)","v":215407},175922,137113,102848,97926,97134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of population",null,{"$f":"AO73/P73","v":9.6868547379969278E-2},{"$f":"AP73/Q73","v":9.6868547379969278E-2},{"$f":"AQ73/R73","v":8.8279003568423872E-2},{"$f":"AR73/S73","v":8.0029608756474094E-2},{"$f":"AS73/T73","v":7.3669901447667857E-2},{"$f":"AT73/U73","v":7.2750115760111839E-2},7.2570560771013148E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total for RIN",null,{"$f":"P73/4+AO73","v":87378.962033393298},{"$f":"Q73/4+AP73","v":87378.962033393298},85215.074471246655,83137.428712234629,81536.979553287805,81307.85466251889,81265.201375041346]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repex RIN","Lamp failure",null,{"$f":"SUMPRODUCT($AF18:$AF72,P18:P72)","v":11204.378539710358},{"$f":"SUMPRODUCT($AF18:$AF72,Q18:Q72)","v":11204.378539710358},9040.5917743936388,6962.5428280619235,5360.5817166663146,5129.0377019793559,5083.9652905837465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other failure",null,{"$f":"AO73-AO78","v":13197.583493682943},{"$f":"AP73-AP78","v":13197.583493682943},13197.566030186359,13197.635884172709,13197.897836621487,13198.316960539538,13198.736084457596]

{"sheet":"Calc - Opex FY18","index":5,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,24,8,25],[8,26,8,27],[8,28,8,29],[7,18,7,19],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[1,1,8,6],[8,53,8,54],[7,69,9,69],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[8,22,8,23],[7,59,9,59],[7,63,9,63],[8,62,9,62],[8,61,9,61],[7,65,9,65],[7,14,7,15],[7,12,9,12],[7,16,7,17],[7,73,9,73],[8,55,8,56],[8,57,8,58],[7,30,9,30],[7,40,9,40],[7,51,9,51],[8,42,8,44],[8,45,8,47],[8,48,8,50],[8,38,8,39],[8,34,8,35],[8,32,8,33],[8,36,8,37]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY18\" )","v":"This sheet contains no inputs and all values are calculated for FY18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":14219966.358236525},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":1014087.0826062907},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":541219.30151815526},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":20608.407906089658},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":36067.103274664441},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":72968.57262542173},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":152271.55328494657},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":128317.25378771087},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1965539.2750032793},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":273127.79749999999},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":89215.869036863849},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":84935.657057189863},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":447279.32359405363},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1748454.6758229642},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":743487.90907819965},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1220934.1922284707},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3712876.7771296324},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":58207.351245414022},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":55157.335102977791},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":123039.09326444776},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":236403.77961283948},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1392570.098597869},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":2728792.0422716849},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2335315.6637669811},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1401189.3982601881},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3232665.6170819667}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.13822390471864898},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":3.1454316580360922E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.26110306336829342},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.6624777700399346E-2},null,null,null,{"$f":"BL4/$M4","v":9.7930618365440855E-2},null,{"$f":"BN4/$M4","v":0.19189862855695908},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368602},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211561E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":100.86648071396186},{"$f":"INDIRECT(L$10&$B12&\"FY18\")","v":576},{"$f":"L12*K12","v":58099.092891242035},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY18\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY18\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY18\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY18\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY18\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY18\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY18\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY18\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY18\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":74.362331106161832},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":74.362331106161832},{"$f":"BQ12*BP12","v":16.565093504875016},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":90.927424611036855},{"$f":"BU12*BT12","v":9.9390561029250097}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,{"$f":"INDIRECT(L$10&$B13&\"FY18\")","v":196623},0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,92.458603250168025,31792,2939443.9145293417,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":68.163746963668501},null,0.22276189111428213,68.163746963668501,15.184285179062202,null,0.10930757299507411,83.348032142730702,9.1105711074373197]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,33.617157955847169,20937,703842.43612157216,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":24.783755843033216},null,0.22276189111428213,24.783755843033216,5.5208763205087186,null,0.10930757299507411,30.304632163541935,3.3125257923052307]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,22.305907484026005,67,1494.4958014297424,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,29.551757769337318,6,177.31054661602391,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,21.786599279143587,4.8532240563710811,null,0.10930757299507411,26.63982333551467,2.9119344338226485]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,22.305907484026005,2793,62300.39960288463,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,22.305907484026005,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,22.305907484026005,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,29.551757769337318,14,413.72460877072245,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,21.786599279143587,4.8532240563710811,null,0.10930757299507411,26.63982333551467,2.9119344338226485]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,22.305907484026005,14394,321071.2323250703,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,22.305907484026005,3665,81751.150928955307,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,22.305907484026005,0,0,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,22.305907484026005,15545,346745.33183918422,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,29.551757769337318,0,{"$f":"L31*K31","v":0},null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask3<>0, OR($F31=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":7.1231372934535964E-3},5.5741804910418047,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask4<>0, OR($F31=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},24.139541030745409,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask5<>0, OR($F31=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":5.9311689482005785E-3},14.461498562264984,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask6<>0, OR($F31=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":2.002998353363317E-2},40.199504534395047,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask7<>0, OR($F31=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":1.503682403925713E-2},8290.4881772205226,{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask8<>0, OR($F31=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":6.1441667281083345E-5},6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,{"$f":"AG31*AH31+AI31*AJ31+AK31*AL31+AM31*AN31","v":0.66868041784751286},null,85.562839833899986,{"$f":"BC31","v":0},{"$f":"IF($D31=\"Lamp\",(NumberOfCrew+INDIRECT($E31)*TrafficController)*(TimeToReplaceLamp),0)","v":2.2699999999999996},85.562839833899986,{"$f":"BE31","v":1.9828577401484269E-2},{"$f":"IF($D31=\"Lamp\",(NumberOfCrew+INDIRECT($E31)*TrafficController)*(TimeForPECellReplace),0)","v":2.2699999999999996},85.562839833899986,{"$f":"BG31","v":3.2561912355422808E-2},{"$f":"IF($D31=\"Lamp\",(NumberOfCrew+INDIRECT($E31)*TrafficController)*(TimeForOtherSpot),0)","v":2.2699999999999996},{"$f":"AQ31*AR31*AS31+AT31*AU31*AV31+AW31*AX31*AY31","v":10.175681520429885},null,0,{"$f":"IF($D31=\"Lamp\",INDIRECT(BC$10 & $B31),0)","v":0},11.042559766470381,{"$f":"IF($D31=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":1.9828577401484269E-2},15,{"$f":"IF($D31=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":3.2561912355422808E-2},{"$f":"BB31*BC31+BD31*BE31+BF31*BG31","v":0.70738693637131611},null,32.091625835189312,{"$f":"AR31*AS31+AU31*AV31+AX31*AY31","v":0.11892641174817906},{"$f":"BJ31*BK31","v":3.8165419077442246},null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL31+AZ31+BH31+AO31+AE31+BN31","v":21.786599279143587},{"$f":"BQ31*BP31","v":4.8532240563710811},null,{"$f":"CorporateOverheads","v":0.10930757299507411},26.63982333551467,{"$f":"BU31*BT31","v":2.9119344338226485}]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,{"$f":"CONCATENATE(D32,\" - \",C32)","v":"Lamp - LED1x33"},null,{"$f":"AE32+AO32+AZ32+BH32+BL32+BN32+BR32+BV32","v":22.305907484026005},0,0,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,{"$f":"AE32+AO32+AZ32+BH32+BL32+BN32+BR32","v":20.107955653634626},2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,22.305907484026005,17,379.20042722844209,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.70738693637131611,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,16.444702602982325,3.6632530506523007,null,0.10930757299507411,20.107955653634626,2.1979518303913799]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,74.225355715475985,6,445.35213429285591,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,0.08,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,25.71389323426612,null,27.8,0.08,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9313869363713163,null,32.091625835189312,0.30052641174817901,9.6443811594146016,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,54.721553078066819,12.18987664838073,null,0.10930757299507411,66.911429726447551,7.3139259890284372]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,39.270406950969708,4462,175224.55581522683,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,5.0999999999999996,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.9436804178475127,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.0999999999999996,5.0099999999999999E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.96289693637131601,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,28.951530614446348,6.4492977103271025,null,0.10930757299507411,35.40082832477345,3.8695786261962613]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,53.188637380197108,15031,799478.40846174269,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,5.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.0436804178475128,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.98293693637131607,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,39.212541529708716,8.7350599065552395,null,0.10930757299507411,47.947601436263966,5.2410359439331442]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,53.188637380197108,5491,292058.8078546623,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,5.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.0436804178475128,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.98293693637131607,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,39.212541529708716,8.7350599065552395,null,0.10930757299507411,47.947601436263966,5.2410359439331442]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,34.819689189085288,42152,1467719.5386983231,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,3.1,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.4436804178475131,null,85.562839833899986,3.5299999999999998E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.354611626106749,null,3.1,3.5299999999999998E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.81681693637131614,null,32.091625835189312,0.1327049411654527,4.2587173183625193,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,25.670304328700531,5.718365537740473,null,0.10930757299507411,31.388669866441006,3.4310193226442833]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,39.412878423342811,9467,373121.72003378638,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,5.45,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.031180417847513,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.45,5.0099999999999999E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.98043193637131609,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,29.056565614446349,6.4726955055602922,null,0.10930757299507411,35.529261120006637,3.8836173033361741]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,37.329286829056677,70228,2621561.1554309921,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,3.6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.5686804178475131,null,85.562839833899986,4.4699999999999997E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,12.571771543690588,null,3.6,4.4699999999999997E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.86830693637131606,null,32.091625835189312,0.14693027449878601,4.7152313930766985,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,27.52046832099855,6.1305115675363293,null,0.10930757299507411,33.650979888534877,3.678306940521797]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,47.247775404155313,16,755.964406466485,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,7.2,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.468680417847513,null,85.562839833899986,0.08,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,17.142595489510747,null,3.6,0.08,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.99538693637131614,null,32.091625835189312,0.20035094116545268,6.429587439609735,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,34.832728313351737,7.7594044317522322,null,0.10930757299507411,42.592132745103974,4.6556426590513391]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,52.947447176534141,30,1588.4234152960241,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,14.38,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,4.2636804178475129,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,14.38,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2825869363713163,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,39.034727595313512,8.6954497382628926,null,0.10930757299507411,47.730177333576407,5.2172698429577347]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,66.368942152850309,13,862.79624798705402,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,48.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,12.793680417847513,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,48.5,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.6473869363713161,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,48.929527595313516,10.899634098460492,null,0.10930757299507411,59.829161693774012,6.5397804590762947]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,52.947447176534141,4,211.78978870613656,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY18\"),0)","v":11.485004423800044},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY18\"),0)","v":5.5741804910418047},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY18\"),0)","v":24.139541030745409},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY18\"),0)","v":14.461498562264984},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY18\"),0)","v":40.199504534395047},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY18\"),0)","v":8290.4881772205226},6.1441667281083345E-5,8.8132113301672668,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY18\"),0)","v":14.38},{"$f":"MAX(P44,R44)","v":0.25},{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY18\"),0)","v":49.719738430583497},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY18\"),0)","v":11.042559766470381},0,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY18\"),0)","v":15},2.0967992987457707E-2,4.2636804178475129,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY18\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY18\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY18\"),0)","v":14.38},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY18\"),0)","v":11.042559766470381},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY18\"),0)","v":15},3.2561912355422808E-2,1.2825869363713163,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY18\"),0)","v":32.091625835189312},0.20972641174817902,6.7304615335794127,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,39.034727595313512,8.6954497382628926,null,0.10930757299507411,47.730177333576407,5.2172698429577347]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,50.516472998526112,57,2879.4389609159884,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,8.1999999999999993,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.7186804178475126,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8.1999999999999993,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.035386936371316,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,37.242527595313511,8.2962158770078762,null,0.10930757299507411,45.538743472321386,4.9777295262047243]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,50.437800695030703,128,6456.0384889639299,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.6686804178475128,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.027386936371316,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,37.184527595313511,8.2832956873232479,null,0.10930757299507411,45.467823282636758,4.9699774123939475]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,40.458875136584538,291,11773.532664746101,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,14.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,4.2936804178475123,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,14.5,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2873869363713162,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,29.827711324849542,6.6444773823343732,null,0.10930757299507411,36.472188707183918,3.9866864294006237]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,57.570101146835199,396,22797.76005414674,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,58,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,15.168680417847513,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,58,0.04,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,3.027386936371316,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,42.44271132484954,9.4546186387410422,null,0.10930757299507411,51.897329963590579,5.6727711832446239]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,62.071175330693904,1424,88389.353670908124,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,13.23,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.9761804178475129,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,13.23,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.5698003959420732,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,45.761062142924303,10.193820742356001,null,0.10930757299507411,55.954882885280306,6.1162924454135998]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,68.300208195917008,49,3346.7102015999335,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5195633669130433,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,50.353325113895266,11.216801926263585,null,0.10930757299507411,61.570127040158852,6.7300811557581497]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,58.980172748980578,19878,1172407.8739042359,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.0985041515961491,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,43.482265898578376,9.68619178150138,null,0.10930757299507411,53.168457680079754,5.8117150689008268]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,58.980172748980578,2615,154233.15173858422,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.0985041515961491,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,43.482265898578376,9.68619178150138,null,0.10930757299507411,53.168457680079754,5.8117150689008268]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,60.433756259053233,24760,1496339.8049741581,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,9.4,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.0186804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3201372402235547,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,44.553898987205784,9.92491079490466,null,0.10930757299507411,54.478809782110439,5.9549464769427942]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,60.433756259053233,3306,199793.99819242998,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,9.4,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.0186804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3201372402235547,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,44.553898987205784,9.92491079490466,null,0.10930757299507411,54.478809782110439,5.9549464769427942]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,61.075043101732348,2122,129601.24146187604,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.417916544029763,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,45.02667829101199,10.030228006700224,null,0.10930757299507411,55.056906297712217,6.0181368040201342]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,84.385755283622203,332,28016.070754162571,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,140,0.125,20.579160523035647,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.417916544029763,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,62.212158396200124,13.858498054638805,null,0.10930757299507411,76.070656450838925,8.3150988327832813]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,45.13877477343533,465,20989.530269647428,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,10.06,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.1836804178475133,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,10.06,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3631601338982864,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,33.277898581069863,7.4130476202284088,null,0.10930757299507411,40.690946201298281,4.4478285721370456]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,68.300208195917008,1,68.300208195917008,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5195633669130433,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,50.353325113895266,11.216801926263585,null,0.10930757299507411,61.570127040158852,6.7300811557581497]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,43.531282421119684,2005,87280.221254344971,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,6.3,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.2436804178475129,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,6.3,6.518620253747219E-2,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1180600123573909,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,32.092798459528971,7.1490524759941936,null,0.10930757299507411,39.241850935523168,4.2894314855965163]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,86.473726157198712,30,2594.2117847159616,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,18.8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,5.3686804178475125,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,9.4,0.12612316407368807,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.8929446786639841,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,63.75148424897003,14.201401192642933,null,0.10930757299507411,77.952885441612949,8.5208407155857575]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,87.747654215548081,4,350.99061686219233,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,21.8,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,6.1186804178475125,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,10.9,0.12612316407368807,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.0821294247745161,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,64.690668995080557,14.410615762792203,null,0.10930757299507411,79.101284757872762,8.6463694576753198]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,134.18179061770405,6,805.09074370622432,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,37.6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,10.068680417847514,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,9.4,0.23633927563141766,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9289761273066421,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,98.923553907142832,22.03639794410077,null,0.10930757299507411,120.9599518512436,13.22183876646046]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,165.03848234822246,2,330.07696469644492,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,111.2,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,28.468680417847516,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,27.8,0.23633927563141766,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,7.2776187989247267,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,121.67219657876092,27.10392860591347,null,0.10930757299507411,148.77612518467438,16.262357163548078]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,40.131989673134676,4,160.5279586925387,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,1.3,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,0.99368041784751282,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.78538693637131618,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,29.586719819100644,6.590793658771271,null,0.10930757299507411,36.177513477871912,3.9544761952627616]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,64.083557645148318,292,18712.398832383307,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,1.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.0436804178475128,null,85.562839833899986,0.158,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,27.2424331035043,null,1.5,0.158,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.9443869363713161,null,32.091625835189312,0.31839094116545263,10.21768295319548,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,47.24466144093104,10.524310127635804,null,0.10930757299507411,57.76897156856684,6.314586076581481]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,40.216087652733208,97,3900.9605023151212,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,1.5,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.0436804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79738693637131608,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,29.648719819100641,6.6046048960203558,null,0.10930757299507411,36.253324715120996,3.9627629376122129]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,40.724744787401775,222,9040.8933428031942,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79738693637131608,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,30.023719819100641,6.6881406051882113,null,0.10930757299507411,36.711860424288851,4.0128843631129261]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,51.009294543258683,9952,507644.4992945104,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,2.6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.3186804178475131,null,85.562839833899986,0.10290000000000001,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,20.107804224901162,null,1.3,0.10290000000000001,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.84115693637131606,null,32.091625835189312,0.23500627449878603,7.5417334301368326,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,37.605853039269263,8.3771509399933954,null,0.10930757299507411,45.983003979262648,5.0262905639960351]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,40.724744787401775,14,570.14642702362482,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79738693637131608,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,30.023719819100641,6.6881406051882113,null,0.10930757299507411,36.711860424288851,4.0128843631129261]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,40.724744787401775,14,570.14642702362482,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79738693637131608,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,30.023719819100641,6.6881406051882113,null,0.10930757299507411,36.711860424288851,4.0128843631129261]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,40.572825856514108,12,486.87391027816932,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,2.6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,1.3186804178475131,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.78538693637131618,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,29.911719819100643,6.6631912733834122,null,0.10930757299507411,36.574911092484058,3.997914764030047]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,41.742059056738924,2,83.484118113477848,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":24.671900800380119},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124339,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79738693637131608,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,30.773719819100641,6.8552120235239231,null,0.10930757299507411,37.628931842624567,4.1131272141143533]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,59.119577952199563,10,591.19577952199563,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.361386936371316,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,43.58504033669017,9.7090860096933707,null,0.10930757299507411,53.294126346383543,5.8254516058160215]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,59.119577952199563,9,532.07620156979601,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.361386936371316,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,43.58504033669017,9.7090860096933707,null,0.10930757299507411,53.294126346383543,5.8254516058160215]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,59.119577952199563,8,472.95662361759651,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY18\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY18\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY18\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY18\")),0)","v":28.738834000999454},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.042559766470381,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.042559766470381,1.9828577401484269E-2,15,3.2561912355422808E-2,1.361386936371316,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,3,FALSE),0)","v":0},null,0.22276189111428213,43.58504033669017,9.7090860096933707,null,0.10930757299507411,53.294126346383543,5.8254516058160215]

{"sheet":"Calc - Opex FY19","index":6,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY19\" )","v":"This sheet contains no inputs and all values are calculated for FY19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":14587326.686344612},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":1036822.5942942584},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":553353.26709810889},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":21070.44189395498},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":36875.716323895656},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":74604.504947442707},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":155685.43335386278},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":131194.08603742317},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":2009606.0439489465},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":279251.23634354654},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":91216.060606237472},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":86709.629264999094},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":457176.92621478328},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1804572.3267920171},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":767350.5779584914},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1260120.7721284672},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3832043.6768789771},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":59512.341652317293},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":56393.945112532318},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":125797.59082444164},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":241703.87758929125},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1423791.0798094776},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":2789970.696881555},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2395646.4906384842},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1437387.8943830901},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3323279.5250192499}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.13776383343976009},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":3.1340692920982745E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.26269677503460614},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.6569442968296131E-2},null,null,null,{"$f":"BL4/$M4","v":9.7604661253134689E-2},null,{"$f":"BN4/$M4","v":0.19125990367332235},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368588},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211492E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":103.12787531264129},{"$f":"INDIRECT(L$10&$B12&\"FY19\")","v":576},{"$f":"L12*K12","v":59401.656180081387},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY19\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY19\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY19\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY19\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY19\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY19\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY19\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY19\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY19\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":76.029511052546241},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":76.029511052546241},{"$f":"BQ12*BP12","v":16.936477662559415},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":92.965988715105652},{"$f":"BU12*BT12","v":10.161886597535647}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,94.531495895092377,31792,3005345.317496777,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":69.691956613874481},null,0.22276189111428213,69.691956613874481,15.524712050761181,null,0.10930757299507411,85.216668664635662,9.3148272304567072]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,34.370844005823365,20937,719622.36094992375,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":25.339399811195054},null,0.22276189111428213,25.339399811195054,5.6446526216426935,null,0.10930757299507411,30.98405243283775,3.386791572985616]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,22.895033086300085,67,1533.9672167821057,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,30.347850148866897,6,182.08710089320138,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,6.562204943463902,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,10.502275827867088,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,0.11892641174817906,3.9021075703381403,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,22.373506690789569,4.9839646612983284,null,0.10930757299507411,27.357471352087899,2.9903787967789968]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,22.895033086300085,2793,63945.827410036138,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,22.895033086300085,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,22.895033086300085,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,30.347850148866897,14,424.86990208413658,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,6.562204943463902,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,10.502275827867088,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,0.11892641174817906,3.9021075703381403,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,22.373506690789569,4.9839646612983284,null,0.10930757299507411,27.357471352087899,2.9903787967789968]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,22.895033086300085,14394,329551.1062442034,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,22.895033086300085,3665,83910.296261289812,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,22.895033086300085,0,0,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,22.895033086300085,15545,355903.28932653484,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,30.347850148866897,0,0,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,6.562204943463902,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,10.502275827867088,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,0.11892641174817906,3.9021075703381403,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,22.373506690789569,4.9839646612983284,null,0.10930757299507411,27.357471352087899,2.9903787967789968]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,22.895033086300085,0,0,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,22.895033086300085,17,389.21556246710145,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,5.8691861839949837,null,0,0.16666666666666666,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,0.68367202134611471,null,88.309028024028436,0,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,7.0015172185780585,null,0,0,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.7232463277743223,null,32.81110993746843,7.9284274498786028E-2,2.6014050468920931,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,16.879026798585574,3.7600039298215697,null,0.10930757299507411,20.639030728407143,2.2560023578929416]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,76.226948184288858,6,457.36168910573315,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,28.423267208276719,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,7.7894888234152946,null,88.309028024028436,0.08,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,26.53919531703065,null,28.423267208276719,0.08,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.99710770443646,null,32.81110993746843,0.30052641174817901,9.8606051349824053,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,56.197197720884816,12.518594039627526,null,0.10930757299507411,68.715791760512346,7.5111564237765158]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,40.325012939459313,4462,179930.20773586744,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,5.2143403871299014,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.9872571181285901,null,88.309028024028436,5.0099999999999999E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,13.696931105303847,null,5.2143403871299014,5.0099999999999999E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.98448478116953031,null,32.81110993746843,0.15510227449878602,5.089077780131074,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,29.72902338654967,6.622493470568525,null,0.10930757299507411,36.351516857118199,3.9734960823411147]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,54.642373635221645,15031,821329.5181110166,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,5.623308260630286,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.089499086503686,null,88.309028024028436,5.0099999999999999E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,20.54539665795577,null,5.623308260630286,5.0099999999999999E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0049740716318996,null,32.81110993746843,0.23265341174817905,7.6336166701966119,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,40.284287227307971,8.9738040049460448,null,0.10930757299507411,49.258091232254017,5.3842824029676262]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,54.642373635221645,5491,300041.27363100206,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,5.623308260630286,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.089499086503686,null,88.309028024028436,5.0099999999999999E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,20.54539665795577,null,5.623308260630286,5.0099999999999999E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0049740716318996,null,32.81110993746843,0.23265341174817905,7.6336166701966119,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,40.284287227307971,8.9738040049460448,null,0.10930757299507411,49.258091232254017,5.3842824029676262]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,35.74935986089335,42152,1506907.0168563765,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,3.1695010196279796,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.4760472762531096,null,88.309028024028436,3.5299999999999998E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,11.719044368307006,null,3.1695010196279796,3.5299999999999998E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.83512971376719003,null,32.81110993746843,0.1327049411654527,4.3541964138249485,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,26.355690373968883,5.8710434293277904,null,0.10930757299507411,32.226733803296675,3.5226260575966735]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,40.470678577186547,9467,383135.91409022507,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,5.5721872764427385,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.0767188404567993,null,88.309028024028436,5.0099999999999999E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,13.696931105303847,null,5.5721872764427385,5.0099999999999999E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0024129103241035,null,32.81110993746843,0.15510227449878602,5.089077780131074,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,29.836413238032449,6.6464158369713102,null,0.10930757299507411,36.482829075003764,3.9878495021827862]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,38.33119657148125,70228,2691923.2728219852,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,3.6807108615034601,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.6038497367219797,null,88.309028024028436,4.4699999999999997E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,12.975269728291485,null,3.6807108615034601,4.4699999999999997E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.88777410328352691,null,32.81110993746843,0.14693027449878601,4.8209453897220822,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,28.259111559835702,6.295053132278472,null,0.10930757299507411,34.554164692114171,3.7770318793670823]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,48.53204456489911,16,776.51271303838575,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,7.3614217230069201,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.5240274520978447,null,88.309028024028436,0.08,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,17.692796878020431,null,3.6807108615034601,0.08,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0177031966945991,null,32.81110993746843,0.20035094116545268,6.5737367566549372,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,35.779536885284436,7.9703172997591727,null,0.10930757299507411,43.74985418504361,4.7821903798555034]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,54.370029589365416,30,1631.1008876809624,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,14.702395052338822,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,4.3592707844308203,null,88.309028024028436,0.04,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,18.520735572448871,null,14.702395052338822,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.3113421298678754,null,32.81110993746843,0.20972641174817902,6.8813563526602728,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,40.08350558042784,8.9290775055859868,null,0.10930757299507411,49.012583086013827,5.357446503351591]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,68.092430238515703,13,885.20159310070414,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,49.587354661921616,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,13.080510686826518,null,88.309028024028436,0.04,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,18.520735572448871,null,49.587354661921616,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.7067405142511869,null,32.81110993746843,0.20972641174817902,6.8813563526602728,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,50.200143867206855,11.182678982068031,null,0.10930757299507411,61.382822849274881,6.7096073892408175]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,54.370029589365416,{"$f":"INDIRECT(L$10&$B44&\"FY19\")","v":4},217.48011835746166,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY19\"),0)","v":11.74249459086003},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY19\"),0)","v":5.6991518548217392},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY19\"),0)","v":24.680741906548072},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY19\"),0)","v":14.785720786595943},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY19\"),0)","v":41.10076471300151},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY19\"),0)","v":8476.358300294889},6.1441667281083345E-5,9.0108007410200042,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY19\"),0)","v":14.702395052338822},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY19\"),0)","v":50.834439242377691},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY19\"),0)","v":11.290130464235734},0,15.336295256264417,2.0967992987457707E-2,4.3592707844308203,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.309028024028436},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.309028024028436},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY19\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY19\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.309028024028436},3.2561912355422808E-2,2.2699999999999996,18.520735572448871,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY19\"),0)","v":14.702395052338822},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY19\"),0)","v":11.290130464235734},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY19\"),0)","v":15.336295256264417},3.2561912355422808E-2,1.3113421298678754,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY19\"),0)","v":32.81110993746843},0.20972641174817902,6.8813563526602728,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,40.08350558042784,8.9290775055859868,null,0.10930757299507411,49.012583086013827,5.357446503351591]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,51.884553739079699,57,2957.4195631275429,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,8.383841406757881,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.779632373035585,null,88.309028024028436,0.04,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,18.520735572448871,null,8.383841406757881,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0585999840446376,null,32.81110993746843,0.20972641174817902,6.8813563526602728,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,38.251125023209369,8.5208929474189574,null,0.10930757299507411,46.772017970628326,5.1125357684513739]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,51.80411762741997,128,6630.9270563097562,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,8.1793574700076892,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.728511388848037,null,88.309028024028436,0.04,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,18.520735572448871,null,8.1793574700076892,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.0504206265746299,null,32.81110993746843,0.20972641174817902,6.8813563526602728,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,38.191824681551815,8.507683091167598,null,0.10930757299507411,46.699507772719414,5.1046098547005583]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,41.52296191654149,291,12083.181917713573,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,14.825085414388937,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,4.389943374943349,null,88.309028024028436,0.04,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,12.347157048299245,null,14.825085414388937,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.3162497443498797,null,32.81110993746843,0.13981760783211936,4.5875709017735149,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.612193671182617,6.8192301533492987,null,0.10930757299507411,37.431423824531912,4.0915380920095785]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,59.017816202533204,396,23371.055216203149,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,59.300341657555748,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,15.508757435735051,null,88.309028024028436,0.04,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,12.347157048299245,null,59.300341657555748,0.04,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,3.0952599940765522,null,32.81110993746843,0.13981760783211936,4.5875709017735149,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,43.51001798170099,9.6923738880201338,null,0.10930757299507411,53.202391869721126,5.8154243328120794]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,63.762512299207174,1424,90797.817514071008,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,13.526612416025216,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,4.0653251253524187,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,13.526612416025216,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.604994824371228,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,47.007975476019958,10.471585514492002,null,0.10930757299507411,57.47956099051197,6.2829513086952016]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,70.131198111342925,49,3436.4287074558033,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,28.423267208276719,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,7.7894888234152946,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,28.423267208276719,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.5760511807897402,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,51.703195530501354,11.517501613025981,null,0.10930757299507411,63.220697143527332,6.9105009678155875]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,60.60221041713843,19878,1204650.7386718777,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,6.1345181025057673,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.2173015469725565,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,6.1345181025057673,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.1231322672740529,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,44.678089340542925,9.952575672872193,null,0.10930757299507411,54.630665013415118,5.9715454037233142]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,60.60221041713843,2615,158474.780240817,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,6.1345181025057673,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.2173015469725565,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,6.1345181025057673,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.1231322672740529,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,44.678089340542925,9.952575672872193,null,0.10930757299507411,54.630665013415118,5.9715454037233142]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,62.088382809812536,24760,1537308.3583709584,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,9.6107450272590356,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.0863582781608736,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,9.6107450272590356,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.3497342996572335,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,45.773748104114425,10.196646691061316,null,0.10930757299507411,55.97039479517575,6.1179880146367891]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,62.088382809812536,3306,205264.19356924025,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,9.6107450272590356,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.0863582781608736,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,9.6107450272590356,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.3497342996572335,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,45.773748104114425,10.196646691061316,null,0.10930757299507411,55.97039479517575,6.1179880146367891]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,62.744047100698147,2122,133142.86794768146,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,11.144374552885477,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.469765659567484,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,11.144374552885477,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.4497057845321661,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,46.257126970395966,10.304325081438868,null,0.10930757299507411,56.561452051834827,6.1825950488633197]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,86.045194579858503,332,28567.004600513024,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,11.144374552885477,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,140,0.125,20.648194328180551,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,11.144374552885477,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.4497057845321661,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,63.435555639009031,14.131024338030915,null,0.10930757299507411,77.56657997703995,8.4786146028185492]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,46.350585727127374,465,21553.022363114229,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,10.28554201853467,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY19\"),0)","v":15.336295256264417},2.0967992987457707E-2,3.2550575259797823,null,88.309028024028436,6.518620253747219E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.713066234392651,null,10.28554201853467,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.3937217530022039,null,32.81110993746843,0.17793272767216062,5.8381702891248928,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,34.171288404316158,7.6120608267570073,null,0.10930757299507411,41.783349231073167,4.5672364960542042]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,70.131198111342925,1,70.131198111342925,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,28.423267208276719,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,7.7894888234152946,null,88.309028024028436,6.518620253747219E-2,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,23.569599351588973,null,28.423267208276719,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.5760511807897402,null,32.81110993746843,0.26689909150824087,8.7572554336873374,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,51.703195530501354,11.517501613025981,null,0.10930757299507411,63.220697143527332,6.9105009678155875]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,44.70705390464073,2005,89637.643078804671,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,6.4412440076310551,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.2939830232538783,null,88.309028024028436,6.518620253747219E-2,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.713066234392651,null,6.4412440076310551,6.518620253747219E-2,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.1431265642490394,null,32.81110993746843,0.17793272767216062,5.8381702891248928,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,32.959618712837091,7.3421469948772717,null,0.10930757299507411,40.301765707714367,4.4052881969263629]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,88.867498168716168,30,2666.0249450614851,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,19.221490054518071,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,5.4890445349756325,null,88.309028024028436,0.12612316407368807,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,35.785113677470861,null,9.6107450272590356,0.12612316407368807,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.9353838997176953,null,32.81110993746843,0.40522599419545086,13.295914645066881,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,65.516257498251065,14.594525419040673,null,0.10930757299507411,80.110782917291758,8.7567152514244047]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,90.169987291255197,4,360.67994916502079,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,22.288749105770954,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,6.2558592977888532,null,88.309028024028436,0.12612316407368807,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,35.785113677470861,null,11.144374552885477,0.12612316407368807,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.1288101080065314,null,32.81110993746843,0.40522599419545086,13.295914645066881,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,66.476498469353132,14.808430513688785,null,0.10930757299507411,81.284928983041922,8.8850583082132708]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,137.92611995603841,6,827.55671973623043,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,38.442980109036142,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,10.294417048605149,null,88.309028024028436,0.23633927563141766,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,57.879200020720596,null,9.6107450272590356,0.23633927563141766,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,2.9946428457949721,null,32.81110993746843,0.65541656743149701,21.50494504883304,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,101.68400570497377,22.651321406915411,null,0.10930757299507411,124.33532711188917,13.590792844149243]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,169.47460895675593,2,338.94921791351186,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,113.69306883310688,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,29.106939229622835,null,88.309028024028436,0.23633927563141766,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,57.879200020720596,null,28.423267208276719,0.23633927563141766,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,7.4407807108566688,null,32.81110993746843,0.65541656743149701,21.50494504883304,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,124.94266575105316,27.83246450356425,null,0.10930757299507411,152.77513025461738,16.699478702138546]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,41.222736476263847,4,164.89094590505539,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,1.3291455888762496,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.0159584185651771,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.3291455888762496,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.80299506310689728,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.390856875862767,6.7699247502506736,null,0.10930757299507411,37.16078162611344,4.0619548501504035]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,65.877835617788861,292,19236.328000394347,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,1.5336295256264418,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.0670794027527253,null,88.309028024028436,0.158,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,28.116794545976749,null,1.5336295256264418,0.158,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.96555979282330018,null,32.81110993746843,0.31839094116545263,10.446760173673709,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,48.567466517043108,10.8189806879661,null,0.10930757299507411,59.386447205009205,6.4913884127796591]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,41.308719905969078,97,4006.9458308790004,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,1.5336295256264418,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.0670794027527253,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.5336295256264418,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.81526409931190891,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.454246896255327,6.7840456310710939,null,0.10930757299507411,37.238292527326422,4.0704273786426555]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,41.828780972734592,222,9285.9893759470797,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,3.0672590512528837,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.4504867841593356,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.5336295256264418,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.81526409931190891,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.837654277661933,6.8694541844204045,null,0.10930757299507411,37.707108462082346,4.1216725106522425]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,52.416812825733331,9952,521652.1212416981,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,2.6582911777524991,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.3482448157842395,null,88.309028024028436,0.10290000000000001,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,20.753175680535811,null,1.3291455888762496,0.10290000000000001,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.86001540886968841,null,32.81110993746843,0.23500627449878603,7.7108167085745523,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,38.643525215580922,8.6083047563452535,null,0.10930757299507411,47.251829971926178,5.1649828538071514]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,41.828780972734592,14,585.60293361828428,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,3.0672590512528837,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.4504867841593356,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.5336295256264418,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.81526409931190891,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.837654277661933,6.8694541844204045,null,0.10930757299507411,37.707108462082346,4.1216725106522425]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,41.828780972734592,14,585.60293361828428,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,3.0672590512528837,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.4504867841593356,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.5336295256264418,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.81526409931190891,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.837654277661933,6.8694541844204045,null,0.10930757299507411,37.707108462082346,4.1216725106522425]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,41.67345606746062,12,500.08147280952744,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,2.6582911777524991,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,1.3482448157842395,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.3291455888762496,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.80299506310689728,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,30.723143273081831,6.8439454964867448,null,0.10930757299507411,37.567088769568578,4.1063672978920458]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,42.868903106265599,2,85.737806212531197,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":25.225037013859726},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,7.9712726018166276,null,6.1345181025057673,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,2.2173015469725565,null,88.309028024028436,0.06,1.5133333333333332,88.309028024028436,1.9828577401484269E-2,1.5133333333333332,88.309028024028436,3.2561912355422808E-2,1.5133333333333332,15.01997696315984,null,1.5336295256264418,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,0.81526409931190891,null,32.81110993746843,0.17008427449878602,5.580653829214226,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,31.604469040475159,7.0402712911190282,null,0.10930757299507411,38.644740331594186,4.2241627746714157]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,60.731520622919142,10,607.3152062291914,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,11.144374552885477,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.469765659567484,null,88.309028024028436,0.06,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,22.529965444739759,null,11.144374552885477,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.391908800947451,null,32.81110993746843,0.25512641174817902,8.3709807438213382,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,44.77342139009604,9.973812020514444,null,0.10930757299507411,54.747233410610477,5.984287212308665]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,60.731520622919142,9,546.5836856062723,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,11.144374552885477,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.469765659567484,null,88.309028024028436,0.06,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,22.529965444739759,null,11.144374552885477,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.391908800947451,null,32.81110993746843,0.25512641174817902,8.3709807438213382,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,44.77342139009604,9.973812020514444,null,0.10930757299507411,54.747233410610477,5.984287212308665]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,60.731520622919142,8,485.85216498335313,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY19\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY19\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY19\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY19\")),0)","v":29.383149570673233},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.74249459086003,7.1231372934535964E-3,5.6991518548217392,0,24.680741906548072,5.9311689482005785E-3,14.785720786595943,2.002998353363317E-2,41.10076471300151,1.503682403925713E-2,8476.358300294889,6.1441667281083345E-5,9.0108007410200042,null,11.144374552885477,0.25,50.834439242377691,7.1231372934535964E-3,11.290130464235734,0,15.336295256264417,2.0967992987457707E-2,3.469765659567484,null,88.309028024028436,0.06,2.2699999999999996,88.309028024028436,1.9828577401484269E-2,2.2699999999999996,88.309028024028436,3.2561912355422808E-2,2.2699999999999996,22.529965444739759,null,11.144374552885477,0.06,11.290130464235734,1.9828577401484269E-2,15.336295256264417,3.2561912355422808E-2,1.391908800947451,null,32.81110993746843,0.25512641174817902,8.3709807438213382,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,4,FALSE),0)","v":0},null,0.22276189111428213,44.77342139009604,9.973812020514444,null,0.10930757299507411,54.747233410610477,5.984287212308665]

{"sheet":"Calc - Opex FY20","index":7,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY20\" )","v":"This sheet contains no inputs and all values are calculated for FY20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":14182462.760840308},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":991638.86414219905},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":549660.33889165765},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":21581.345142456874},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":37769.856245380477},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":76413.469568230197},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":159460.39896897555},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":134375.2003718114},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1970899.4733307103},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":244726.10894539344},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":93427.812116424917},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":88671.234083411924},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":426825.1551452303},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1535465.0416378949},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":789397.78110250342},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1296326.0470668389},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3621188.8698072382},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":53091.937221151085},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":57761.35116404447},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":128847.85422799925},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":239701.1426131948},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1339573.6898240747},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":2857623.9892630186},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2329156.5255355258},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1397493.9153213152},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3412533.6908292677}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.13896736459429526},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":3.0095277692091117E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.25532863585623711},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.6901235466314214E-2},null,null,null,{"$f":"BL4/$M4","v":9.4452826170840956E-2},null,{"$f":"BN4/$M4","v":0.20148996951032397},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368588},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211506E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":105.62859702595664},{"$f":"INDIRECT(L$10&$B12&\"FY20\")","v":576},{"$f":"L12*K12","v":60842.071886951024},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY20\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY20\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY20\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY20\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY20\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY20\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY20\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY20\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY20\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":77.873131398310747},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":77.873131398310747},{"$f":"BQ12*BP12","v":17.347166017278685},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":95.220297415589428},{"$f":"BU12*BT12","v":10.408299610367209}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,96.82376618244561,31792,3078221.174472311,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":71.381899208147857},null,0.22276189111428213,71.381899208147857,15.901166858936095,null,0.10930757299507411,87.283066067083951,9.5407001153616555]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,35.204293891703067,20937,737072.30121058715,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":25.953848495589376},null,0.22276189111428213,25.953848495589376,5.7815283725710556,null,0.10930757299507411,31.735376868160433,3.468917023542633]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,23.492866824555968,67,1574.0220772452499,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,31.147734300901185,4982.666666666667,155198.77744329031,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.7213301881137744,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,10.804116199355306,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,0.11892641174817906,3.9967287879212061,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,22.963209531010822,5.115327981181478,null,0.10930757299507411,28.078537512192298,3.0691967887088865]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,23.492866824555968,34068,800354.98697897268,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,23.492866824555968,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,23.492866824555968,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,31.147734300901185,1795,55910.18307011763,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.7213301881137744,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,10.804116199355306,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,0.11892641174817906,3.9967287879212061,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,22.963209531010822,5.115327981181478,null,0.10930757299507411,28.078537512192298,3.0691967887088865]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,23.492866824555968,14394,338156.3250726586,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,23.492866824555968,3665,86101.356911997616,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,23.492866824555968,1395,32772.549220255576,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,23.492866824555968,15545,365196.61478772253,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,31.147734300901185,52,1619.6821836468616,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.7213301881137744,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,10.804116199355306,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,0.11892641174817906,3.9967287879212061,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,22.963209531010822,5.115327981181478,null,0.10930757299507411,28.078537512192298,3.0691967887088865]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,23.492866824555968,5,117.46433412277983,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,23.492866824555968,17,399.37873601745144,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,6.0115065923744995,null,0,0.16666666666666666,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,0.7002502109324259,null,90.847071231178688,0,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,7.2027441329035389,null,0,0,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.74078414468810816,null,33.606738227199578,7.9284274498786028E-2,2.6644858586141371,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,17.319770939512708,3.8581849281520375,null,0.10930757299507411,21.177955867664746,2.3149109568912225]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,78.23705049959608,6,469.42230299757648,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,29.112495811655005,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,7.9783741638461771,null,90.847071231178688,0.08,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,27.301944334937353,null,29.112495811655005,0.08,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,3.0697838096205086,null,33.606738227199578,0.30052641174817901,10.099712449980649,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,57.679116123015085,12.848708985363121,null,0.10930757299507411,70.52782510837821,7.7092253912178723]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,41.386294740733717,3091,127925.03704360792,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,5.3407816057352697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.0354456123662432,null,90.847071231178688,5.0099999999999999E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,14.090587379509044,null,5.3407816057352697,5.0099999999999999E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0083573031354451,null,33.606738227199578,0.15510227449878602,5.2124815375239546,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,30.51143780355617,6.7967855857359707,null,0.10930757299507411,37.308223389292138,4.0780713514415821]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,56.092558878564077,10054,563954.58696508326,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,5.7596664375576445,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.1401668203218369,null,90.847071231178688,5.0099999999999999E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,21.135881069263561,null,5.7596664375576445,5.0099999999999999E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0293434332097462,null,33.606738227199578,0.23265341174817905,7.8187223062859328,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,41.353414993711475,9.2119649280328773,null,0.10930757299507411,50.565379921744352,5.5271789568197258]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,56.092558878564077,3724,208888.68926377263,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,5.7596664375576445,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.1401668203218369,null,90.847071231178688,5.0099999999999999E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,21.135881069263561,null,5.7596664375576445,5.0099999999999999E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0293434332097462,null,33.606738227199578,0.23265341174817905,7.8187223062859328,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,41.353414993711475,9.2119649280328773,null,0.10930757299507411,50.565379921744352,5.5271789568197258]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,36.687637213413829,41952,1539119.756377137,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,3.2463574466233998,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.5118395725882761,null,90.847071231178688,3.5299999999999998E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,12.055855242787258,null,3.2463574466233998,3.5299999999999998E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.85538056255391415,null,33.606738227199578,0.1327049411654527,4.4597802192032905,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,27.04742156815422,6.0251347782872564,null,0.10930757299507411,33.072556346441473,3.6150808669723529]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,41.535492587594952,6357,264041.12637934112,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,5.7073058335798486,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.1270766693273879,null,90.847071231178688,5.0099999999999999E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,14.090587379509044,null,5.7073058335798486,5.0099999999999999E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0267201669504584,null,33.606738227199578,0.15510227449878602,5.2124815375239546,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,30.621431724332325,6.8212880395391418,null,0.10930757299507411,37.442719763871466,4.0927728237234842]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,39.339733985545017,47982,1887599.1160944209,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,3.7699634864013674,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.6427410825327677,null,90.847071231178688,4.4699999999999997E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,13.348185113407853,null,3.7699634864013674,4.4699999999999997E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.90930151253024927,null,33.606738227199578,0.14693027449878601,4.937847272731279,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,29.002640952223636,6.4606831458258611,null,0.10930757299507411,35.463324098049497,3.8764098874955164]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,49.816682058719557,16,797.06691293951292,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,7.5399269728027347,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.5852319541331097,null,90.847071231178688,0.08,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,18.201296223291571,null,3.7699634864013674,0.08,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0423812236002177,null,33.606738227199578,0.20035094116545268,6.7331416333204324,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,36.726617005366812,8.1812906583454641,null,0.10930757299507411,44.90790766371228,4.9087743950072777]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,55.801275253793165,26,1450.8331565986223,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,15.058909704014352,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,4.4649776369360143,null,90.847071231178688,0.04,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,19.053030267146333,null,15.058909704014352,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.3431405328486823,null,33.606738227199578,0.20972641174817902,7.0482206189509267,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,41.138670420512355,9.1641280208005114,null,0.10930757299507411,50.302798441312859,5.4984768124803054]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,69.856426918690758,6,419.13856151214452,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,50.789785858462864,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,13.397696675548142,null,90.847071231178688,0.04,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,19.053030267146333,null,50.789785858462864,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,2.7723755790266225,null,33.606738227199578,0.20972641174817902,7.0482206189509267,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,51.500624505302419,11.472376508367708,null,0.10930757299507411,62.973001013670135,6.8834259050206246]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,55.801275253793165,{"$f":"INDIRECT(L$10&$B44&\"FY20\")","v":4},223.20510101517266,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY20\"),0)","v":12.027235366356761},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY20\"),0)","v":5.8373491438440137},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY20\"),0)","v":25.279218962332727},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY20\"),0)","v":15.144255982884683},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY20\"),0)","v":42.097406740582088},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY20\"),0)","v":8681.8993646010003},6.1441667281083345E-5,9.2293013646303965,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY20\"),0)","v":15.058909704014352},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY20\"),0)","v":52.067110676868509},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY20\"),0)","v":11.563901976666152},0,15.708181193339032,2.0967992987457707E-2,4.4649776369360143,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.847071231178688},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.847071231178688},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY20\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY20\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.847071231178688},3.2561912355422808E-2,2.2699999999999996,19.053030267146333,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY20\"),0)","v":15.058909704014352},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY20\"),0)","v":11.563901976666152},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY20\"),0)","v":15.708181193339032},3.2561912355422808E-2,1.3431405328486823,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY20\"),0)","v":33.606738227199578},0.20972641174817902,7.0482206189509267,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,41.138670420512355,9.1641280208005114,null,0.10930757299507411,50.302798441312859,5.4984768124803054]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,53.255529729494612,53,2822.5430756632145,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,8.5871390523586708,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.8470349740220939,null,90.847071231178688,0.04,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,19.053030267146333,null,8.5871390523586708,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0842697067824549,null,33.606738227199578,0.20972641174817902,7.0482206189509267,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,39.261856931532208,8.7460454987265006,null,0.10930757299507411,48.00790243025871,5.2476272992358997]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,53.17314314294773,120,6380.7771771537273,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,8.3776966364474834,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.7946743700442971,null,90.847071231178688,0.04,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,19.053030267146333,null,8.3776966364474834,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.0758920101460074,null,33.606738227199578,0.20972641174817902,7.0482206189509267,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,39.201118630917961,8.732515320018603,null,0.10930757299507411,47.933633950936567,5.2395091920111616]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,42.605068760861158,289,12312.864871888874,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,15.184575153561063,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,4.4963939993226916,null,90.847071231178688,0.04,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,12.702020178097554,null,15.184575153561063,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.3481671508305508,null,33.606738227199578,0.13981760783211936,4.6988137459672847,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.409961045239562,6.9969423222634983,null,0.10930757299507411,38.406903367503062,4.1981653933580985]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,60.524151334807378,393,23785.991474579299,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,60.738300614244253,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,15.884825364493489,null,90.847071231178688,0.04,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,12.702020178097554,null,60.738300614244253,0.04,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,3.1703161692578785,null,33.606738227199578,0.13981760783211936,4.6988137459672847,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,44.620541428837683,9.939756191231055,null,0.10930757299507411,54.560297620068745,5.963853714738633]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,65.452274920827634,1424,93204.039487258546,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,13.854615812525026,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,4.1639041640636822,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,13.854615812525026,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.6439139371222293,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,48.253728144997183,10.749091734894034,null,0.10930757299507411,59.00281987989122,6.4494550409364191]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,71.975393381240195,49,3526.7942756807697,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,29.112495811655005,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,7.9783741638461771,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,29.112495811655005,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,2.6385171930379618,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,53.062801400695413,11.82036998784049,null,0.10930757299507411,64.883171388535899,7.0922219927042915]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,62.215339679318873,19878,1236716.5221455006,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,6.283272477335613,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.271068330266329,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,6.283272477335613,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.1503668169938321,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,45.867345191071436,10.217496555154648,null,0.10930757299507411,56.084841746226083,6.1304979330927871]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,62.215339679318873,2615,162693.11326141885,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,6.283272477335613,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.271068330266329,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,6.283272477335613,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.1503668169938321,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,45.867345191071436,10.217496555154648,null,0.10930757299507411,56.084841746226083,6.1304979330927871]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,63.737549889710273,24760,1578141.7352692264,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,9.8437935478257934,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.1611985978888741,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,9.8437935478257934,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.3824636646337423,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,46.989572306333891,10.467485989610237,null,0.10930757299507411,57.45705829594413,6.2804915937661416]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,63.737549889710273,3296,210078.96443648505,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,9.8437935478257934,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.1611985978888741,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,9.8437935478257934,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.3824636646337423,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,46.989572306333891,10.467485989610237,null,0.10930757299507411,57.45705829594413,6.2804915937661416]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,64.409113217824128,2112,136032.04711604456,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,11.414611667159697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.5539031277223501,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,11.414611667159697,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.4848593327101733,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,47.484672504243797,10.577775445987703,null,0.10930757299507411,58.062447950231501,6.3466652675926207]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,87.699683746013108,332,29116.29500367635,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,11.414611667159697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,140,0.125,20.724534094614704,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,11.414611667159697,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.4848593327101733,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,64.655303471136151,14.402737671798098,null,0.10930757299507411,79.058041142934243,8.6416426030788571]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,47.570263747289928,459,21834.751060006078,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,10.534953520332712,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY20\"),0)","v":15.708181193339032},2.0967992987457707E-2,3.3339885910156042,null,90.847071231178688,6.518620253747219E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,16.164667185190694,null,10.534953520332712,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.427517758587372,null,33.606738227199578,0.17793272767216062,5.9797386009298927,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,35.070478106745043,7.8123660253405545,null,0.10930757299507411,42.882844132085594,4.6874196152043313]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,71.975393381240195,1,71.975393381240195,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,29.112495811655005,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,7.9783741638461771,null,90.847071231178688,6.518620253747219E-2,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,24.247000777786042,null,29.112495811655005,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,2.6385171930379618,null,33.606738227199578,0.26689909150824087,8.969607901394836,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,53.062801400695413,11.82036998784049,null,0.10930757299507411,64.883171388535899,7.0922219927042915]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,45.886878338151206,1985,91085.453501230149,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,6.5974361012023932,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.3496092362330243,null,90.847071231178688,6.518620253747219E-2,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,16.164667185190694,null,6.5974361012023932,6.518620253747219E-2,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.1708459506091182,null,33.606738227199578,0.17793272767216062,5.9797386009298927,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,33.82942694398421,7.5359071213543727,null,0.10930757299507411,41.36533406533858,4.5215442728126227]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,91.240450239500433,30,2737.213507185013,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,19.687587095651587,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,5.6221469848453225,null,90.847071231178688,0.12612316407368807,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,36.813594759399329,null,9.8437935478257934,0.12612316407368807,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.9823145334280525,null,33.606738227199578,0.40522599419545086,13.618323909783212,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,67.26568155208632,14.984230429633829,null,0.10930757299507411,82.249911981720132,8.9905382577802939]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,92.574523090689112,4,370.29809236275645,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,22.829223334319394,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,6.4075560445122743,null,90.847071231178688,0.12612316407368807,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,36.813594759399329,null,11.414611667159697,0.12612316407368807,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,2.1804310848227244,null,33.606738227199578,0.40522599419545086,13.618323909783212,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,68.249207163147943,15.203322454713247,null,0.10930757299507411,83.452529617861174,9.1219934728279437]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,141.62329393061356,6,849.73976358368134,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,39.375174191303174,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,10.544043758758219,null,90.847071231178688,0.23633927563141766,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,59.54267558754384,null,9.8437935478257934,0.23633927563141766,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,3.0672591812464791,null,33.606738227199578,0.65541656743149701,22.02641301144002,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,104.40969290361896,23.258500641871603,null,0.10930757299507411,127.66819354549058,13.955100385122961]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,173.93679424594612,2,347.87358849189224,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,116.44998324662002,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,29.812746022587429,null,90.847071231178688,0.23633927563141766,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,59.54267558754384,null,29.112495811655005,0.23633927563141766,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,7.6212103166373328,null,33.606738227199578,0.65541656743149701,22.02641301144002,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,128.23234630283901,28.565279964441942,null,0.10930757299507411,156.79762626728095,17.139167978665164]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,42.313847820284096,4,169.25539128113638,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,1.3613757034227161,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.0405941367881049,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.3613757034227161,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.82246668689347113,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.195262685041477,6.9491157095266383,null,0.10930757299507411,38.144378394568115,4.1694694257159819]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,67.646596705238352,123,8320.5313947443174,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,1.5708181193339033,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.0929547407659017,null,90.847071231178688,0.158,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,28.924884511419904,null,1.5708181193339033,0.158,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.98897340754286489,null,33.606738227199578,0.31839094116545263,10.700081013659069,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,49.871459644409228,11.109460663018204,null,0.10930757299507411,60.980920307427432,6.6656763978109215]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,42.401916240385937,48,2035.2919795385251,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,1.5708181193339033,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.0929547407659017,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.5708181193339033,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.83503323184814238,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.260189833973946,6.9635790040074932,null,0.10930757299507411,38.223768837981439,4.1781474024044956]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,42.934588136163171,222,9531.4785662282247,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,3.1416362386678065,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.4856592705993776,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.5708181193339033,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.83503323184814238,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.652894363807427,7.0510586077223447,null,0.10930757299507411,38.703952971529766,4.2306351646334051]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,53.814296936528251,4477,240926.60738483697,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,2.7227514068454322,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.3809380626437839,null,90.847071231178688,0.10290000000000001,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,21.349631759165142,null,1.3613757034227161,0.10290000000000001,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.88086970457030556,null,33.606738227199578,0.23500627449878603,7.8977943488301099,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,39.673799846230821,8.8378106814358937,null,0.10930757299507411,48.511610527666718,5.3026864088615353]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,42.934588136163171,7,300.54211695314223,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,3.1416362386678065,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.4856592705993776,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.5708181193339033,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.83503323184814238,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.652894363807427,7.0510586077223447,null,0.10930757299507411,38.703952971529766,4.2306351646334051]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,42.934588136163171,7,300.54211695314223,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,3.1416362386678065,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.4856592705993776,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.5708181193339033,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.83503323184814238,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.652894363807427,7.0510586077223447,null,0.10930757299507411,38.703952971529766,4.2306351646334051]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,42.775496796624367,6,256.6529807797462,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,2.7227514068454322,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,1.3809380626437839,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.3613757034227161,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.82246668689347113,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,31.535606610897155,7.0249313660795076,null,0.10930757299507411,38.560537976976661,4.2149588196477037]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,43.99993192771764,2,87.999863855435279,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":25.836712543763813},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,8.1645659710214833,null,6.283272477335613,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,2.271068330266329,null,90.847071231178688,0.06,1.5133333333333332,90.847071231178688,1.9828577401484269E-2,1.5133333333333332,90.847071231178688,3.2561912355422808E-2,1.5133333333333332,15.451658200694562,null,1.5708181193339033,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,0.83503323184814238,null,33.606738227199578,0.17008427449878602,5.7159776896438581,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,32.438303423474373,7.2260178151520433,null,0.10930757299507411,39.664321238626414,4.3356106890912249]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,62.341451356737252,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,11.414611667159697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.5539031277223501,null,90.847071231178688,0.06,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,23.177487301041843,null,11.414611667159697,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.4256608447176899,null,33.606738227199578,0.25512641174817902,8.5739665344657876,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,45.960319172578068,10.238207615099489,null,0.10930757299507411,56.198526787677558,6.1429245690596925]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,62.341451356737252,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,11.414611667159697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.5539031277223501,null,90.847071231178688,0.06,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,23.177487301041843,null,11.414611667159697,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.4256608447176899,null,33.606738227199578,0.25512641174817902,8.5739665344657876,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,45.960319172578068,10.238207615099489,null,0.10930757299507411,56.198526787677558,6.1429245690596925]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,62.341451356737252,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY20\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY20\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY20\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY20\")),0)","v":30.095654118199462},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.027235366356761,7.1231372934535964E-3,5.8373491438440137,0,25.279218962332727,5.9311689482005785E-3,15.144255982884683,2.002998353363317E-2,42.097406740582088,1.503682403925713E-2,8681.8993646010003,6.1441667281083345E-5,9.2293013646303965,null,11.414611667159697,0.25,52.067110676868509,7.1231372934535964E-3,11.563901976666152,0,15.708181193339032,2.0967992987457707E-2,3.5539031277223501,null,90.847071231178688,0.06,2.2699999999999996,90.847071231178688,1.9828577401484269E-2,2.2699999999999996,90.847071231178688,3.2561912355422808E-2,2.2699999999999996,23.177487301041843,null,11.414611667159697,0.06,11.563901976666152,1.9828577401484269E-2,15.708181193339032,3.2561912355422808E-2,1.4256608447176899,null,33.606738227199578,0.25512641174817902,8.5739665344657876,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,5,FALSE),0)","v":0},null,0.22276189111428213,45.960319172578068,10.238207615099489,null,0.10930757299507411,56.198526787677558,6.1429245690596925]

{"sheet":"Calc - Opex FY21","index":8,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY21\" )","v":"This sheet contains no inputs and all values are calculated for FY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":13779361.053523961},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":945958.68833418167},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":544523.62072112516},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":22104.782710344309},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":38685.932679080011},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":78266.814686461425},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":163327.97825375682},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":137634.35903883239},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1930502.1764237813},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":208349.03186505882},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":95693.825954971893},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":90680.964957384247},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":394723.82277741499},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1263253.1836595878},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":814306.58610488044},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1337230.5612406596},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3414790.3310051272},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":46286.831029263492},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":59162.304671419675},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":131972.95171378742},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":237422.08741447065},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1254275.3013075059},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":2926917.7891864311},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2262955.9658807702},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1357773.5795284614},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3509842.7948159524}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.14010099371988449},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":2.8646017855557062E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.24781920712730157},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.7230268260787888E-2},null,null,null,{"$f":"BL4/$M4","v":9.1025650350219617E-2},null,{"$f":"BN4/$M4","v":0.21241317197635193},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368599},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211548E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":108.18995810635376},{"$f":"INDIRECT(L$10&$B12&\"FY21\")","v":576},{"$f":"L12*K12","v":62317.415869259763},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY21\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY21\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY21\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY21\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY21\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY21\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY21\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY21\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY21\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":79.761457226620948},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":79.761457226620948},{"$f":"BQ12*BP12","v":17.767813049833006},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":97.529270276453957},{"$f":"BU12*BT12","v":10.660687829899803}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,99.171621151079194,31792,3152864.1796351098,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":73.112820792116736},null,0.22276189111428213,73.112820792116736,16.286750224351533,null,0.10930757299507411,89.399571016468272,9.7720501346109181]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,36.057953892648761,20937,754945.38065038715,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":26.583196790415162},null,0.22276189111428213,26.583196790415162,5.9217231888959967,null,0.10930757299507411,32.504919979311161,3.5530339133375977]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,24.133913104669325,67,1616.9721780128448,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,32.010088375594265,10159,325190.48780766211,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.8843140204949087,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,11.145031299543326,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,0.11892641174817906,4.0936444514300998,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,23.598967403984751,5.256950607255944,null,0.10930757299507411,28.855918011240696,3.1541703643535661]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,24.133913104669325,64297,1551738.2108909236,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,24.133913104669325,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,24.133913104669325,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,32.010088375594265,3776,120870.09370624395,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.8843140204949087,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,11.145031299543326,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,0.11892641174817906,4.0936444514300998,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,23.598967403984751,5.256950607255944,null,0.10930757299507411,28.855918011240696,3.1541703643535661]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,24.133913104669325,14394,347383.54522861028,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,24.133913104669325,3665,88450.791528613074,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,24.133913104669325,2791,67357.751475132085,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,24.133913104669325,15545,375161.67921208468,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,32.010088375594265,75,2400.7566281695699,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.8843140204949087,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,11.145031299543326,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,0.11892641174817906,4.0936444514300998,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,23.598967403984751,5.256950607255944,null,0.10930757299507411,28.855918011240696,3.1541703643535661]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,24.133913104669325,10,241.33913104669324,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,24.133913104669325,17,410.27652277937852,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,6.1572780922693156,null,0,0.16666666666666666,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,0.71723040083669432,null,93.713676682202376,0,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,7.4300208663622183,null,0,0,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.75874723167972202,null,34.421659505696638,7.9284274498786028E-2,2.7290963009533997,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,17.792372892101348,3.9634626328549856,null,0.10930757299507411,21.755835524956336,2.3780775797129912]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,80.404742375340803,6,482.42845425204484,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,29.818437344769123,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,8.171839737028975,null,93.713676682202376,0.08,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,28.163434985031273,null,29.818437344769123,0.08,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,3.1442222192612519,null,34.421659505696638,0.30052641174817901,10.344617817664608,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,59.277215113475386,13.204704538665883,null,0.10930757299507411,72.481919652141272,7.9228227231995287]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,42.529487498065379,1719,73108.189009174384,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,5.4702888654072845,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.0848026171885152,null,93.713676682202376,5.0099999999999999E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,14.535204405053436,null,5.4702888654072845,5.0099999999999999E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.0328087038366269,null,34.421659505696638,0.15510227449878602,5.3388776813563075,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,31.354239869585776,6.9845297677997502,null,0.10930757299507411,38.338769637385532,4.1907178606798503]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,57.662173600279289,5078,292808.51754221821,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,5.8993311293607977,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.1920631831768937,null,93.713676682202376,5.0099999999999999E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,21.802806607580152,null,5.8993311293607977,5.0099999999999999E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.0543037212606978,null,34.421659505696638,0.23265341174817905,8.0083165220344608,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,42.510590388541488,9.4697395073361275,null,0.10930757299507411,51.980329895877617,5.6818437044016754]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,57.662173600279289,1957,112844.87373574657,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,5.8993311293607977,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.1920631831768937,null,93.713676682202376,5.0099999999999999E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,21.802806607580152,null,5.8993311293607977,5.0099999999999999E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.0543037212606978,null,34.421659505696638,0.23265341174817905,8.0083165220344608,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,42.510590388541488,9.4697395073361275,null,0.10930757299507411,51.980329895877617,5.6818437044016754]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,37.696730770030229,41752,1573913.9031103021,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,3.3250775456397226,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.5484997872466251,null,93.713676682202376,3.5299999999999998E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,12.436267950509922,null,3.3250775456397226,3.5299999999999998E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.87612246904080426,null,34.421659505696638,0.1327049411654527,4.5679242995207181,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,27.791360968468965,6.1908561259757935,null,0.10930757299507411,33.982217094444756,3.7145136755854753]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,42.682303205704741,3248,138632.120812129,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,5.8457008463666096,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.1786556124283467,null,93.713676682202376,5.0099999999999999E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,14.535204405053436,null,5.8457008463666096,5.0099999999999999E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.0516168440826892,null,34.421659505696638,0.15510227449878602,5.3388776813563075,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,31.466901005071669,7.00962637539567,null,0.10930757299507411,38.476527380467338,4.2057758252374011]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,40.425943568996601,25736,1040402.0836916965,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,3.861380375581613,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.6825754947320977,null,93.713676682202376,4.4699999999999997E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,13.769376239206478,null,3.861380375581613,4.4699999999999997E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.93135093446822004,null,34.421659505696638,0.14693027449878601,5.0575838798757538,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,29.803433010433441,6.6390690991019756,null,0.10930757299507411,36.442502109535418,3.9834414594611851]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,51.205035134104229,16,819.28056214566766,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,7.7227607511632259,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.6479205886275006,null,93.713676682202376,0.08,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,18.775623323354182,null,3.861380375581613,0.08,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.067657661726251,null,34.421659505696638,0.20035094116545268,6.8964118784430726,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,37.750159914301896,8.4092970123764577,null,0.10930757299507411,46.159456926678352,5.0455782074258737]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,57.343187248309476,22,1261.5501194628084,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,15.424069389128778,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,4.5732477481188889,null,93.713676682202376,0.04,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,19.6542331422873,null,15.424069389128778,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.3757100072448731,null,34.421659505696638,0.20972641174817902,7.2191311345473537,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,42.275422386687694,9.4173530385136086,null,0.10930757299507411,51.692775425201312,5.6504118231081657]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,71.739158724007922,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,52.021374504363393,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,13.722574026927543,null,93.713676682202376,0.04,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,19.6542331422873,null,52.021374504363393,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,2.8396022118542579,null,34.421659505696638,0.20972641174817902,7.2191311345473537,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,52.888640870105732,11.781573658688865,null,0.10930757299507411,64.670214528794602,7.0689441952133185]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,57.343187248309476,{"$f":"INDIRECT(L$10&$B44&\"FY21\")","v":4},229.37274899323791,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY21\"),0)","v":12.318880748758195},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY21\"),0)","v":5.9788975439051955},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY21\"),0)","v":25.892208336574296},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY21\"),0)","v":15.511485208286588},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY21\"),0)","v":43.118216088115858},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY21\"),0)","v":8892.4245420863081},6.1441667281083345E-5,9.4531003544892815,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY21\"),0)","v":15.424069389128778},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY21\"),0)","v":53.329672848585027},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY21\"),0)","v":11.844312105121057},0,16.089084898256722,2.0967992987457707E-2,4.5732477481188889,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.713676682202376},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.713676682202376},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY21\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY21\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.713676682202376},3.2561912355422808E-2,2.2699999999999996,19.6542331422873,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY21\"),0)","v":15.424069389128778},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY21\"),0)","v":11.844312105121057},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY21\"),0)","v":16.089084898256722},3.2561912355422808E-2,1.3757100072448731,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY21\"),0)","v":34.421659505696638},0.20972641174817902,7.2191311345473537,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,42.275422386687694,9.4173530385136086,null,0.10930757299507411,51.692775425201312,5.6504118231081657]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,54.735710585946741,50,2736.7855292973372,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,8.7953664110470076,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.9160720035984462,null,93.713676682202376,0.04,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,19.6542331422873,null,8.7953664110470076,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.1105618881216022,null,34.421659505696638,0.20972641174817902,7.2191311345473537,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,40.353098523043982,8.9891325393142232,null,0.10930757299507411,49.342231062358209,5.3934795235885336]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,54.651326227941475,113,6175.5998637573866,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,8.5808452790702514,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.8624417206042572,null,93.713676682202376,0.04,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,19.6542331422873,null,8.5808452790702514,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.1019810428425321,null,34.421659505696638,0.20972641174817902,7.2191311345473537,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,40.290887394770721,8.9752742707317168,null,0.10930757299507411,49.266161665502445,5.3851645624390301]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,43.764055617606054,287,12560.283962252937,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,15.55278206831483,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,4.6054259179154018,null,93.713676682202376,0.04,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,13.102822094858201,null,15.55278206831483,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.3808585144123153,null,34.421659505696638,0.13981760783211936,4.8127540896982364,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.264407079035045,7.1872803366068787,null,0.10930757299507411,39.451687415641928,4.3123682019641265]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,62.117653483751496,390,24225.884858663085,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,62.21112827325932,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,16.270012469151524,null,93.713676682202376,0.04,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,13.102822094858201,null,62.21112827325932,0.04,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,3.2471923626100949,null,34.421659505696638,0.13981760783211936,4.8127540896982364,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,45.795327478468948,10.201453753301593,null,0.10930757299507411,55.996781231770541,6.1208722519809546]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,67.27967985063249,1424,95806.264107300667,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,14.190572880262428,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,4.2648736209023017,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,14.190572880262428,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.6837767895752687,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,49.60095558362012,11.04920266688273,null,0.10930757299507411,60.650158250502848,6.6295216001296362]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,73.960975757472866,49,3624.0878121161704,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,29.818437344769123,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,8.171839737028975,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,29.818437344769123,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,2.7024979277867667,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,54.526642837958292,12.146458074696616,null,0.10930757299507411,66.673100912654903,7.287874844817968]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,63.964252986771406,19678,1258688.5702736878,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,6.435633959302689,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.3261388906623663,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,6.435633959302689,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.1782617704078611,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,47.156705834212772,10.504716970349138,null,0.10930757299507411,57.661422804561923,6.3028301822094832]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,63.964252986771406,2615,167266.52156040721,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,6.435633959302689,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.3261388906623663,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,6.435633959302689,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.1782617704078611,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,47.156705834212772,10.504716970349138,null,0.10930757299507411,57.661422804561923,6.3028301822094832]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,65.523374886789057,24560,1609254.0872195393,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,10.082493202907546,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.2378537015635809,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,10.082493202907546,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.41598667568714,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,48.306145550393268,10.76076833524737,null,0.10930757299507411,59.066913885640638,6.4564610011484209]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,65.523374886789057,3286,215309.80987798885,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,10.082493202907546,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.2378537015635809,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,10.082493202907546,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.41598667568714,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,48.306145550393268,10.76076833524737,null,0.10930757299507411,59.066913885640638,6.4564610011484209]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,66.211222783855689,2102,139175.99029166467,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,11.691401692733219,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.6400808240199991,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,11.691401692733219,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.5208653103691749,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,48.813251307531722,10.873732172702471,null,0.10930757299507411,59.686983480234204,6.5242393036214832]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,89.490959883269667,332,29710.998681245528,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,11.691401692733219,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,140,0.125,20.80272500469874,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,11.691401692733219,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.5208653103691749,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,65.975895488210469,14.696915246911997,null,0.10930757299507411,80.672810735122468,8.8181491481471976]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,48.883962552400426,453,22144.435036237392,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,10.790412938430842,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY21\"),0)","v":16.089084898256722},2.0967992987457707E-2,3.4148336354444049,null,93.713676682202376,6.518620253747219E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,16.674730112251225,null,10.790412938430842,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.4621332749472353,null,34.421659505696638,0.17793272767216062,6.1247397668509587,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,36.038983251644716,8.0281120629723173,null,0.10930757299507411,44.067095314617035,4.8168672377833897]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,73.960975757472866,1,73.960975757472866,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,29.818437344769123,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,8.171839737028975,null,93.713676682202376,6.518620253747219E-2,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,25.012095168376835,null,29.818437344769123,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,2.7024979277867667,null,34.421659505696638,0.26689909150824087,9.1871096502764367,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,54.526642837958292,12.146458074696616,null,0.10930757299507411,66.673100912654903,7.287874844817968]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,47.159757157086773,1965,92668.922813675512,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,6.7574156572678232,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.4065843151536499,null,93.713676682202376,6.518620253747219E-2,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,16.674730112251225,null,6.7574156572678232,6.518620253747219E-2,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.1992374973442681,null,34.421659505696638,0.17793272767216062,6.1247397668509587,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,34.767838153750994,7.744949377084863,null,0.10930757299507411,42.512787530835858,4.6469696262509173]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,93.817711468367264,30,2814.5313440510181,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,20.164986405815092,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,5.7584770022904674,null,93.713676682202376,0.12612316407368807,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,37.975217803256506,null,10.082493202907546,0.12612316407368807,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,2.0303831761818754,null,34.421659505696638,0.40522599419545086,13.948551195053211,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,69.165729531271353,15.407488710684957,null,0.10930757299507411,84.573218241956297,9.244493226410972]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,95.184133914037545,4,380.73653565615018,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,23.382803385466438,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,6.5629312472033039,null,93.713676682202376,0.12612316407368807,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,37.975217803256506,null,11.691401692733219,0.12612316407368807,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,2.233303805623708,null,34.421659505696638,0.40522599419545086,13.948551195053211,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,70.173104405626006,15.631893442757212,null,0.10930757299507411,85.804997848383223,9.3791360656543254]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,145.64750384025359,6,873.88502304152155,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,40.329972811630185,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,10.799723603744241,null,93.713676682202376,0.23633927563141766,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,61.421496292434199,null,10.082493202907546,0.23633927563141766,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,3.1416363718135836,null,34.421659505696638,0.65541656743149701,22.560525918519449,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,107.37648254100075,23.919388312033025,null,0.10930757299507411,131.29587085303379,14.351632987219814]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,178.74456603569672,2,357.48913207139344,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,119.27374937907649,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,30.535667745605817,null,93.713676682202376,0.23633927563141766,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,61.421496292434199,null,29.818437344769123,0.23633927563141766,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,7.8060151142032694,null,34.421659505696638,0.65541656743149701,22.560525918519449,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,131.77680542525204,29.354850381527935,null,0.10930757299507411,161.13165580677997,17.612910228916761]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,43.493019751933616,4,173.97207900773446,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,1.3943873578489159,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.0658272402989233,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.3943873578489159,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.84241047315065698,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.064589868777318,7.142768676972687,null,0.10930757299507411,39.207358545750004,4.2856612061836117]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,69.573565451338922,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,1.6089084898256723,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.1194575232931123,null,93.713676682202376,0.158,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,29.837585718921353,null,1.6089084898256723,0.158,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.0129547730721782,null,34.421659505696638,0.31839094116545263,10.959544566495502,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,51.292089043933046,11.425922754628676,null,0.10930757299507411,62.718011798561719,6.8555536527772043]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,43.583223720835797,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,1.6089084898256723,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.1194575232931123,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.6089084898256723,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.85528174106926236,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.131091419690108,7.1575826882160527,null,0.10930757299507411,39.288674107906168,4.2945496129296314]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,44.128812242421574,222,9796.5963178175898,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,3.2178169796513445,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.5216846457495306,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.6089084898256723,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.85528174106926236,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.533318542146532,7.2471835626719017,null,0.10930757299507411,39.780502104818432,4.3483101376031401]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,55.330784768246161,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,2.7887747156978318,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.4144240797611523,null,93.713676682202376,0.10290000000000001,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,22.023302026668134,null,1.3943873578489159,0.10290000000000001,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.90222969080237547,null,34.421659505696638,0.23500627449878603,8.0893059624994912,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,40.79180822188205,9.0868603414775677,null,0.10930757299507411,49.878668563359618,5.4521162048865399]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,44.128812242421574,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,3.2178169796513445,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.5216846457495306,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.6089084898256723,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.85528174106926236,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.533318542146532,7.2471835626719017,null,0.10930757299507411,39.780502104818432,4.3483101376031401]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,44.128812242421574,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,3.2178169796513445,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.5216846457495306,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.6089084898256723,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.85528174106926236,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.533318542146532,7.2471835626719017,null,0.10930757299507411,39.780502104818432,4.3483101376031401]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,43.965863137307963,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,2.7887747156978318,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,1.4144240797611523,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.3943873578489159,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.84241047315065698,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,32.41318670823955,7.2204227681677553,null,0.10930757299507411,39.633609476407308,4.332253660900653]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,45.219989285593122,2,90.439978571186245,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":26.463220438578915},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,8.3625464621508918,null,6.435633959302689,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,2.3261388906623663,null,93.713676682202376,0.06,1.5133333333333332,93.713676682202376,1.9828577401484269E-2,1.5133333333333332,93.713676682202376,3.2561912355422808E-2,1.5133333333333332,15.939222709106193,null,1.6089084898256723,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,0.85528174106926236,null,34.421659505696638,0.17008427449878602,5.854582984070654,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,33.337772787059365,7.426385311583596,null,0.10930757299507411,40.764158098642966,4.4558311869501575]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,64.082824650667504,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,11.691401692733219,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.6400808240199991,null,93.713676682202376,0.06,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,23.908834063659285,null,11.691401692733219,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.4602313332437151,null,34.421659505696638,0.25512641174817902,8.7818744761059815,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,47.244121051518256,10.524189749468274,null,0.10930757299507411,57.768310800986541,6.3145138496809645]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,64.082824650667504,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,11.691401692733219,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.6400808240199991,null,93.713676682202376,0.06,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,23.908834063659285,null,11.691401692733219,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.4602313332437151,null,34.421659505696638,0.25512641174817902,8.7818744761059815,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,47.244121051518256,10.524189749468274,null,0.10930757299507411,57.768310800986541,6.3145138496809645]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,64.082824650667504,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY21\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY21\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY21\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY21\")),0)","v":30.825436007932474},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.318880748758195,7.1231372934535964E-3,5.9788975439051955,0,25.892208336574296,5.9311689482005785E-3,15.511485208286588,2.002998353363317E-2,43.118216088115858,1.503682403925713E-2,8892.4245420863081,6.1441667281083345E-5,9.4531003544892815,null,11.691401692733219,0.25,53.329672848585027,7.1231372934535964E-3,11.844312105121057,0,16.089084898256722,2.0967992987457707E-2,3.6400808240199991,null,93.713676682202376,0.06,2.2699999999999996,93.713676682202376,1.9828577401484269E-2,2.2699999999999996,93.713676682202376,3.2561912355422808E-2,2.2699999999999996,23.908834063659285,null,11.691401692733219,0.06,11.844312105121057,1.9828577401484269E-2,16.089084898256722,3.2561912355422808E-2,1.4602313332437151,null,34.421659505696638,0.25512641174817902,8.7818744761059815,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,6,FALSE),0)","v":0},null,0.22276189111428213,47.244121051518256,10.524189749468274,null,0.10930757299507411,57.768310800986541,6.3145138496809645]

{"sheet":"Calc - Opex FY22","index":9,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY22\" )","v":"This sheet contains no inputs and all values are calculated for FY22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":13507619.080015402},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":908396.55984132376},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":538073.49691869062},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":22641.245368811899},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":39624.804531487142},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":80166.277984819957},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":167291.79742195629},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":140974.61780156175},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1897168.7998686514},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":172984.6911444595},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":98016.226719703991},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":92740.707159620753},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":363741.62502378417},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1046042.1092497439},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":843547.77369765332},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1385249.5879355895},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3274839.4708829871},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":39717.99449190608},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":60598.119158311121},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":135175.81335010941},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":235491.92700032663},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1189160.0305488629},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":2997891.8769034334},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2218328.3436170979},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1330997.0061702586},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3618776.9372300468}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.1404517545712792},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":2.6928626197487458E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.242443871972088},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.7434007104089738E-2},null,null,null,{"$f":"BL4/$M4","v":8.8036242620154415E-2},null,{"$f":"BN4/$M4","v":0.22194080682500375},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368591},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211534E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":110.8134289824775},{"$f":"INDIRECT(L$10&$B12&\"FY22\")","v":576},{"$f":"L12*K12","v":63828.535093907041},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY22\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY22\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY22\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY22\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY22\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY22\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY22\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY22\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY22\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":81.69557258939362},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":81.69557258939362},{"$f":"BQ12*BP12","v":18.198660245677434},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":99.894232835071051},{"$f":"BU12*BT12","v":10.919196147406458}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,101.57640865984295,31792,3229317.1841137274,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":74.885715054917171},null,0.22276189111428213,74.885715054917171,16.681683503078617,null,0.10930757299507411,91.567398557995787,10.009010101847169]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,36.93231407861893,20937,773251.85986404459,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":27.227805992549836},null,0.22276189111428213,27.227805992549836,6.0653175537931849,null,0.10930757299507411,33.293123546343018,3.6391905322759102]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,24.838144422449073,67,1664.1556763040878,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,32.964814159018069,15343,505779.14364181424,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,7.0512500065233406,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,11.546896517310227,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,0.11892641174817906,4.1929101983026067,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,24.302824962214434,5.4137432480022696,null,0.10930757299507411,29.716568210216707,3.2482459488013617]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,24.838144422449073,89881,2232477.258834145,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,24.838144422449073,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,24.838144422449073,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,32.964814159018069,5756,189745.47029930801,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,7.0512500065233406,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,11.546896517310227,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,0.11892641174817906,4.1929101983026067,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,24.302824962214434,5.4137432480022696,null,0.10930757299507411,29.716568210216707,3.2482459488013617]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,24.838144422449073,14394,357520.25081673195,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,24.838144422449073,3665,91031.799308275848,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,24.838144422449073,4186,103972.47255237182,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,24.838144422449073,15545,386108.95504697086,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,32.964814159018069,102,3362.411044219843,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,7.0512500065233406,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,11.546896517310227,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,0.11892641174817906,4.1929101983026067,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,24.302824962214434,5.4137432480022696,null,0.10930757299507411,29.716568210216707,3.2482459488013617]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,24.838144422449073,15,372.57216633673607,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,24.838144422449073,112,2781.8721753142963,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,6.3065843683229961,null,0,0.16666666666666666,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,0.73462233906275354,null,97.092784921151278,0,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,7.6979310115401507,null,0,0,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.7771459010155074,null,35.256341603754869,7.9284274498786028E-2,2.7952734655350713,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,18.31155708547648,4.0791170856078729,null,0.10930757299507411,22.390674171084349,2.4474702513647228]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,82.805578880311828,6,496.83347328187097,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,30.541497075216775,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,8.3699966078669483,null,97.092784921151278,0.08,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,29.178946258991296,null,30.541497075216775,0.08,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,3.2204656670328493,null,35.256341603754869,0.30052641174817901,10.595461833544491,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,61.047196556772668,13.598988952211972,null,0.10930757299507411,74.646185508984644,8.159393371327182]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,43.793599363730088,348,15240.172578578071,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,5.6029365137987597,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.1353564675124432,null,97.092784921151278,5.0099999999999999E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,15.059311778691999,null,5.6029365137987597,5.0099999999999999E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0578530203568253,null,35.256341603754869,0.15510227449878602,5.4683387732485578,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,32.2861877718464,7.1921322449273148,null,0.10930757299507411,39.478320016773701,4.3152793469563866]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,59.409646686912929,101,6000.3743153782061,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,6.042382514881016,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.2452179677830073,null,97.092784921151278,5.0099999999999999E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,22.588967668037995,null,6.042382514881016,5.0099999999999999E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0798692650110464,null,35.256341603754869,0.23265341174817905,8.2025081598728367,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,43.798889250041967,9.7567233980443504,null,0.10930757299507411,53.555612648086317,5.8540340388266099]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,59.409646686912929,190,11287.832870513457,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,6.042382514881016,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.2452179677830073,null,97.092784921151278,5.0099999999999999E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,22.588967668037995,null,6.042382514881016,5.0099999999999999E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0798692650110464,null,35.256341603754869,0.23265341174817905,8.2025081598728367,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,43.798889250041967,9.7567233980443504,null,0.10930757299507411,53.555612648086317,5.8540340388266099]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,38.810033549933536,41552,1612634.5140668382,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,3.4057065083874822,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.5860489661596242,null,97.092784921151278,3.5299999999999998E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,12.884692310551333,null,3.4057065083874822,3.5299999999999998E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.89736734076158553,null,35.256341603754869,0.1327049411654527,4.6786907382353924,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,28.612127087744504,6.3736915388681439,null,0.10930757299507411,34.985818626612648,3.8242149233208855]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,43.950120660736744,138,6065.1166511816709,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,5.9874517647457353,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.2314852802491871,null,97.092784921151278,5.0099999999999999E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,15.059311778691999,null,5.9874517647457353,5.0099999999999999E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0771172344292688,null,35.256341603754869,0.15510227449878602,5.4683387732485578,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,32.401580798655587,7.2178374138007309,null,0.10930757299507411,39.61941821245631,4.3307024482804364]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,41.626780085065462,3490,145277.46249687846,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,3.9550140097403013,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.7233758414978286,null,97.092784921151278,4.4699999999999997E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,14.265869540316348,null,3.9550140097403013,4.4699999999999997E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.95393502725089885,null,35.256341603754869,0.14693027449878601,5.1802239496626727,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,30.688732090764315,6.8362799964382157,null,0.10930757299507411,37.525012087202533,4.1017679978629289]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,52.747441243556288,13,685.71673616623173,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,7.9100280194806025,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.7121293439329039,null,97.092784921151278,0.08,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,19.452630839327533,null,3.9550140097403013,0.08,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0935470217947314,null,35.256341603754869,0.20035094116545268,7.0636412223629934,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,38.887276159454728,8.662603177563474,null,0.10930757299507411,47.549879337018204,5.1975619065380831]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,59.04850943681889,18,1062.87316986274,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,15.798083738907096,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,4.6841432737895277,null,97.092784921151278,0.04,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,20.36292138815076,null,15.798083738907096,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4090692505717912,null,35.256341603754869,0.20972641174817902,7.3941860159235482,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,43.532646117772707,9.6974145744038598,null,0.10930757299507411,53.230060692176572,5.8184487446423159]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,73.793565176538181,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,53.282827631223505,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,14.055329246868631,null,97.092784921151278,0.04,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,20.36292138815076,null,53.282827631223505,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,2.9084590062644473,null,35.256341603754869,0.20972641174817902,7.3941860159235482,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,54.403221846544469,12.118964581246074,null,0.10930757299507411,66.522186427790544,7.2713787487476429]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,59.04850943681889,{"$f":"INDIRECT(L$10&$B44&\"FY22\")","v":4},236.19403774727556,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY22\"),0)","v":12.617598166127365},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY22\"),0)","v":6.1238783152476142},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY22\"),0)","v":26.520061934805259},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY22\"),0)","v":15.887619282110343},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY22\"),0)","v":44.163778782819769},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY22\"),0)","v":9108.0546912481968},6.1441667281083345E-5,9.6823261893370827,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY22\"),0)","v":15.798083738907096},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY22\"),0)","v":54.622850570439176},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY22\"),0)","v":12.131521827718041},0,16.479225040584591,2.0967992987457707E-2,4.6841432737895277,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":97.092784921151278},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":97.092784921151278},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY22\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY22\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":97.092784921151278},3.2561912355422808E-2,2.2699999999999996,20.36292138815076,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY22\"),0)","v":15.798083738907096},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY22\"),0)","v":12.131521827718041},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY22\"),0)","v":16.479225040584591},3.2561912355422808E-2,1.4090692505717912,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY22\"),0)","v":35.256341603754869},0.20972641174817902,7.3941860159235482,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,43.532646117772707,9.6974145744038598,null,0.10930757299507411,53.230060692176572,5.8184487446423159]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,56.377804733669265,46,2593.3790177487863,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,9.0086430221862432,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.9867830946093141,null,97.092784921151278,0.04,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,20.36292138815076,null,9.0086430221862432,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.1374916219029572,null,35.256341603754869,0.20972641174817902,7.3941860159235482,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,41.563708309923662,9.2588102648409976,null,0.10930757299507411,50.822518574764665,5.5552861589045985]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,56.291374160751786,105,5910.594286878938,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,8.7889200216451151,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.9318523444740321,null,97.092784921151278,0.04,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,20.36292138815076,null,8.7889200216451151,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.1287027018813121,null,35.256341603754869,0.20972641174817902,7.3941860159235482,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,41.499988639766734,9.2446159506156622,null,0.10930757299507411,50.744604590382387,5.5467695703693956]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,45.03516029345537,285,12835.020683634781,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,15.92991753923177,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,4.7171017238706963,null,97.092784921151278,0.04,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,13.575280925433841,null,15.92991753923177,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4143426025847781,null,35.256341603754869,0.13981760783211936,4.9294573439490321,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.201510327874914,7.3960312284877849,null,0.10930757299507411,40.5975415563627,4.4376187370926701]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,63.833809903003711,387,24703.684432462436,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,63.71967015692708,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,16.664539878294523,null,97.092784921151278,0.04,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,13.575280925433841,null,63.71967015692708,0.04,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,3.3259327072925906,null,35.256341603754869,0.13981760783211936,4.9294573439490321,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,47.060538587006548,10.483294572498226,null,0.10930757299507411,57.543833159504779,6.2899767434989347]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,69.311771836721817,1329,92115.344771003292,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,14.534676485795607,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,4.3682914605116556,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,14.534676485795607,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.7246062662352144,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,51.099085547490624,11.382928930769493,null,0.10930757299507411,62.482014478260126,6.8297573584616966]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,76.155080794802416,40,3046.2032317920966,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,30.541497075216775,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,8.3699966078669483,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,30.541497075216775,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,2.7680301151582025,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,56.144214543768904,12.506791406895944,null,0.10930757299507411,68.651005950664853,7.5040748441375653]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,65.915950027049703,19478,1283910.8746268742,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,6.5916900162338363,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.3825448431212126,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,6.5916900162338363,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.2068331414779596,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,48.595565805342922,10.825240138566732,null,0.10930757299507411,59.420805943909663,6.4951440831400395]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,65.915950027049703,2615,172370.20932073498,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,6.5916900162338363,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.3825448431212126,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,6.5916900162338363,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.2068331414779596,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,48.595565805342922,10.825240138566732,null,0.10930757299507411,59.420805943909663,6.4951440831400395]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,67.512878678901046,24360,1644613.7246180295,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,10.32698102543301,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.3163675954210059,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,10.32698102543301,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4503225777400157,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,49.772877993904778,11.087500428122665,null,0.10930757299507411,60.860378422027452,6.6525002568735987]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,67.512878678901046,3276,221172.19055207982,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,10.32698102543301,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.3163675954210059,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,10.32698102543301,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4503225777400157,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,49.772877993904778,11.087500428122665,null,0.10930757299507411,60.860378422027452,6.6525002568735987]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,68.217406025306047,2092,142710.81340494024,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,11.974903529491471,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.7283482214356209,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,11.974903529491471,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.557744387855629,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,50.292280430035007,11.203203497044401,null,0.10930757299507411,61.495483927079405,6.7219220982266386]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,91.486046998876105,332,30373.367603626866,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,11.974903529491471,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,140,0.125,20.882811946345907,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,11.974903529491471,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.557744387855629,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,67.446744154945293,15.024564277456768,null,0.10930757299507411,82.471308432402054,9.0147385664740582]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,50.336433425079775,447,22500.385741010661,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,11.052066927218734,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY22\"),0)","v":16.479225040584591},2.0967992987457707E-2,3.4976390708674368,null,97.092784921151278,6.518620253747219E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,17.275984058306872,null,11.052066927218734,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4975881741908856,null,35.256341603754869,0.17793272767216062,6.2732570292975813,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,37.109796064699339,8.2666483502377694,null,0.10930757299507411,45.376444414937112,4.9599890101426611]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,76.155080794802416,1,76.155080794802416,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,30.541497075216775,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,8.3699966078669483,null,97.092784921151278,6.518620253747219E-2,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,25.913976087460306,null,30.541497075216775,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,2.7680301151582025,null,35.256341603754869,0.26689909150824087,9.4098855439463698,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,56.144214543768904,12.506791406895944,null,0.10930757299507411,68.651005950664853,7.5040748441375653]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,48.570418210091233,1945,94469.463418627449,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,6.9212745170455285,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.4649409683241355,null,97.092784921151278,6.518620253747219E-2,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,17.275984058306872,null,6.9212745170455285,6.518620253747219E-2,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.2283175035010823,null,35.256341603754869,0.17793272767216062,6.2732570292975813,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,35.807827291466239,7.9766193241406222,null,0.10930757299507411,43.784446615606861,4.7859715944843728]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,96.700960931986259,30,2901.0288279595879,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,20.653962050866021,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,5.8981128517792589,null,97.092784921151278,0.12612316407368807,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,39.344520298878606,null,10.32698102543301,0.12612316407368807,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,2.0796174232720586,null,35.256341603754869,0.40522599419545086,14.286786078076004,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,71.291362841343016,15.880998806652032,null,0.10930757299507411,87.172361647995046,9.5285992839912179]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,98.10051740925654,4,392.40206963702616,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,23.949807058982941,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,6.722074103808489,null,97.092784921151278,0.12612316407368807,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,39.344520298878606,null,11.974903529491471,0.12612316407368807,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,2.2874586236321468,null,35.256341603754869,0.40522599419545086,14.286786078076004,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,72.32316529373233,16.110845072202629,null,0.10930757299507411,88.434010365934967,9.6665070433215767]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,150.16312361106239,6,900.97874166637439,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,41.307924101732041,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,11.061603364495765,null,97.092784921151278,0.23633927563141766,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,63.63621981538558,null,10.32698102543301,0.23633927563141766,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,3.2178171160257394,null,35.256341603754869,0.65541656743149701,23.107590394125296,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,110.70555687936948,24.66097920730807,null,0.10930757299507411,135.36653608667754,14.79658752438484]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,184.06274808007291,2,368.12549616014581,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,122.1659883008671,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,31.276119414279528,null,97.092784921151278,0.23633927563141766,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,63.63621981538558,null,30.541497075216775,0.23633927563141766,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,7.995301196471301,null,35.256341603754869,0.65541656743149701,23.107590394125296,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,135.6975570095988,30.228244419046337,null,0.10930757299507411,165.92580142864512,18.136946651427799]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,44.802985651280622,4,179.21194260512249,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,1.4281995035173312,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.0916722149420863,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.4281995035173312,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.86283787122654731,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.030342983741903,7.3579016672117064,null,0.10930757299507411,40.388244650953602,4.4147410003270222]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,71.738576061133259,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,1.6479225040584591,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.1466029650773684,null,97.092784921151278,0.158,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,30.913463171420229,null,1.6479225040584591,0.158,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.0375176566567439,null,35.256341603754869,0.31839094116545263,11.225299785270217,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,52.888211310461131,11.781477969170087,null,0.10930757299507411,64.669689279631214,7.0688867815020506]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,44.89537695336481,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,1.6479225040584591,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.1466029650773684,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.6479225040584591,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.87602125125901498,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.098457113909646,7.3730748996594775,null,0.10930757299507411,40.471532013569124,4.4238449397956856]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,45.454195312744972,202,9181.7474531744847,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,3.2958450081169182,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.558583591091983,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.6479225040584591,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.87602125125901498,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.510437739924271,7.4648484830129407,null,0.10930757299507411,40.975286222937207,4.4789090898077637]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,57.025256496537274,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,2.8563990070346623,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.4487220908214189,null,97.092784921151278,0.10290000000000001,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,22.817413665031669,null,1.4281995035173312,0.10290000000000001,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.92410762992744078,null,35.256341603754869,0.23500627449878603,8.2854614927549868,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,42.041032610572088,9.3651399287282437,null,0.10930757299507411,51.406172539300329,5.6190839572369446]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,45.454195312744972,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,3.2958450081169182,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.558583591091983,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.6479225040584591,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.87602125125901498,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.510437739924271,7.4648484830129407,null,0.10930757299507411,40.975286222937207,4.4789090898077637]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,45.454195312744972,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,3.2958450081169182,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.558583591091983,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.6479225040584591,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.87602125125901498,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.510437739924271,7.4648484830129407,null,0.10930757299507411,40.975286222937207,4.4789090898077637]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,45.287294896076752,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,2.8563990070346623,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,1.4487220908214189,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.4281995035173312,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.86283787122654731,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,33.387392859621229,7.4374387727847049,null,0.10930757299507411,40.824831632405932,4.4624632636708217]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,46.571832031505267,2,93.143664063010533,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":27.104920364562872},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,8.5653277320365682,null,6.5916900162338363,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,2.3825448431212126,null,97.092784921151278,0.06,1.5133333333333332,97.092784921151278,1.9828577401484269E-2,1.5133333333333332,97.092784921151278,3.2561912355422808E-2,1.5133333333333332,16.513955882380685,null,1.6479225040584591,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,0.87602125125901498,null,35.256341603754869,0.17008427449878602,5.9965492831560132,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,34.334398991953492,7.6483956497198617,null,0.10930757299507411,41.982794641673351,4.5890373898319163]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,66.019724853832599,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,11.974903529491471,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.7283482214356209,null,97.092784921151278,0.06,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,24.770933823571028,null,11.974903529491471,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4956401127849956,null,35.256341603754869,0.25512641174817902,8.9948239247340194,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,48.672072271862753,10.84228286373116,null,0.10930757299507411,59.514355135593902,6.5053697182386943]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,66.019724853832599,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,11.974903529491471,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.7283482214356209,null,97.092784921151278,0.06,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,24.770933823571028,null,11.974903529491471,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4956401127849956,null,35.256341603754869,0.25512641174817902,8.9948239247340194,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,48.672072271862753,10.84228286373116,null,0.10930757299507411,59.514355135593902,6.5053697182386943]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,66.019724853832599,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY22\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY22\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY22\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY22\")),0)","v":31.572914193764937},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.617598166127365,7.1231372934535964E-3,6.1238783152476142,0,26.520061934805259,5.9311689482005785E-3,15.887619282110343,2.002998353363317E-2,44.163778782819769,1.503682403925713E-2,9108.0546912481968,6.1441667281083345E-5,9.6823261893370827,null,11.974903529491471,0.25,54.622850570439176,7.1231372934535964E-3,12.131521827718041,0,16.479225040584591,2.0967992987457707E-2,3.7283482214356209,null,97.092784921151278,0.06,2.2699999999999996,97.092784921151278,1.9828577401484269E-2,2.2699999999999996,97.092784921151278,3.2561912355422808E-2,2.2699999999999996,24.770933823571028,null,11.974903529491471,0.06,12.131521827718041,1.9828577401484269E-2,16.479225040584591,3.2561912355422808E-2,1.4956401127849956,null,35.256341603754869,0.25512641174817902,8.9948239247340194,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,7,FALSE),0)","v":0},null,0.22276189111428213,48.672072271862753,10.84228286373116,null,0.10930757299507411,59.514355135593902,6.5053697182386943]

{"sheet":"Calc - Opex FY23","index":10,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY23\" )","v":"This sheet contains no inputs and all values are calculated for FY23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":13794987.200127466},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":921294.90738759399},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":548534.02336131362},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":23191.003640198291},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":40586.945248060132},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":82112.817306774494},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":171353.85531098492},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":144397.6610542399},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1931471.213309166},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":170888.58383866138},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":100396.18552901338},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":94851.499167927599},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":366136.26853560231},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1046302.1384841421},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":874938.00668707665},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1436797.7143958057},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3358037.8595670243},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":39429.232514376512},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":62069.518663730079},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":138458.05424587615},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":239956.80542398273},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1203962.5110162979},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":3070586.9972869046},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2265522.2156178043},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1359313.3293706833},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3734024.6986182015}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.14001254117084785},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":2.6541254676352235E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.2434244998455668},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.7394492792408355E-2},null,null,null,{"$f":"BL4/$M4","v":8.7275362677043528E-2},null,{"$f":"BN4/$M4","v":0.22258715812788377},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368588},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211575E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":113.50051573902434},{"$f":"INDIRECT(L$10&$B12&\"FY23\")","v":576},{"$f":"L12*K12","v":65376.297065678016},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY23\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY23\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY23\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY23\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY23\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY23\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY23\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY23\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY23\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":83.67658782544575},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":83.67658782544575},{"$f":"BQ12*BP12","v":18.639954945986613},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":102.31654277143237},{"$f":"BU12*BT12","v":11.183972967591966}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,104.03950925147441,31792,3307624.0781228747,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":76.701599781401228},null,0.22276189111428213,76.701599781401228,17.086193418795748,null,0.10930757299507411,93.787793200196973,10.251716051277446]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,37.82787640315432,20937,792002.24825284199,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":27.888046159867244},null,0.22276189111428213,27.888046159867244,6.212393902054421,null,0.10930757299507411,34.100440061921667,3.7274363412326523]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,25.577312455191425,67,1713.6799344978256,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,33.969480828324066,15554,528361.30480375257,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,7.2222339809712874,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,11.978256983795116,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,0.11892641174817906,4.2945830151146431,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,25.043500704893695,5.5787375771439773,null,0.10930757299507411,30.622238282037678,3.3472425462863864]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,25.577312455191425,93783,2398717.0939852176,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,25.577312455191425,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,25.577312455191425,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,33.969480828324066,6164,209387.87982578954,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,7.2222339809712874,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,11.978256983795116,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,0.11892641174817906,4.2945830151146431,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,25.043500704893695,5.5787375771439773,null,0.10930757299507411,30.622238282037678,3.3472425462863864]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,25.577312455191425,14394,368159.83548002539,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,25.577312455191425,3665,93740.850148276571,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,25.577312455191425,4440,113563.26730104993,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,25.577312455191425,15545,397599.32211595069,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,33.969480828324066,152,5163.3610859052578,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,7.2222339809712874,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,11.978256983795116,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,0.11892641174817906,4.2945830151146431,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,25.043500704893695,5.5787375771439773,null,0.10930757299507411,30.622238282037678,3.3472425462863864]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,25.577312455191425,25,639.43281137978568,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,25.577312455191425,207,5294.5036782246252,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,6.4595111344268172,null,0,0.16666666666666666,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,0.75243600999131144,null,100.71990576120719,0,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,7.9855046558634113,null,0,0,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.79599071502134078,null,36.111263696479938,7.9284274498786028E-2,2.8630553434097621,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,18.856497858712643,4.2005091227992404,null,0.10930757299507411,23.057006981511883,2.5203054736795436]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,85.332330804476968,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,31.282090097826924,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,8.572958534448043,null,100.71990576120719,0.08,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,30.268991870030341,null,31.282090097826924,0.08,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,3.2985579228474946,null,36.111263696479938,0.30052641174817901,10.852388502395399,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,62.910007293083922,14.013952194620655,null,0.10930757299507411,76.923959487704579,8.4083713167723921]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,45.123303503053478,142.99999999999969,6452.6324009366335,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,5.7388007013999021,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.187136185341287,null,100.71990576120719,5.0099999999999999E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,15.621886470866617,null,5.7388007013999021,5.0099999999999999E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.0835046301614759,null,36.111263696479938,0.15510227449878602,5.6009391343494777,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,33.266492614264799,7.4105068054929255,null,0.10930757299507411,40.67699941975772,4.4463040832957548]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,61.251902523649491,101,6186.4421548885985,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,6.1889027171959734,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.2996616892903048,null,100.71990576120719,5.0099999999999999E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,23.43282970629992,null,6.1889027171959734,5.0099999999999999E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.106054741152859,null,36.111263696479938,0.23265341174817905,8.4014087015242165,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,45.157065301629949,10.059273263762218,null,0.10930757299507411,55.216338565392164,6.0355639582573293]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,61.251902523649491,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,6.1889027171959734,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.2996616892903048,null,100.71990576120719,5.0099999999999999E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,23.43282970629992,null,6.1889027171959734,5.0099999999999999E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.106054741152859,null,36.111263696479938,0.23265341174817905,8.4014087015242165,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,45.157065301629949,10.059273263762218,null,0.10930757299507411,55.216338565392164,6.0355639582573293]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,39.980226332348636,41152,1645266.2740288111,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,3.4882906224195493,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.6245086655961987,null,100.71990576120719,3.5299999999999998E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,13.366029168230941,null,3.4882906224195493,3.5299999999999998E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.9191273739927508,null,36.111263696479938,0.1327049411654527,4.7921431242515178,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,29.474834525617347,6.5658698792070549,null,0.10930757299507411,36.040704404824403,3.9395219275242326]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,45.283620245324883,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,6.1326399652214665,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.2855960012966783,null,100.71990576120719,5.0099999999999999E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,15.621886470866617,null,6.1326399652214665,5.0099999999999999E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.1032359772789362,null,36.111263696479938,0.15510227449878602,5.6009391343494777,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,33.384683777337649,7.43683529249203,null,0.10930757299507411,40.821519069829669,4.4621011754952162]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,42.889833659635443,162,6948.1530528609419,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,4.0509181421646376,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.7651655455324706,null,100.71990576120719,4.4699999999999997E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,14.798803400986031,null,4.0509181421646376,4.4699999999999997E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.97706675597610004,null,36.111263696479938,0.14693027449878601,5.305837887421843,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,31.619899783462387,7.0437086726081617,null,0.10930757299507411,38.663608456070548,4.2262252035648959]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,54.372380863350202,10,543.72380863350202,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,8.1018362843292753,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.7778950810736305,null,100.71990576120719,0.08,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,20.179327913353561,null,4.0509181421646376,0.08,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.1200641663945117,null,36.111263696479938,0.20035094116545268,7.2349256682635996,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,40.085239022631242,8.9294636504493532,null,0.10930757299507411,49.014702673080592,5.3576781902696107]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,60.842427613670417,9,547.58184852303373,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,16.18116746786875,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,4.7977278769584988,null,100.71990576120719,0.04,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,21.123624426912727,null,16.18116746786875,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.4432374137360908,null,36.111263696479938,0.20972641174817902,7.5734857587550204,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,44.855185939724983,9.9920260462158961,null,0.10930757299507411,54.847211985940881,5.9952156277295368]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,75.945032473262259,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,54.574869415273589,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,14.396153363809709,null,100.71990576120719,0.04,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,21.123624426912727,null,54.574869415273589,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,2.978985491632284,null,36.111263696479938,0.20972641174817902,7.5734857587550204,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,55.98935950447239,12.472295605493676,null,0.10930757299507411,68.46165510996606,7.4833773632962037]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,60.842427613670417,{"$f":"INDIRECT(L$10&$B44&\"FY23\")","v":0},0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY23\"),0)","v":12.923559106447977},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY23\"),0)","v":6.2723746885726204},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY23\"),0)","v":27.163140195826177},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY23\"),0)","v":16.272874135768621},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY23\"),0)","v":45.234695062336243},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY23\"),0)","v":9328.9136012511262},6.1441667281083345E-5,9.9171104633626452,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY23\"),0)","v":16.18116746786875},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY23\"),0)","v":55.947386231147519},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY23\"),0)","v":12.425696026092268},0,16.878825592352658,2.0967992987457707E-2,4.7977278769584988,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.71990576120719},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.71990576120719},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY23\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY23\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.71990576120719},3.2561912355422808E-2,2.2699999999999996,21.123624426912727,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY23\"),0)","v":16.18116746786875},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY23\"),0)","v":12.425696026092268},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY23\"),0)","v":16.878825592352658},3.2561912355422808E-2,1.4432374137360908,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY23\"),0)","v":36.111263696479938},0.20972641174817902,7.5734857587550204,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,44.855185939724983,9.9920260462158961,null,0.10930757299507411,54.847211985940881,5.9952156277295368]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,58.106961668996391,38,2208.0645434218627,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,9.2270913238194527,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.0592088409461748,null,100.71990576120719,0.04,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,21.123624426912727,null,9.2270913238194527,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.1650743679741189,null,36.111263696479938,0.20972641174817902,7.5734857587550204,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,42.838503857950684,9.542786131903565,null,0.10930757299507411,52.381289989854253,5.7256716791421383]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,58.018435263019889,90,5221.6591736717901,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,9.002040315921418,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.0029460889716661,null,100.71990576120719,0.04,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,21.123624426912727,null,9.002040315921418,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.1560723276581975,null,36.111263696479938,0.20972641174817902,7.5734857587550204,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,42.773239065660256,9.5282476233497686,null,0.10930757299507411,52.301486689010027,5.7169485740098605]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,46.368583706302537,281,13029.572021471013,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,16.316198072607566,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,4.8314855281432028,null,100.71990576120719,0.04,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,14.082416284608488,null,16.316198072607566,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.4486386379256433,null,36.111263696479938,0.13981760783211936,5.0489905058366809,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.184557150059952,7.6150165976516098,null,0.10930757299507411,41.79957374771157,4.569009958590966]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,65.623077006192503,381,25002.392339359343,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,65.264792290430265,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,17.068634082598876,null,100.71990576120719,0.04,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,14.082416284608488,null,65.264792290430265,0.04,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,3.4065824066385511,null,36.111263696479938,0.13981760783211936,5.0489905058366809,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,48.379649473228532,10.777142208102472,null,0.10930757299507411,59.156791681331015,6.4662853248614827]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,71.453262584488201,1234,88173.326029258445,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,14.887124172455042,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,4.4742170531050718,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,14.887124172455042,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.7664258065274931,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,52.67786814126206,11.73462152701633,null,0.10930757299507411,64.412489668278397,7.0407729162097983]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,78.46251320723043,31,2432.3379094241432,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,31.282090097826924,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,8.572958534448043,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,31.282090097826924,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,2.8351513759337394,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,57.845335192011277,12.885736259511969,null,0.10930757299507411,70.731071451523249,7.7314417557071797]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,67.975096352338127,19278,1310423.9074803744,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,6.751530236941063,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.4403185692265774,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,6.751530236941063,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.2360973324844484,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,50.113641183340519,11.163409480623505,null,0.10930757299507411,61.277050663964026,6.6980456883741022]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,67.975096352338127,2615,177754.87696136421,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,6.751530236941063,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.4403185692265774,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,6.751530236941063,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.2360973324844484,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,50.113641183340519,11.163409480623505,null,0.10930757299507411,61.277050663964026,6.6980456883741022]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,69.610748522367203,24160,1681795.6843003917,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,10.577397371207665,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.3967853527932279,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,10.577397371207665,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.4854910823802094,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,51.319501716802932,11.432029253477669,null,0.10930757299507411,62.751530970280598,6.8592175520866006]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,69.610748522367203,3266,227348.70467405129,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,10.577397371207665,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.3967853527932279,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,10.577397371207665,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.4854910823802094,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,51.319501716802932,11.432029253477669,null,0.10930757299507411,62.751530970280598,6.8592175520866006]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,70.332359773850627,2072,145728.64945141849,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,12.265279930442933,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.8187559926020449,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,12.265279930442933,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5955177367459865,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,51.851499010977527,11.550537976795683,null,0.10930757299507411,63.402036987773215,6.9303227860774097]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,93.589635554433215,332,31071.759004071828,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,12.265279930442933,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,140,0.125,20.964840895945073,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,12.265279930442933,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5955177367459865,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,68.997583914320558,15.37003227507042,null,0.10930757299507411,84.367616189390972,9.2220193650422502]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,51.864206947917857,435,22560.93002234427,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,11.320065697271184,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY23\"),0)","v":16.878825592352658},2.0967992987457707E-2,3.5824524343091078,null,100.71990576120719,6.518620253747219E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.921367562974559,null,11.320065697271184,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5339028103011516,null,36.111263696479938,0.17793272767216062,6.4253756492033451,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,38.236124650334105,8.5175514359898443,null,0.10930757299507411,46.753676086323949,5.1105308615939062]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,78.46251320723043,1,78.46251320723043,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,31.282090097826924,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,8.572958534448043,null,100.71990576120719,6.518620253747219E-2,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,26.882051344461836,null,31.282090097826924,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,2.8351513759337394,null,36.111263696479938,0.26689909150824087,9.6380634738050155,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,57.845335192011277,12.885736259511969,null,0.10930757299507411,70.731071451523249,7.7314417557071797]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,50.055368077532762,1905,95355.476187699911,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,7.0891067487881161,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.5247126971883405,null,100.71990576120719,6.518620253747219E-2,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.921367562974559,null,7.0891067487881161,6.518620253747219E-2,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.258102663357604,null,36.111263696479938,0.17793272767216062,6.4253756492033451,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,36.90258476626979,8.2204895695393567,null,0.10930757299507411,45.12307433580915,4.9322937417236137]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,99.745408897095615,30,2992.3622669128686,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,21.15479474241533,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,6.0411346955951437,null,100.71990576120719,0.12612316407368807,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,40.814323947357309,null,10.577397371207665,0.12612316407368807,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,2.130045539142762,null,36.111263696479938,0.40522599419545086,14.633222733060174,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,73.535837378518039,16.380982199110992,null,0.10930757299507411,89.916819577629028,9.8285893194665945]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,101.17890286470117,4,404.71561145880469,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,24.530559860885866,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,6.8850759752127777,null,100.71990576120719,0.12612316407368807,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,40.814323947357309,null,12.265279930442933,0.12612316407368807,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,2.3429266280983079,null,36.111263696479938,0.40522599419545086,14.633222733060174,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,74.592659747091204,16.616401948506226,null,0.10930757299507411,91.209061695597441,9.9698411691037361]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,154.93588404758208,6,929.61530428549247,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,42.30958948483066,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,11.329833381198977,null,100.71990576120719,0.23633927563141766,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,66.013494906034282,null,10.577397371207665,0.23633927563141766,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,3.2958451477982216,null,36.111263696479938,0.65541656743149701,23.667920497560512,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,114.22420439595464,25.444799782267154,null,0.10930757299507411,139.6690041782218,15.26687986936029]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,189.65753191934277,2,379.31506383868555,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,125.12836039130769,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,32.03452610781823,null,100.71990576120719,0.23633927563141766,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,66.013494906034282,null,31.282090097826924,0.23633927563141766,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,8.1891772289784992,null,36.111263696479938,0.65541656743149701,23.667920497560512,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,139.82222920375415,31.14706419724288,null,0.10930757299507411,170.96929340099703,18.688238518345727]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,46.183030650403211,4,184.73212260161284,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,1.4628315513372303,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.1181438978256188,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.4628315513372303,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.88376060810157453,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.047760885504296,7.5845436030618218,null,0.10930757299507411,41.63230448856612,4.5507261618370931]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,74.027807864603346,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,1.6878825592352658,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.1744066498001278,null,100.71990576120719,0.158,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,32.068305589406457,null,1.6878825592352658,0.158,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.0626761593805127,null,36.111263696479938,0.31839094116545263,11.49749923499609,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,54.575913827129128,12.157433773421383,null,0.10930757299507411,66.733347600550516,7.2944602640528293]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,46.277662325757404,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,1.6878825592352658,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.1744066498001278,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.6878825592352658,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.8972636685754567,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.117526697952684,7.6000847673779495,null,0.10930757299507411,41.717611465330634,4.5600508604267693]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,46.850031329915844,182,8526.7057020446828,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,3.3757651184705315,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.5963772896089441,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.6878825592352658,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.8972636685754567,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.539497337761503,7.6940837450964654,null,0.10930757299507411,42.233581082857967,4.6164502470578785]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,58.813755776530378,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,2.9256631026744606,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.4838517856599265,null,100.71990576120719,0.10290000000000001,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,23.669809820810116,null,1.4628315513372303,0.10290000000000001,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.94651608165394174,null,36.111263696479938,0.23500627449878603,8.4863735487530114,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,43.359577430422931,9.6588614663171573,null,0.10930757299507411,53.018438896740086,5.7953168797902936]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,46.850031329915844,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,3.3757651184705315,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.5963772896089441,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.6878825592352658,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.8972636685754567,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.539497337761503,7.6940837450964654,null,0.10930757299507411,42.233581082857967,4.6164502470578785]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,46.850031329915844,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,3.3757651184705315,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.5963772896089441,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.6878825592352658,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.8972636685754567,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.539497337761503,7.6940837450964654,null,0.10930757299507411,42.233581082857967,4.6164502470578785]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,46.679083787340531,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,2.9256631026744606,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,1.4838517856599265,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.4628315513372303,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.88376060810157453,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,34.413468773338607,7.6660093837512031,null,0.10930757299507411,42.07947815708981,4.5996056302507213]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,47.994769338232729,2,95.989538676465457,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":27.762180709429465},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,8.7730261935459399,null,6.751530236941063,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,2.4403185692265774,null,100.71990576120719,0.06,1.5133333333333332,100.71990576120719,1.9828577401484269E-2,1.5133333333333332,100.71990576120719,3.2561912355422808E-2,1.5133333333333332,17.130872098981023,null,1.6878825592352658,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,0.8972636685754567,null,36.111263696479938,0.17008427449878602,6.1419580870501402,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,35.383438617379134,7.8820817005334964,null,0.10930757299507411,43.265520317912632,4.729249020320097]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,68.061063562155923,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,12.265279930442933,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.8187559926020449,null,100.71990576120719,0.06,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,25.69630814847153,null,12.265279930442933,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5319075108479168,null,36.111263696479938,0.25512641174817902,9.2129371305752095,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,50.177019245859348,11.17752769768536,null,0.10930757299507411,61.354546943544705,6.7065166186112144]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,68.061063562155923,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,12.265279930442933,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.8187559926020449,null,100.71990576120719,0.06,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,25.69630814847153,null,12.265279930442933,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5319075108479168,null,36.111263696479938,0.25512641174817902,9.2129371305752095,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,50.177019245859348,11.17752769768536,null,0.10930757299507411,61.354546943544705,6.7065166186112144]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,68.061063562155923,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY23\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY23\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY23\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY23\")),0)","v":32.338517788696286},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.923559106447977,7.1231372934535964E-3,6.2723746885726204,0,27.163140195826177,5.9311689482005785E-3,16.272874135768621,2.002998353363317E-2,45.234695062336243,1.503682403925713E-2,9328.9136012511262,6.1441667281083345E-5,9.9171104633626452,null,12.265279930442933,0.25,55.947386231147519,7.1231372934535964E-3,12.425696026092268,0,16.878825592352658,2.0967992987457707E-2,3.8187559926020449,null,100.71990576120719,0.06,2.2699999999999996,100.71990576120719,1.9828577401484269E-2,2.2699999999999996,100.71990576120719,3.2561912355422808E-2,2.2699999999999996,25.69630814847153,null,12.265279930442933,0.06,12.425696026092268,1.9828577401484269E-2,16.878825592352658,3.2561912355422808E-2,1.5319075108479168,null,36.111263696479938,0.25512641174817902,9.2129371305752095,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,8,FALSE),0)","v":0},null,0.22276189111428213,50.177019245859348,11.17752769768536,null,0.10930757299507411,61.354546943544705,6.7065166186112144]

{"sheet":"Calc - Opex FY24","index":11,"n_rows":75,"n_cols":77,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,20,7,21],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[1,1,8,6],[7,12,9,12],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,63,9,63],[7,65,9,65],[7,69,9,69],[7,73,9,73],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,7,29],[7,30,9,30],[7,40,9,40],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,28,8,29],[8,62,9,62],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,38,8,39],[8,42,8,44],[8,45,8,47],[8,61,9,61],[7,51,9,51],[7,59,9,59],[8,48,8,50],[8,53,8,54],[8,55,8,56],[8,57,8,58]]}
[]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & \"FY24\" )","v":"This sheet contains no inputs and all values are calculated for FY24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM",null,null,"RIN DATA - Other failure expense"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(M12:M75)","v":14155466.115220305},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$L$12:$L$75)","v":943509.56452836678},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$L$12:$L$75)","v":559839.64403153642},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$L$12:$L$75)","v":23754.110718581604},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$L$12:$L$75)","v":41572.447924603352},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$L$12:$L$75)","v":84106.620997585647},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$L$12:$L$75)","v":175514.54496163182},null,{"$f":"SUMPRODUCT(AC12:AC75,AD12:AD75,$L$12:$L$75)","v":147903.82000721825},null,{"$f":"SUMPRODUCT(AE12:AE75,$L$12:$L$75)","v":1976200.753169524},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$L$12:$L$75)","v":173302.06180010486},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$L$12:$L$75)","v":102833.93266541068},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$L$12:$L$75)","v":0},null,{"$f":"SUMPRODUCT(AM12:AM75,AN12:AN75,$L$12:$L$75)","v":97013.543892697257},null,{"$f":"SUMPRODUCT(AO12:AO75,$L$12:$L$75)","v":373149.53835821286},null,{"$f":"SUMPRODUCT(AQ12:AQ75,AR12:AR75,AS12:AS75,$L$12:$L$75)","v":1073440.9435089878},null,null,{"$f":"SUMPRODUCT(AT12:AT75,AU12:AU75,AV12:AV75,$L$12:$L$75)","v":905754.49054549844},null,null,{"$f":"SUMPRODUCT(AW12:AW75,AX12:AX75,AY12:AY75,$L$12:$L$75)","v":1487403.6467419725},null,null,{"$f":"SUMPRODUCT(AZ12:AZ75,$L$12:$L$75)","v":3466599.0807964597},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$L$12:$L$75)","v":39968.502100685422},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$L$12:$L$75)","v":63576.645558868309},null,{"$f":"SUMPRODUCT(BF12:BF75,BG12:BG75,$L$12:$L$75)","v":141819.99198753948},null,{"$f":"SUMPRODUCT(BH12:BH75,$L$12:$L$75)","v":245365.13964709319},null,null,null,{"$f":"SUMPRODUCT(BL12:BL75,$L$12:$L$75)","v":1229550.0444068946},null,{"$f":"SUMPRODUCT(BN12:BN75,$L$12:$L$75)","v":3145044.8832218233},null,null,null,{"$f":"SUMPRODUCT(BR12:BR75,$L$12:$L$75)","v":2324722.9222626849},null,null,null,{"$f":"SUMPRODUCT(BV12:BV75,$L$12:$L$75)","v":1394833.7533576116},null,null,{"$f":"(AT4+AW4+BD4+BF4)+((AT4+AW4+BD4+BF4)/AZ4)*BL4*(1+RateOverhead)*(1+CorporateOverheads)","v":3848722.6670053825}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE4/$M4","v":0.13960690076073612},null,null,null,null,null,null,null,null,null,{"$f":"AO4/$M4","v":2.6360808985088333E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AZ4/$M4","v":0.24489473201232753},null,null,null,null,null,null,null,{"$f":"BH4/$M4","v":1.7333596622669357E-2},null,null,null,{"$f":"BL4/$M4","v":8.6860442065192903E-2},null,{"$f":"BN4/$M4","v":0.22217882884408827},null,null,null,{"$f":"BR4/$M4","v":0.16422793169368585},null,null,null,{"$f":"BV4/$M4","v":9.8536759016211561E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,null,null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"CONCATENATE(D12,\" - \",C12)","v":"Connection - O/U"},null,{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12+BV12","v":116.25276098135676},{"$f":"INDIRECT(L$10&$B12&\"FY24\")","v":576},{"$f":"L12*K12","v":66961.590325261495},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY24\"),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AC$9,AC$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12+AC12*AD12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & \"FY24\"),0)","v":0},{"$f":"MAX(P12,R12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY24\"),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY24\"),0)","v":0},{"$f":"V12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY24\"),0)","v":0},{"$f":"X12+AB12","v":0},{"$f":"AG12*AH12+AI12*AJ12+AK12*AL12+AM12*AN12","v":0},null,{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BG12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AQ12*AR12*AS12+AT12*AU12*AV12+AW12*AX12*AY12","v":0},null,{"$f":"IF($D12=\"Lamp\",INDIRECT(\"Price\" & $B12 & \"FY24\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(BC$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY24\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY24\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"BB12*BC12+BD12*BE12+BF12*BG12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY24\"),0)","v":0},{"$f":"AR12*AS12+AU12*AV12+AX12*AY12","v":0},{"$f":"BJ12*BK12","v":0},null,{"$f":"IF($D12=\"Connection\",VLOOKUP(C12,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":85.70564019791891},null,{"$f":"RateOverhead","v":0.22276189111428213},{"$f":"BL12+AZ12+BH12+AO12+AE12+BN12","v":85.70564019791891},{"$f":"BQ12*BP12","v":19.091950489648653},null,{"$f":"CorporateOverheads","v":0.10930757299507411},{"$f":"AE12+AO12+AZ12+BH12+BL12+BN12+BR12","v":104.79759068756756},{"$f":"BU12*BT12","v":11.455170293789191}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,"Connection - OH",null,0,196623,0,null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13+AC13*AD13","v":0},null,0,0,0,{"$f":"T13","v":0},0,{"$f":"V13","v":0},0,{"$f":"X13+AB13","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",VLOOKUP(C13,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,"Connection - OH2",null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D14=\"Connection\",VLOOKUP(C14,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,"Connection - OHS",null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D15=\"Connection\",VLOOKUP(C15,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,"Connection - UG2",null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D16=\"Connection\",VLOOKUP(C16,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,"Connection - UGR1",null,106.56233694514205,31792,3387829.8161599562,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D17=\"Connection\",VLOOKUP(C17,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":78.56151743642792},null,0.22276189111428213,78.56151743642792,17.500512192946331,null,0.10930757299507411,96.062029629374251,10.500307315767799]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,"Connection - UGR2",null,38.745154991539827,20937,811207.31005786941,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D18=\"Connection\",VLOOKUP(C18,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":28.564296323680828},null,0.22276189111428213,28.564296323680828,6.3630366674118779,null,0.10930757299507411,34.927332991092705,3.8178220004471259]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,"Connection - UGS",null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D19=\"Connection\",VLOOKUP(C19,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,"Connection - UG-SP",null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D20=\"Connection\",VLOOKUP(C20,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,0,0,null,0.10930757299507411,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,"Lamp - LED TRIAL",null,26.317853984153107,67,1763.2962169382581,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,{"$f":"IF($D21=\"Lamp\",(NumberOfCrew+INDIRECT($E21)*TrafficController)*(TimeForPECellReplace),0)","v":1.5133333333333332},104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D21=\"Connection\",VLOOKUP(C21,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,"Lamp - LED1x100",null,34.973683801961897,15761,551220.23040272144,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,7.3973641024840786,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,12.401775089716331,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,0.11892641174817906,4.3987212702951615,null,{"$f":"IF($D22=\"Connection\",VLOOKUP(C22,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,25.783834594753628,5.7436557545051681,null,0.10930757299507411,31.527490349258798,3.4461934527031008]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,"Lamp - LED1x17",null,26.317853984153107,94011,2474167.7709042178,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D23=\"Connection\",VLOOKUP(C23,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,"Lamp - LED1x18",null,26.317853984153107,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D24=\"Connection\",VLOOKUP(C24,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,"Lamp - LED1x20",null,26.317853984153107,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D25=\"Connection\",VLOOKUP(C25,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,"Lamp - LED1x200",null,34.973683801961897,6378,223062.15528891297,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,7.3973641024840786,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,12.401775089716331,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,0.11892641174817906,4.3987212702951615,null,{"$f":"IF($D26=\"Connection\",VLOOKUP(C26,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,25.783834594753628,5.7436557545051681,null,0.10930757299507411,31.527490349258798,3.4461934527031008]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,"Lamp - LED1x22",null,26.317853984153107,14394,378819.19024789979,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D27=\"Connection\",VLOOKUP(C27,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,"Lamp - LED1x25 GE",null,26.317853984153107,3665,96454.934851921134,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D28=\"Connection\",VLOOKUP(C28,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,"Lamp - LED1x28",null,26.317853984153107,4464,117482.90018525947,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D29=\"Connection\",VLOOKUP(C29,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,"Lamp - LED1x29",null,26.317853984153107,15545,409111.04018366005,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D30=\"Connection\",VLOOKUP(C30,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,"Lamp - LED1x298",null,34.973683801961897,178,6225.3157167492172,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,7.3973641024840786,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,12.401775089716331,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,0.11892641174817906,4.3987212702951615,null,{"$f":"IF($D31=\"Connection\",VLOOKUP(C31,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,25.783834594753628,5.7436557545051681,null,0.10930757299507411,31.527490349258798,3.4461934527031008]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,"Lamp - LED1x33",null,26.317853984153107,30,789.53561952459324,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D32=\"Connection\",VLOOKUP(C32,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,"Lamp - LED1x42",null,26.317853984153107,303,7974.3097571983917,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,6.616146182926486,null,0,0.16666666666666666,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,0.7706816401117933,null,104.28108363326804,0,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,8.2678500598108879,null,0,0,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.81529249214626209,null,36.986916578373204,7.9284274498786028E-2,2.9324808468634407,null,{"$f":"IF($D33=\"Connection\",VLOOKUP(C33,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,19.402451221858868,4.3221267264338952,null,0.10930757299507411,23.724577948292769,2.5932760358603373]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,"Lamp - MBF1x1000",null,87.85761912827877,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,32.040641572957853,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,8.7808420333512576,null,104.28108363326804,0.08,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,31.339219877517806,null,32.040641572957853,0.08,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,3.3785438179828899,null,36.986916578373204,0.30052641174817901,11.115545320927733,null,{"$f":"IF($D34=\"Connection\",VLOOKUP(C34,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,64.771739011528624,14.42867507296884,null,0.10930757299507411,79.200414084497467,8.6572050437813033]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,"Lamp - MBF1x125",null,46.452874073390369,142.99999999999969,6642.7609924948083,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,5.8779594252548568,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.2401714964255075,null,104.28108363326804,5.0099999999999999E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,16.174233258718004,null,5.8779594252548568,5.0099999999999999E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1097782593515304,null,36.986916578373204,0.15510227449878602,5.7367548880025403,null,{"$f":"IF($D35=\"Connection\",VLOOKUP(C35,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,34.246698984910132,7.6288594303001469,null,0.10930757299507411,41.875558415210278,4.5773156581800878]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,"Lamp - MBF1x250",null,63.090264913776338,101,6372.1167562914097,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,6.338975850765042,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.355425602803054,null,104.28108363326804,5.0099999999999999E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,24.261349888077003,null,6.338975850765042,5.0099999999999999E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1328751822695906,null,36.986916578373204,0.23265341174817905,8.6051323320038104,null,{"$f":"IF($D36=\"Connection\",VLOOKUP(C36,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,46.512370966902395,10.361183716796209,null,0.10930757299507411,56.873554683698615,6.2167102300777257]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,"Lamp - MBF1x400",null,63.090264913776338,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,6.338975850765042,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.355425602803054,null,104.28108363326804,5.0099999999999999E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,24.261349888077003,null,6.338975850765042,5.0099999999999999E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1328751822695906,null,36.986916578373204,0.23265341174817905,8.6051323320038104,null,{"$f":"IF($D37=\"Connection\",VLOOKUP(C37,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,46.512370966902395,10.361183716796209,null,0.10930757299507411,56.873554683698615,6.2167102300777257]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,"Lamp - MBF1x42",null,41.151092984905475,40952,1685219.559917849,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,3.5728772977039336,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.6639009645377767,null,104.28108363326804,3.5299999999999998E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,13.838615068222488,null,3.5728772977039336,3.5299999999999998E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.94141506075521098,null,36.986916578373204,0.1327049411654527,4.9083465884245232,null,{"$f":"IF($D38=\"Connection\",VLOOKUP(C38,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,30.33803876435255,6.7581588878455729,null,0.10930757299507411,37.096197652198128,4.0548953327073436]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,"Lamp - MBF1x50",null,46.617078295716915,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,6.2813487975762712,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.3410188395058613,null,104.28108363326804,5.0099999999999999E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,16.174233258718004,null,6.2813487975762712,5.0099999999999999E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1299880669048332,null,36.986916578373204,0.15510227449878602,5.7367548880025403,null,{"$f":"IF($D39=\"Connection\",VLOOKUP(C39,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,34.367756135543786,7.6558263501082067,null,0.10930757299507411,42.023582485651993,4.5934958100649235]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,"Lamp - MBF1x80",null,44.152843357958908,162,7152.760623989343,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,4.1491478295916648,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.8079685975097095,null,104.28108363326804,4.4699999999999997E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,15.322048243266938,null,4.1491478295916648,4.4699999999999997E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.0007594001290094,null,36.986916578373204,0.14693027449878601,5.4344978057240736,null,{"$f":"IF($D40=\"Connection\",VLOOKUP(C40,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,32.551035129042283,7.2511301430728894,null,0.10930757299507411,39.802165272115175,4.3506780858437333]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,"Lamp - MBF2x80",null,55.994900453897287,8,447.9592036311783,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,8.2982956591833297,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.8452555549076259,null,104.28108363326804,0.08,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,20.89281325167854,null,4.1491478295916648,0.08,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1472243185135953,null,36.986916578373204,0.20035094116545268,7.4103635472851561,null,{"$f":"IF($D41=\"Connection\",VLOOKUP(C41,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,41.281417754797467,9.195926686937387,null,0.10930757299507411,50.477344441734857,5.517556012162431]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,"Lamp - MBI1x100",null,62.63606617249129,5,313.18033086245646,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,16.573540497091152,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,4.9140667643845806,null,104.28108363326804,0.04,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,21.870497483617068,null,16.573540497091152,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.4782341120299081,null,36.986916578373204,0.20972641174817902,7.7571332956114469,null,{"$f":"IF($D42=\"Connection\",VLOOKUP(C42,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,46.177519617391951,10.286591596937093,null,0.10930757299507411,56.464111214329037,6.1719549581622539]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,"Lamp - MBI1x1000",null,78.104890269951738,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,55.898241593109923,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,14.745242038389275,null,104.28108363326804,0.04,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,21.870497483617068,null,55.898241593109923,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,3.0512221558706587,null,36.986916578373204,0.20972641174817902,7.7571332956114469,null,{"$f":"IF($D43=\"Connection\",VLOOKUP(C43,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,57.581682935237396,12.827004584196469,null,0.10930757299507411,70.408687519433855,7.6962027505178794]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,"Lamp - MBI1x150",null,62.63606617249129,{"$f":"INDIRECT(L$10&$B44&\"FY24\")","v":0},0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & \"FY24\"),0)","v":13.236939216072393},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & \"FY24\"),0)","v":6.4244719128217502},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & \"FY24\"),0)","v":27.821812298626735},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & \"FY24\"),0)","v":16.667470936740202},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & \"FY24\"),0)","v":46.331579719318178},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AC$9, AC$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & \"FY24\"),0)","v":9555.1280629916364},6.1441667281083345E-5,10.157587961748941,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & \"FY24\"),0)","v":16.573540497091152},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & \"FY24\"),0)","v":57.304040221422454},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & \"FY24\"),0)","v":12.727003580051893},0,17.288115956631938,2.0967992987457707E-2,4.9140667643845806,null,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":104.28108363326804},0.04,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":104.28108363326804},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AG$9,(INDIRECT(\"PriceLabour\" & \"FY24\")*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & \"FY24\")*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":104.28108363326804},3.2561912355422808E-2,2.2699999999999996,21.870497483617068,null,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"Price\" & $B44 & \"FY24\"),0)","v":16.573540497091152},0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & \"FY24\"),0)","v":12.727003580051893},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY24\"),0)","v":17.288115956631938},3.2561912355422808E-2,1.4782341120299081,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&\"FY24\"),0)","v":36.986916578373204},0.20972641174817902,7.7571332956114469,null,{"$f":"IF($D44=\"Connection\",VLOOKUP(C44,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,46.177519617391951,10.286591596937093,null,0.10930757299507411,56.464111214329037,6.1719549581622539]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,"Lamp - MBI1x250",null,59.834268607359242,35,2094.1994012575733,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,9.4508367229587922,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.1333908208514916,null,104.28108363326804,0.04,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,21.870497483617068,null,9.4508367229587922,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1933259610646139,null,36.986916578373204,0.20972641174817902,7.7571332956114469,null,{"$f":"IF($D45=\"Connection\",VLOOKUP(C45,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,44.11193552289356,9.82645817779105,null,0.10930757299507411,53.938393700684614,5.8958749066746288]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,"Lamp - MBI1x400",null,59.743595546998975,82,4898.974834853916,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,9.2203285102037,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.0757637676627185,null,104.28108363326804,0.04,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,21.870497483617068,null,9.2203285102037,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.1841056325544101,null,36.986916578373204,0.20972641174817902,7.7571332956114469,null,{"$f":"IF($D46=\"Connection\",VLOOKUP(C46,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,44.045088141194583,9.8115671286277468,null,0.10930757299507411,53.856655269822326,5.886940277176647]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,"Lamp - MBI1x70",null,47.705154375380104,279,13309.738070731049,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,16.711845424744201,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,4.9486429962978429,null,104.28108363326804,0.04,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,14.580331655744713,null,16.711845424744201,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.4837663091360302,null,36.986916578373204,0.13981760783211936,5.1714221970742988,null,{"$f":"IF($D47=\"Connection\",VLOOKUP(C47,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.169924240665438,7.8345188341966656,null,0.10930757299507411,43.004443074862102,4.700711300517999]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,"Lamp - MBI1x70 II",null,67.426545003736763,378,25487.234011412496,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,66.847381698976804,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,17.482527064855994,null,104.28108363326804,0.04,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,14.580331655744713,null,66.847381698976804,0.04,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,3.4891877601053345,null,36.986916578373204,0.13981760783211936,5.1714221970742988,null,{"$f":"IF($D48=\"Connection\",VLOOKUP(C48,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,49.709229760192891,11.073322027214921,null,0.10930757299507411,60.782551787407812,6.6439932163289521]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,"Lamp - SON1x100",null,73.590967253681015,1138,83746.520734688995,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,15.248118273749366,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,4.5827112085491342,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,15.248118273749366,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.809259418254219,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D49=\"Connection\",VLOOKUP(C49,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,54.253859504225332,12.085692343409804,null,0.10930757299507411,66.339551847635136,7.2514154060458811]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,"Lamp - SON1x1000",null,80.770183418457563,23,1857.7142186245239,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,32.040641572957853,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,8.7808420333512576,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,32.040641572957853,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,2.9039002431516439,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D50=\"Connection\",VLOOKUP(C50,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,59.546631153924878,13.264720165332934,null,0.10930757299507411,72.81135131925781,7.9588320991997588]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,"Lamp - SON1x150",null,70.02845985002044,19078,1336002.95701869,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,6.915246382652775,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.4994932357749873,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,6.915246382652775,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.2660711434423879,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D51=\"Connection\",VLOOKUP(C51,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,51.627453256639342,11.500629120863183,null,0.10930757299507411,63.12808237750253,6.9003774725179099]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,"Lamp - SON1x150 AR",null,70.02845985002044,2615,183124.42250780345,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,6.915246382652775,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.4994932357749873,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,6.915246382652775,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.2660711434423879,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D52=\"Connection\",VLOOKUP(C52,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,51.627453256639342,11.500629120863183,null,0.10930757299507411,63.12808237750253,6.9003774725179099]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,"Lamp - SON1x250",null,71.703774535006062,23960,1718022.4378587452,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,10.833885999489347,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.4791531399841302,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,10.833885999489347,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.521512379176859,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D53=\"Connection\",VLOOKUP(C53,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,52.862554396582965,11.77576258651443,null,0.10930757299507411,64.638316983097397,7.0654575519086578]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,"Lamp - SON1x250 AR",null,71.703774535006062,3256,233467.48988597974,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,10.833885999489347,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.4791531399841302,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,10.833885999489347,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.521512379176859,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D54=\"Connection\",VLOOKUP(C54,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,52.862554396582965,11.77576258651443,null,0.10930757299507411,64.638316983097397,7.0654575519086578]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,"Lamp - SON1x400",null,72.442883954852633,2062,149377.22671490614,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,12.562697595152542,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.9113560388999291,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,12.562697595152542,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.6342070420008905,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D55=\"Connection\",VLOOKUP(C55,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,53.407451958322795,11.897144997831157,null,0.10930757299507411,65.304596956153944,7.1382869986986917]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,"Lamp - SON1x400 AR",null,95.688518950763239,332,31768.588291653396,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,12.562697595152542,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,140,0.125,21.048858944754915,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,12.562697595152542,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.6342070420008905,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D56=\"Connection\",VLOOKUP(C56,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,70.544954864177782,15.714727554115919,null,0.10930757299507411,86.259682418293693,9.428836532469548]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,"Lamp - SON1x50",null,53.391884033729369,429,22905.118250469899,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,11.594563101581155,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,{"$f":"IF($D57=\"Lamp\",INDIRECT(\"PriceMisc\" & \"FY24\"),0)","v":17.288115956631938},2.0967992987457707E-2,3.6693224155070823,null,104.28108363326804,6.518620253747219E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,18.555017655476085,null,11.594563101581155,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.5710980308194331,null,36.986916578373204,0.17793272767216062,6.5811829549726024,null,{"$f":"IF($D57=\"Connection\",VLOOKUP(C57,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,39.362382139187758,8.7684386840885065,null,0.10930757299507411,48.130820823276267,5.2610632104531039]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,"Lamp - SON1x600",null,80.770183418457563,1,80.770183418457563,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,32.040641572957853,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,8.7808420333512576,null,104.28108363326804,6.518620253747219E-2,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,27.832526483214128,null,32.040641572957853,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,2.9039002431516439,null,36.986916578373204,0.26689909150824087,9.871774432458901,null,{"$f":"IF($D58=\"Connection\",VLOOKUP(C58,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,59.546631153924878,13.264720165332934,null,0.10930757299507411,72.81135131925781,7.9588320991997588]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,"Lamp - SON1x70",null,51.539183087980575,1885,97151.360120843383,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,7.2610087017854132,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.5859338155581466,null,104.28108363326804,6.518620253747219E-2,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,18.555017655476085,null,7.2610087017854132,6.518620253747219E-2,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.2886100760071941,null,36.986916578373204,0.17793272767216062,6.5811829549726024,null,{"$f":"IF($D59=\"Connection\",VLOOKUP(C59,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,37.996505584426586,8.4641734397212485,null,0.10930757299507411,46.460679024147829,5.0785040638327477]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,"Lamp - SON2x250",null,102.77909095530029,30,3083.3727286590088,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,21.667771998978694,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,6.187624639856466,null,104.28108363326804,0.12612316407368807,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,42.257405791070006,null,10.833885999489347,0.12612316407368807,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,2.1816964736154887,null,36.986916578373204,0.40522599419545086,14.988060042695485,null,{"$f":"IF($D60=\"Connection\",VLOOKUP(C60,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,75.772374908986393,16.87919752894619,null,0.10930757299507411,92.651572437932572,10.127518517367712]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,"Lamp - SON2x400",null,104.24734535484366,4,416.98938141937464,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,25.125395190305085,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,7.0520304376880638,null,104.28108363326804,0.12612316407368807,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,42.257405791070006,null,12.562697595152542,0.12612316407368807,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,2.3997396621478124,null,36.986916578373204,0.40522599419545086,14.988060042695485,null,{"$f":"IF($D61=\"Connection\",VLOOKUP(C61,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,76.854823895350307,17.120325912183354,null,0.10930757299507411,93.975149807533654,10.272195547310011]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,"Lamp - SON4x250",null,159.68756130641208,6,958.12536783847247,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,43.335543997957387,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,11.604567639601141,null,104.28108363326804,0.23633927563141766,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,68.347549882953402,null,10.833885999489347,0.23633927563141766,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,3.3757652615389313,null,36.986916578373204,0.65541656743149701,24.241837903672497,null,{"$f":"IF($D62=\"Connection\",VLOOKUP(C62,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,117.72730864951492,26.225157910560728,null,0.10930757299507411,143.95246656007564,15.735094746336433]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,"Lamp - SON4x600",null,195.25116561809529,2,390.50233123619057,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,128.16256629183141,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,32.811323213069642,null,104.28108363326804,0.23633927563141766,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,68.347549882953402,null,32.040641572957853,0.23633927563141766,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,8.3877545122650083,null,36.986916578373204,0.65541656743149701,24.241837903672497,null,{"$f":"IF($D63=\"Connection\",VLOOKUP(C63,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,143.9460534737095,32.065695090241107,null,0.10930757299507411,176.01174856395062,19.239417054144663]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,"Lamp - TF1x20",null,47.561035326735677,4,190.24414130694271,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,1.4983033829081012,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.1452574858388185,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.4983033829081012,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.90519069512074823,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D64=\"Connection\",VLOOKUP(C64,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.063674589263471,7.8108504609201308,null,0.10930757299507411,42.8745250501836,4.6865102765520774]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,"Lamp - TF1x40",null,76.306087324841386,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,1.7288115956631938,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.2028845390275917,null,104.28108363326804,0.158,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,33.202152363749498,null,1.7288115956631938,0.158,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.0884447242610467,null,36.986916578373204,0.31839094116545263,11.776299180196327,null,{"$f":"IF($D65=\"Connection\",VLOOKUP(C65,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,56.255541889647013,12.531590896996486,null,0.10930757299507411,68.787132786643497,7.5189545381978897]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,"Lamp - TF1x80",null,47.65796170160354,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,1.7288115956631938,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.2028845390275917,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.7288115956631938,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.91902118788605369,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D66=\"Connection\",VLOOKUP(C66,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.135132135217546,7.8267684789912462,null,0.10930757299507411,42.961900614208794,4.6960610873947468]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,"Lamp - TF2x14 T5",null,48.244209936691426,162,7815.5620097440114,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,3.4576231913263875,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.6350874379433902,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.7288115956631938,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.91902118788605369,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D67=\"Connection\",VLOOKUP(C67,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.567335034133343,7.9230468140988037,null,0.10930757299507411,43.490381848232147,4.7538280884592812]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,"Lamp - TF2x20",null,60.596566926338326,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,2.9966067658162023,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.5198333315658439,null,104.28108363326804,0.10290000000000001,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,24.506708965350654,null,1.4983033829081012,0.10290000000000001,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.96946791024750567,null,36.986916578373204,0.23500627449878603,8.6921574702808737,null,{"$f":"IF($D68=\"Connection\",VLOOKUP(C68,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,44.673928759857425,9.951648854050557,null,0.10930757299507411,54.625577613907993,5.9709893124303344]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,"Lamp - TF2x26",null,48.244209936691426,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,3.4576231913263875,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.6350874379433902,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.7288115956631938,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.91902118788605369,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D69=\"Connection\",VLOOKUP(C69,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.567335034133343,7.9230468140988037,null,0.10930757299507411,43.490381848232147,4.7538280884592812]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,"Lamp - TF2x40",null,48.244209936691426,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,3.4576231913263875,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.6350874379433902,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.7288115956631938,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.91902118788605369,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D70=\"Connection\",VLOOKUP(C70,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.567335034133343,7.9230468140988037,null,0.10930757299507411,43.490381848232147,4.7538280884592812]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,"Lamp - TF4x20",null,48.069117130478517,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,2.9966067658162023,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,1.5198333315658439,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.4983033829081012,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.90519069512074823,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D71=\"Connection\",VLOOKUP(C71,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,35.438250434990493,7.894291684680014,null,0.10930757299507411,43.332542119670507,4.7365750108080071]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,"Lamp - TF4x40",null,49.41670640686722,2,98.833412813734441,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":28.435378793832786},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,8.9857610824125516,null,6.915246382652775,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,2.4994932357749873,null,104.28108363326804,0.06,1.5133333333333332,104.28108363326804,1.9828577401484269E-2,1.5133333333333332,104.28108363326804,3.2561912355422808E-2,1.5133333333333332,17.736572453711624,null,1.7288115956631938,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,0.91902118788605369,null,36.986916578373204,0.17008427449878602,6.290892872179727,null,{"$f":"IF($D72=\"Connection\",VLOOKUP(C72,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,36.431740831964945,8.1156034843139206,null,0.10930757299507411,44.547344316278867,4.8693620905883517]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,"Lamp - TH1x1500",null,70.098645149137198,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,12.562697595152542,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.9113560388999291,null,104.28108363326804,0.06,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,26.604858680567435,null,12.562697595152542,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.5690543478554146,null,36.986916578373204,0.25512641174817902,9.4363393082695914,null,{"$f":"IF($D73=\"Connection\",VLOOKUP(C73,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,51.67919633734131,11.512155507372432,null,0.10930757299507411,63.191351844713743,6.907293304423459]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,"Lamp - TH1x500",null,70.098645149137198,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,12.562697595152542,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.9113560388999291,null,104.28108363326804,0.06,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,26.604858680567435,null,12.562697595152542,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.5690543478554146,null,36.986916578373204,0.25512641174817902,9.4363393082695914,null,{"$f":"IF($D74=\"Connection\",VLOOKUP(C74,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,51.67919633734131,11.512155507372432,null,0.10930757299507411,63.191351844713743,6.907293304423459]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,"Lamp - TH1x750",null,70.098645149137198,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & \"FY24\"),INDIRECT(\"PriceBulkTask1LED\" & \"FY24\")),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=Q$9, Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & \"FY24\"),INDIRECT(\"PriceBulkTask2LED\" & \"FY24\")),0)","v":33.122686311178342},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=Q$9,Q$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.236939216072393,7.1231372934535964E-3,6.4244719128217502,0,27.821812298626735,5.9311689482005785E-3,16.667470936740202,2.002998353363317E-2,46.331579719318178,1.503682403925713E-2,9555.1280629916364,6.1441667281083345E-5,10.157587961748941,null,12.562697595152542,0.25,57.304040221422454,7.1231372934535964E-3,12.727003580051893,0,17.288115956631938,2.0967992987457707E-2,3.9113560388999291,null,104.28108363326804,0.06,2.2699999999999996,104.28108363326804,1.9828577401484269E-2,2.2699999999999996,104.28108363326804,3.2561912355422808E-2,2.2699999999999996,26.604858680567435,null,12.562697595152542,0.06,12.727003580051893,1.9828577401484269E-2,17.288115956631938,3.2561912355422808E-2,1.5690543478554146,null,36.986916578373204,0.25512641174817902,9.4363393082695914,null,{"$f":"IF($D75=\"Connection\",VLOOKUP(C75,'Input - General'!$F$51:$N$59,9,FALSE),0)","v":0},null,0.22276189111428213,51.67919633734131,11.512155507372432,null,0.10930757299507411,63.191351844713743,6.907293304423459]