{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["AER Inputs","Cover","Report - Summary","Report - Tariffs","Input - General","Input - Inventory","Calc - Tariff Smoothing","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":1307,"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":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,2,1,7],[1,9,1,14]]}
[]
[null,null,"AER Final Decision",null,null,null,null,null,null,"Ausgrid Revised 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,5.721960831712479E-2,null,null,null,null,null,null,5.9938600000000002E-2]
[]
[null,"Forecast CPI",{"$f":"J7","v":1.9E-2},2.4248746575396697E-2,null,null,null,null,null,1.9E-2,2.4248746575396697E-2]
[]
[null,"Real Labour Escalator",6.9168439129583901E-3,6.0822149670462893E-3,7.0082709307400619E-3,1.0452287693787875E-2,1.2144197702140463E-2,1.062372046758912E-2,null,9.4637136564390545E-3,3.2954116714084369E-3,6.3723003017598194E-3,1.0489973516534423E-2,1.2849218662208877E-2,1.1382663691661226E-2]
[]
[null,{"$f":"'Input - General'!B15","v":"Average PE cell cost"},{"$f":"J11","v":11.65},null,null,null,null,null,null,11.65]
[null,{"$f":"'Input - General'!B23","v":"Corporate Overheads (CAM)"},{"$f":"OverheadsCAM","v":0.11164233198340064},null,null,null,null,null,null,0.11167525113592533]
[null,{"$f":"'Input - General'!B24","v":"Overhead cost allocation (Direct + Indirect) (%)"},{"$f":"OverheadsOther","v":0.22860773346023106},null,null,null,null,null,null,0.22869055685935027]
[]
[]
[null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"CPI Index",1,{"$f":"C17*(1+$D7)","v":1.0242487465753967},{"$f":"D17*(1+$D7)","v":1.0490854948612711},1.0745245031620867,1.1005803755283181,1.1272680701403592,null,1,{"$f":"J17*(1+$K7)","v":1.0242487465753967},{"$f":"K17*(1+$K7)","v":1.0490854948612711},1.0745245031620867,1.1005803755283181,1.1272680701403592]
[]
[null,"Revenue"]
[null,"Smoothed Revenue Nominal $",null,{"$f":"'Calc - Tariff Smoothing'!AD82","v":14299678.448554171},{"$f":"'Calc - Tariff Smoothing'!AE82","v":13871567.051719422},{"$f":"'Calc - Tariff Smoothing'!AF82","v":13558317.838867819},{"$f":"'Calc - Tariff Smoothing'!AG82","v":13790712.668986989},{"$f":"'Calc - Tariff Smoothing'!AH82","v":14101003.860028559},null,null,14299108.232942205,13871148.193620944,13558053.709894348,13790464.596038032,14100753.708167607]
[null,"Smoothed Revenue (Real $ 2018/19)",null,{"$f":"D20/D17","v":13961138.342971405},{"$f":"E20/E17","v":13222532.500607844},12617969.901075969,12530400.301174689,12509006.715920556,null,null,{"$f":"K20/K17","v":13960581.627023377},{"$f":"L20/L17","v":13222133.240394518},12617724.090977926,12530174.899237245,12508784.806094866]
[]
[null,"Smoothed Revenue Nominal $ (FD vs Rev Subm)",null,{"$f":"D20-K20","v":570.21561196632683},{"$f":"E20-L20","v":418.85809847712517},264.12897347100079,248.07294895686209,250.15186095237732]

{"sheet":"Cover","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Report - Summary","index":2,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(OR(K11=\"Overhead recovery not equal to target\",K12=\"Overhead recovery not equal to target\"),\"Errors\",\"Ok\")","v":"Ok"}]
[null,"Summary Opex"]
[]
[null,"$, nominal","FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"Bulk contract",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AC$4\")","v":1965539.2750032786},2002884.5212283412,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AC$4\")","v":1964307.4123494499},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AC$4\")","v":1924045.2321485181},1890823.3456282357,1925011.0278994215,1969590.9610150359]
[null,"Bulk materials",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AM$4\")","v":447279.32359405363},455667.24074234063,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AM$4\")","v":425416.98714158166},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AM$4\")","v":393423.02399447584},362544.45229569427,364931.08645124047,371920.8990133591]
[null,"Spot labour",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AX$4\")","v":3712876.7771296324},3809590.771424124,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AX$4\")","v":3606053.2800696902},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AX$4\")","v":3400098.0261287661},3257276.924876627,3337872.4197120536,3445025.7007030342]
[null,"Spot materials",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BF$4\")","v":239437.9297758803},243987.25044162205,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BF$4\")","v":242066.18206703183},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BF$4\")","v":239871.55691700094},238026.57085811754,242557.1851209389,248030.05836446682]
[null,"EWP costs",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BJ$4\")","v":1392570.098597869},1419028.930471228,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BJ$4\")","v":1335093.2221129092},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BJ$4\")","v":1250080.1308356533},1185182.6509087901,1199935.6215685285,1225437.5724204141]
[null,"Connections",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BL$4\")","v":2728792.0422716849},2780639.0910748467,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BL$4\")","v":2848066.1037119613},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BL$4\")","v":2917128.13689085},2987864.8378102756,3060316.8150638761,3134525.6619527843]
[null,"Overheads",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BP$4\")","v":2397293.9559362284},2448799.8175727711,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BP$4\")","v":2382321.9190653884},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BP$4\")","v":2314572.398588852},2268181.6428691796,2315939.0267985757,2376270.1387940105,null,{"$f":"IF(NPV(NominalVanillaWACC,E11:I11)=NPV(NominalVanillaWACC,'Input - General'!J69:N69),\"Overheads recovered\", \"Overhead recovery not equal to target\")","v":"Overheads recovered"}]
[null,"CAM",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BT$4\")","v":1438376.293656758},1469279.808921926,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BT$4\")","v":1429393.0720332921},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BT$4\")","v":1388743.3620055506},1360908.9101200129,1389563.3388858342,1425762.0040721798,null,{"$f":"IF(NPV(NominalVanillaWACC,E12:I12)=NPV(NominalVanillaWACC,'Input - General'!J70:N70),\"Overheads recovered\", \"Overhead recovery not equal to target\")","v":"Overheads recovered"}]
[null,"Total",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$K$4\")","v":14322165.695965387},14629877.431877194,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$K$4\")","v":14232718.178551311},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$K$4\")","v":13827961.867509661},13550809.335366931,13836126.521500468,14196562.996335283]
[]
[null,null,{"$f":"C4","v":"FY18"},"FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"CPI",{"$f":"CPIFY18","v":1.9518706553279808E-2},{"$f":"CPIFY19","v":1.9E-2},{"$f":"CPIFY20","v":2.4248746575396697E-2},{"$f":"CPIFY21","v":2.4248746575396697E-2},{"$f":"CPIFY22","v":2.4248746575396697E-2},{"$f":"CPIFY23","v":2.4248746575396697E-2},{"$f":"CPIFY24","v":2.4248746575396697E-2}]
[null,"Indexation",{"$f":"D17/(1+D16)","v":0.9813542688910698},1,{"$f":"D17*(1+E16)","v":1.0242487465753967},1.0490854948612711,1.0745245031620867,1.1005803755283181,1.1272680701403592]
[]
[null,"$, FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24","Total"]
[null,"Bulk contract",{"$f":"C5/C$17","v":2002884.5212283407},2002884.5212283412,1917803.0912092056,1834021.3848852708,1759683.7857712533,1749087.1822744859,1747225.0063552291,{"$f":"SUM(E20:I20)","v":9007820.4504954442}]
[null,"Bulk materials",455777.63074234058,455667.24074234063,415345.38222670503,375015.21651150205,337399.89290966053,331580.58653922519,329931.19282359362,1789272.2710106862]
[null,"Spot labour",3783421.4358950951,3809590.771424124,3520681.1744965534,3241011.3787517268,3031365.8881590744,3032829.3089087247,3056083.8117894041,15881971.562105484]
[null,"Spot materials",243987.25044162199,243987.25044162205,236335.34615139794,228648.24467782871,221518.04836246942,220390.25092056792,220027.57368403411,1126919.463796298]
[null,"EWP costs",1419028.9304712284,1419028.930471228,1303485.3365228216,1191590.3298243212,1102983.3637307116,1090275.3204122109,1087086.2085784364,5775420.5590685019]
[null,"Connections",2780639.0910748467,2780639.0910748467,2780639.0910748462,2780639.0910748462,2780639.0910748462,2780639.0910748467,2780639.0910748462,13903195.455374232]
[null,"Overheads",2442842.5410990166,2448799.8175727711,2325921.2442590203,2206276.2376625235,2110870.0976054296,2104288.862761924,2107990.2835340085,{"$f":"SUM(E26:I26)","v":10855346.725822907}]
[null,"CAM",1465705.4432362362,1469279.808921926,1395552.6690293802,1323765.6690594079,1266521.9882051649,1262573.247518423,{"$f":"I12/I$17","v":1264794.099858301},6513207.6736706765]
[null,"Total",{"$f":"SUM(C20:C27)","v":14594286.844188724},14629877.4318772,13895763.33496993,13180967.552447427,12610982.15581861,12571663.850410409,12593777.267697854,64853154.16134423]

{"sheet":"Report - Tariffs","index":3,"n_rows":70,"n_cols":8,"rows_kept":70,"cut":false,"hidden":false,"merged":[[3,3,3,7]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"'Calc - Tariff Smoothing'!B2","v":"Maintenance charges per component"}]
[]
[null,null,null,"Prices ($ nominal)",{"$f":"'Calc - Tariff Smoothing'!R10","v":0},{"$f":"'Calc - Tariff Smoothing'!S10","v":0},{"$f":"'Calc - Tariff Smoothing'!T10","v":0},{"$f":"'Calc - Tariff Smoothing'!U10","v":0}]
[null,{"$f":"'Calc - Tariff Smoothing'!C11","v":"Description"},{"$f":"'Calc - Tariff Smoothing'!D11","v":"Type"},{"$f":"'Calc - Tariff Smoothing'!Q11","v":"FY20"},{"$f":"'Calc - Tariff Smoothing'!R11","v":"FY21"},{"$f":"'Calc - Tariff Smoothing'!S11","v":"FY22"},{"$f":"'Calc - Tariff Smoothing'!T11","v":"FY23"},{"$f":"'Calc - Tariff Smoothing'!U11","v":"FY24"}]
[]
[null,{"$f":"'Calc - Tariff Smoothing'!C13","v":"O/U"},{"$f":"'Calc - Tariff Smoothing'!D13","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q13*(1+INDIRECT(\"CPI\"&D$5))","v":106.00123910066876},{"$f":"D7*(1+INDIRECT(\"CPI\"&E$5))","v":108.5716362842989},{"$f":"E7*(1+INDIRECT(\"CPI\"&F$5))","v":111.20436237783301},113.90092877921165,116.66288353588106]
[null,{"$f":"'Calc - Tariff Smoothing'!C14","v":"OH"},{"$f":"'Calc - Tariff Smoothing'!D14","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q14*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D8*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C15","v":"OH2"},{"$f":"'Calc - Tariff Smoothing'!D15","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q15*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D9*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C16","v":"OHS"},{"$f":"'Calc - Tariff Smoothing'!D16","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q16*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D10*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C17","v":"UG2"},{"$f":"'Calc - Tariff Smoothing'!D17","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q17*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D11*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C18","v":"UGR1"},{"$f":"'Calc - Tariff Smoothing'!D18","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q18*(1+INDIRECT(\"CPI\"&D$5))","v":97.165346115603313},{"$f":"D12*(1+INDIRECT(\"CPI\"&E$5))","v":99.521483969471277},101.93475521305439,104.40654525944083,106.93827311624969]
[null,{"$f":"'Calc - Tariff Smoothing'!C19","v":"UGR2"},{"$f":"'Calc - Tariff Smoothing'!D19","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q19*(1+INDIRECT(\"CPI\"&D$5))","v":35.328489436128933},{"$f":"D13*(1+INDIRECT(\"CPI\"&E$5))","v":36.185161023357203},37.06260582280251,37.96132755882347,38.881842170463003]
[null,{"$f":"'Calc - Tariff Smoothing'!C20","v":"UGS"},{"$f":"'Calc - Tariff Smoothing'!D20","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q20*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D14*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C21","v":"UG-SP"},{"$f":"'Calc - Tariff Smoothing'!D21","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q21*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D15*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C22","v":"LED TRIAL"},{"$f":"'Calc - Tariff Smoothing'!D22","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q22*(1+INDIRECT(\"CPI\"&D$5))","v":23.76487103141379},{"$f":"D16*(1+INDIRECT(\"CPI\"&E$5))","v":24.341139366451529},24.931381486305025,25.535936237740973,26.155150684135442]
[null,{"$f":"'Calc - Tariff Smoothing'!C23","v":"LED1x100"},{"$f":"'Calc - Tariff Smoothing'!D23","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q23*(1+INDIRECT(\"CPI\"&D$5))","v":31.598985055371653},{"$f":"D17*(1+INDIRECT(\"CPI\"&E$5))","v":32.365220836019105},33.150036873928478,33.953883717049422,34.777222838554643]
[null,{"$f":"'Calc - Tariff Smoothing'!C24","v":"LED1x17"},{"$f":"'Calc - Tariff Smoothing'!D24","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q24*(1+INDIRECT(\"CPI\"&D$5))","v":23.805061664513655},{"$f":"D18*(1+INDIRECT(\"CPI\"&E$5))","v":24.382304572028136},24.973544896519382,25.579122057804369,26.199383706205207]
[null,{"$f":"'Calc - Tariff Smoothing'!C25","v":"LED1x18"},{"$f":"'Calc - Tariff Smoothing'!D25","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q25*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D19*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C26","v":"LED1x20"},{"$f":"'Calc - Tariff Smoothing'!D26","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q26*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D20*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C27","v":"LED1x200"},{"$f":"'Calc - Tariff Smoothing'!D27","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q27*(1+INDIRECT(\"CPI\"&D$5))","v":31.606759057851029},{"$f":"D21*(1+INDIRECT(\"CPI\"&E$5))","v":32.373183348314484},33.158192467166614,33.962237073201166,34.785778753122763]
[null,{"$f":"'Calc - Tariff Smoothing'!C28","v":"LED1x22"},{"$f":"'Calc - Tariff Smoothing'!D28","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q28*(1+INDIRECT(\"CPI\"&D$5))","v":23.764871031413783},{"$f":"D22*(1+INDIRECT(\"CPI\"&E$5))","v":24.341139366451522},24.931381486305018,25.535936237740962,26.155150684135432]
[null,{"$f":"'Calc - Tariff Smoothing'!C29","v":"LED1x25 GE"},{"$f":"'Calc - Tariff Smoothing'!D29","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q29*(1+INDIRECT(\"CPI\"&D$5))","v":23.764871031413783},{"$f":"D23*(1+INDIRECT(\"CPI\"&E$5))","v":24.341139366451522},24.931381486305018,25.535936237740962,26.155150684135432]
[null,{"$f":"'Calc - Tariff Smoothing'!C30","v":"LED1x28"},{"$f":"'Calc - Tariff Smoothing'!D30","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q30*(1+INDIRECT(\"CPI\"&D$5))","v":23.810715747057067},{"$f":"D24*(1+INDIRECT(\"CPI\"&E$5))","v":24.38809575898626},24.979476512502423,25.585197508040167,26.205606478494104]
[null,{"$f":"'Calc - Tariff Smoothing'!C31","v":"LED1x29"},{"$f":"'Calc - Tariff Smoothing'!D31","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q31*(1+INDIRECT(\"CPI\"&D$5))","v":23.764871031413787},{"$f":"D25*(1+INDIRECT(\"CPI\"&E$5))","v":24.341139366451525},24.931381486305021,25.53593623774097,26.155150684135439]
[null,{"$f":"'Calc - Tariff Smoothing'!C32","v":"LED1x298"},{"$f":"'Calc - Tariff Smoothing'!D32","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q32*(1+INDIRECT(\"CPI\"&D$5))","v":31.625165841997628},{"$f":"D26*(1+INDIRECT(\"CPI\"&E$5))","v":32.392036473905122},33.177502757421856,33.982015613791106,34.806036898531097]
[null,{"$f":"'Calc - Tariff Smoothing'!C33","v":"LED1x33"},{"$f":"'Calc - Tariff Smoothing'!D33","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q33*(1+INDIRECT(\"CPI\"&D$5))","v":23.845343584653179},{"$f":"D27*(1+INDIRECT(\"CPI\"&E$5))","v":24.423563278240696},25.015804074642919,25.622405968028708,26.243717196999366]
[null,{"$f":"'Calc - Tariff Smoothing'!C34","v":"LED1x42"},{"$f":"'Calc - Tariff Smoothing'!D34","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q34*(1+INDIRECT(\"CPI\"&D$5))","v":23.889670581523529},{"$f":"D28*(1+INDIRECT(\"CPI\"&E$5))","v":24.468965149224601},25.062306884090361,25.670036412317486,26.292502619860979]
[null,{"$f":"'Calc - Tariff Smoothing'!C35","v":"MBF1x1000"},{"$f":"'Calc - Tariff Smoothing'!D35","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q35*(1+INDIRECT(\"CPI\"&D$5))","v":78.795992804294855},{"$f":"D29*(1+INDIRECT(\"CPI\"&E$5))","v":80.706696864962979},82.663733104178831,84.668225019198289,86.721323350677494]
[null,{"$f":"'Calc - Tariff Smoothing'!C36","v":"MBF1x125"},{"$f":"'Calc - Tariff Smoothing'!D36","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q36*(1+INDIRECT(\"CPI\"&D$5))","v":41.628265643705838},{"$f":"D30*(1+INDIRECT(\"CPI\"&E$5))","v":42.637698907673354},43.67160966304359,44.730591458302378,45.815252234742353]
[null,{"$f":"'Calc - Tariff Smoothing'!C37","v":"MBF1x250"},{"$f":"'Calc - Tariff Smoothing'!D37","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q37*(1+INDIRECT(\"CPI\"&D$5))","v":56.363661172941988},{"$f":"D31*(1+INDIRECT(\"CPI\"&E$5))","v":57.730409308786186},59.13029937380886,60.56413501825169,62.03273937986738]
[null,{"$f":"'Calc - Tariff Smoothing'!C38","v":"MBF1x400"},{"$f":"'Calc - Tariff Smoothing'!D38","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q38*(1+INDIRECT(\"CPI\"&D$5))","v":56.364886795202608},{"$f":"D32*(1+INDIRECT(\"CPI\"&E$5))","v":57.731664650850398},59.131585156344656,60.565451979402347,62.034088275675231]
[null,{"$f":"'Calc - Tariff Smoothing'!C39","v":"MBF1x42"},{"$f":"'Calc - Tariff Smoothing'!D39","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q39*(1+INDIRECT(\"CPI\"&D$5))","v":37.119897668456296},{"$f":"D33*(1+INDIRECT(\"CPI\"&E$5))","v":38.020008659923349},38.941946214712218,39.886239599625505,40.853430915522374]
[null,{"$f":"'Calc - Tariff Smoothing'!C40","v":"MBF1x50"},{"$f":"'Calc - Tariff Smoothing'!D40","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q40*(1+INDIRECT(\"CPI\"&D$5))","v":41.731512824862413},{"$f":"D34*(1+INDIRECT(\"CPI\"&E$5))","v":42.743449703560415},43.779924783180263,44.841533084337527,45.928884056151894]
[null,{"$f":"'Calc - Tariff Smoothing'!C41","v":"MBF1x80"},{"$f":"'Calc - Tariff Smoothing'!D41","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q41*(1+INDIRECT(\"CPI\"&D$5))","v":39.538005126504395},{"$f":"D35*(1+INDIRECT(\"CPI\"&E$5))","v":40.496752192913732},41.478747673966339,42.484555314577172,43.514752529768778]
[null,{"$f":"'Calc - Tariff Smoothing'!C42","v":"MBF2x80"},{"$f":"'Calc - Tariff Smoothing'!D42","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q42*(1+INDIRECT(\"CPI\"&D$5))","v":50.353753080198707},{"$f":"D36*(1+INDIRECT(\"CPI\"&E$5))","v":51.574768477760543},52.825391968262515,54.10634151084691,55.418352474265305]
[null,{"$f":"'Calc - Tariff Smoothing'!C43","v":"MBI1x100"},{"$f":"'Calc - Tariff Smoothing'!D43","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q43*(1+INDIRECT(\"CPI\"&D$5))","v":56.287163221409934},{"$f":"D37*(1+INDIRECT(\"CPI\"&E$5))","v":57.652056377813892},59.05004648246998,60.481936094888788,61.948547235643083]
[null,{"$f":"'Calc - Tariff Smoothing'!C44","v":"MBI1x1000"},{"$f":"'Calc - Tariff Smoothing'!D44","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q44*(1+INDIRECT(\"CPI\"&D$5))","v":70.098310076966953},{"$f":"D38*(1+INDIRECT(\"CPI\"&E$5))","v":71.798106233386903},73.539120316033703,75.322351807954803,77.148824428408773]
[null,{"$f":"'Calc - Tariff Smoothing'!C45","v":"MBI1x150"},{"$f":"'Calc - Tariff Smoothing'!D45","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q45*(1+INDIRECT(\"CPI\"&D$5))","v":56.200770381871649},{"$f":"D39*(1+INDIRECT(\"CPI\"&E$5))","v":57.563568620203711},58.95941300765049,60.389104871907151,61.853464971861079]
[null,{"$f":"'Calc - Tariff Smoothing'!C46","v":"MBI1x250"},{"$f":"'Calc - Tariff Smoothing'!D46","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q46*(1+INDIRECT(\"CPI\"&D$5))","v":53.856956142890581},{"$f":"D40*(1+INDIRECT(\"CPI\"&E$5))","v":55.162919823721786},56.500551486886138,57.87061904126179,59.273909016554668]
[null,{"$f":"'Calc - Tariff Smoothing'!C47","v":"MBI1x400"},{"$f":"'Calc - Tariff Smoothing'!D47","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q47*(1+INDIRECT(\"CPI\"&D$5))","v":53.78032305231946},{"$f":"D41*(1+INDIRECT(\"CPI\"&E$5))","v":55.08442847675812},56.420156823141589,57.788274907690088,59.18956814095602]
[null,{"$f":"'Calc - Tariff Smoothing'!C48","v":"MBI1x70"},{"$f":"'Calc - Tariff Smoothing'!D48","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q48*(1+INDIRECT(\"CPI\"&D$5))","v":43.072474097710348},{"$f":"D42*(1+INDIRECT(\"CPI\"&E$5))","v":44.116927606481063},45.186707803695747,46.282428829804061,47.404719717391814]
[null,{"$f":"'Calc - Tariff Smoothing'!C49","v":"MBI1x70 II"},{"$f":"'Calc - Tariff Smoothing'!D49","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q49*(1+INDIRECT(\"CPI\"&D$5))","v":61.054425139708535},{"$f":"D43*(1+INDIRECT(\"CPI\"&E$5))","v":62.534918422227854},64.051311811161554,65.604475839092117,67.195302147926]
[null,{"$f":"'Calc - Tariff Smoothing'!C50","v":"SON1x100"},{"$f":"'Calc - Tariff Smoothing'!D50","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q50*(1+INDIRECT(\"CPI\"&D$5))","v":66.238821266885907},{"$f":"D44*(1+INDIRECT(\"CPI\"&E$5))","v":67.845029657239621},69.490186587798291,71.17523651184284,72.901146784462441]
[null,{"$f":"'Calc - Tariff Smoothing'!C51","v":"SON1x1000"},{"$f":"'Calc - Tariff Smoothing'!D51","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q51*(1+INDIRECT(\"CPI\"&D$5))","v":72.699742347631499},{"$f":"D45*(1+INDIRECT(\"CPI\"&E$5))","v":74.462619975915842},76.268245177051895,78.117654526100452,80.011909733768249]
[null,{"$f":"'Calc - Tariff Smoothing'!C52","v":"SON1x150"},{"$f":"'Calc - Tariff Smoothing'!D52","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q52*(1+INDIRECT(\"CPI\"&D$5))","v":63.023813639670429},{"$f":"D46*(1+INDIRECT(\"CPI\"&E$5))","v":64.552062124833824},66.117368720218181,67.72063203854681,69.362772482775213]
[null,{"$f":"'Calc - Tariff Smoothing'!C53","v":"SON1x150 AR"},{"$f":"'Calc - Tariff Smoothing'!D53","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q53*(1+INDIRECT(\"CPI\"&D$5))","v":63.030859035955118},{"$f":"D47*(1+INDIRECT(\"CPI\"&E$5))","v":64.559278363147541},66.124759943266,67.728202489489192,69.370526507663968]
[null,{"$f":"'Calc - Tariff Smoothing'!C54","v":"SON1x250"},{"$f":"'Calc - Tariff Smoothing'!D54","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q54*(1+INDIRECT(\"CPI\"&D$5))","v":64.552805220231164},{"$f":"D48*(1+INDIRECT(\"CPI\"&E$5))","v":66.118129834747492},67.721411609149456,69.363570956987843,71.04555061068838]
[null,{"$f":"'Calc - Tariff Smoothing'!C55","v":"SON1x250 AR"},{"$f":"'Calc - Tariff Smoothing'!D55","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q55*(1+INDIRECT(\"CPI\"&D$5))","v":64.556343943440311},{"$f":"D49*(1+INDIRECT(\"CPI\"&E$5))","v":66.121754367558935},67.725124032338499,69.367373401785983,71.049445260006806]
[null,{"$f":"'Calc - Tariff Smoothing'!C56","v":"SON1x400"},{"$f":"'Calc - Tariff Smoothing'!D56","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q56*(1+INDIRECT(\"CPI\"&D$5))","v":65.228069080122125},{"$f":"D50*(1+INDIRECT(\"CPI\"&E$5))","v":66.809767996848478},68.429821129765102,70.089158520540494,71.78873276318788]
[null,{"$f":"'Calc - Tariff Smoothing'!C57","v":"SON1x400 AR"},{"$f":"'Calc - Tariff Smoothing'!D57","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q57*(1+INDIRECT(\"CPI\"&D$5))","v":87.614423946223837},{"$f":"D51*(1+INDIRECT(\"CPI\"&E$5))","v":89.738963908845179},91.915021302609432,94.143845360648598,96.426715608432303]
[null,{"$f":"'Calc - Tariff Smoothing'!C58","v":"SON1x50"},{"$f":"'Calc - Tariff Smoothing'!D58","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q58*(1+INDIRECT(\"CPI\"&D$5))","v":48.133085717597737},{"$f":"D52*(1+INDIRECT(\"CPI\"&E$5))","v":49.300252715055606},50.495722049245998,51.720180016359834,52.974329554410438]
[null,{"$f":"'Calc - Tariff Smoothing'!C59","v":"SON1x600"},{"$f":"'Calc - Tariff Smoothing'!D59","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q59*(1+INDIRECT(\"CPI\"&D$5))","v":72.825344764460041},{"$f":"D53*(1+INDIRECT(\"CPI\"&E$5))","v":74.591268093919325},76.400012850666243,78.252617400639096,80.150145288848663]
[null,{"$f":"'Calc - Tariff Smoothing'!C60","v":"SON1x70"},{"$f":"'Calc - Tariff Smoothing'!D60","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q60*(1+INDIRECT(\"CPI\"&D$5))","v":46.445657296897728},{"$f":"D54*(1+INDIRECT(\"CPI\"&E$5))","v":47.571906270217923},48.725465369472964,49.906996830985577,51.117178949479268]
[null,{"$f":"'Calc - Tariff Smoothing'!C61","v":"SON2x250"},{"$f":"'Calc - Tariff Smoothing'!D61","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q61*(1+INDIRECT(\"CPI\"&D$5))","v":92.458375898975234},{"$f":"D55*(1+INDIRECT(\"CPI\"&E$5))","v":94.700375624922245},96.996741034045854,99.348790426019804,101.75787406763256]
[null,{"$f":"'Calc - Tariff Smoothing'!C62","v":"SON2x400"},{"$f":"'Calc - Tariff Smoothing'!D62","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q62*(1+INDIRECT(\"CPI\"&D$5))","v":93.797155161960362},{"$f":"D56*(1+INDIRECT(\"CPI\"&E$5))","v":96.071618606975903},98.401234939664619,100.78734154842262,103.23130825163827]
[null,{"$f":"'Calc - Tariff Smoothing'!C63","v":"SON4x250"},{"$f":"'Calc - Tariff Smoothing'!D63","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q63*(1+INDIRECT(\"CPI\"&D$5))","v":143.56158809791489},{"$f":"D57*(1+INDIRECT(\"CPI\"&E$5))","v":147.0427766656627},150.608379692771,154.26044412407211,158.00106654024486]
[null,{"$f":"'Calc - Tariff Smoothing'!C64","v":"SON4x600"},{"$f":"'Calc - Tariff Smoothing'!D64","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q64*(1+INDIRECT(\"CPI\"&D$5))","v":175.98908566529616},{"$f":"D58*(1+INDIRECT(\"CPI\"&E$5))","v":180.2566004036297},184.62759702535988,189.10458483645229,193.69013399039702]
[null,{"$f":"'Calc - Tariff Smoothing'!C65","v":"TF1x20"},{"$f":"'Calc - Tariff Smoothing'!D65","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q65*(1+INDIRECT(\"CPI\"&D$5))","v":42.849181049306097},{"$f":"D59*(1+INDIRECT(\"CPI\"&E$5))","v":43.888219981534007},44.952454305511488,46.042494977907936,47.1589677703262]
[null,{"$f":"'Calc - Tariff Smoothing'!C66","v":"TF1x40"},{"$f":"'Calc - Tariff Smoothing'!D66","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q66*(1+INDIRECT(\"CPI\"&D$5))","v":67.869425408580838},{"$f":"D60*(1+INDIRECT(\"CPI\"&E$5))","v":69.515173905531299},71.200829740711157,72.927360617051633,74.695757703067088]
[null,{"$f":"'Calc - Tariff Smoothing'!C67","v":"TF1x80"},{"$f":"'Calc - Tariff Smoothing'!D67","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q67*(1+INDIRECT(\"CPI\"&D$5))","v":42.551051181197685},{"$f":"D61*(1+INDIRECT(\"CPI\"&E$5))","v":43.582860837807281},44.639690585294048,45.722147129500961,46.830851888127228]
[null,{"$f":"'Calc - Tariff Smoothing'!C68","v":"TF2x14 T5"},{"$f":"'Calc - Tariff Smoothing'!D68","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q68*(1+INDIRECT(\"CPI\"&D$5))","v":43.436407858059475},{"$f":"D62*(1+INDIRECT(\"CPI\"&E$5))","v":44.489686304355125},45.568505432768326,46.673484572827114,47.805258072024287]
[null,{"$f":"'Calc - Tariff Smoothing'!C69","v":"TF2x20"},{"$f":"'Calc - Tariff Smoothing'!D69","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q69*(1+INDIRECT(\"CPI\"&D$5))","v":53.996966639036003},{"$f":"D63*(1+INDIRECT(\"CPI\"&E$5))","v":55.306325398906132},56.647434467520632,58.021063750069928,59.428001820980306]
[null,{"$f":"'Calc - Tariff Smoothing'!C70","v":"TF2x26"},{"$f":"'Calc - Tariff Smoothing'!D70","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q70*(1+INDIRECT(\"CPI\"&D$5))","v":43.085602264675721},{"$f":"D64*(1+INDIRECT(\"CPI\"&E$5))","v":44.130374115040176},45.200480373233233,46.296535366889955,47.419168320320559]
[null,{"$f":"'Calc - Tariff Smoothing'!C71","v":"TF2x40"},{"$f":"'Calc - Tariff Smoothing'!D71","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q71*(1+INDIRECT(\"CPI\"&D$5))","v":43.085602264675721},{"$f":"D65*(1+INDIRECT(\"CPI\"&E$5))","v":44.130374115040176},45.200480373233233,46.296535366889955,47.419168320320559]
[null,{"$f":"'Calc - Tariff Smoothing'!C72","v":"TF4x20"},{"$f":"'Calc - Tariff Smoothing'!D72","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q72*(1+INDIRECT(\"CPI\"&D$5))","v":42.925949674410276},{"$f":"D66*(1+INDIRECT(\"CPI\"&E$5))","v":43.966850149573283},45.032991156568727,46.124984746656438,47.243457812572146]
[null,{"$f":"'Calc - Tariff Smoothing'!C73","v":"TF4x40"},{"$f":"'Calc - Tariff Smoothing'!D73","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q73*(1+INDIRECT(\"CPI\"&D$5))","v":44.541213412208556},{"$f":"D67*(1+INDIRECT(\"CPI\"&E$5))","v":45.621282008401863},46.727540914268303,47.860625211989877,49.02118538369546]
[null,{"$f":"'Calc - Tariff Smoothing'!C74","v":"TH1x1500"},{"$f":"'Calc - Tariff Smoothing'!D74","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q74*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D68*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C75","v":"TH1x500"},{"$f":"'Calc - Tariff Smoothing'!D75","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q75*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D69*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C76","v":"TH1x750"},{"$f":"'Calc - Tariff Smoothing'!D76","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q76*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D70*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]

{"sheet":"Input - General","index":4,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[72,1,73,1],[26,1,27,1],[51,1,52,1],[26,13,27,13],[40,1,41,1],[51,3,52,3],[51,5,52,5],[40,5,41,5],[26,5,27,5],[26,3,27,3],[40,3,41,3],[26,7,27,7],[51,13,52,13],[26,8,27,8],[26,9,27,9],[26,10,27,10],[65,1,66,1],[65,3,66,3],[65,7,66,7],[65,8,66,8],[26,11,27,11],[51,7,52,7],[51,8,52,8],[51,9,52,9],[51,10,52,10],[51,11,52,11],[65,14,66,14],[25,7,25,13],[5,7,5,13],[50,7,50,13],[64,7,64,13],[65,9,66,9],[65,10,66,10],[65,11,66,11],[65,12,66,12],[65,13,66,13],[26,12,27,12],[51,12,52,12]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Cell colour legend"]
[]
[null,"Inputs - hardcoded value"]
[null,"Derived Inputs - Calculated or referenced to another cell"]
[null,"Derived Inputs - Calculated by goal seek macro",null,null,null,null,null,"Price $ nominal"]
[null,"General assumptions",null,"Units",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,"CPI (%)",null,"% p.a.",null,null,null,1.9518706553279808E-2,{"$f":"'AER Inputs'!C7","v":1.9E-2},{"$f":"'AER Inputs'!D7","v":2.4248746575396697E-2},{"$f":"J9","v":2.4248746575396697E-2},{"$f":"K9","v":2.4248746575396697E-2},2.4248746575396697E-2,2.4248746575396697E-2]
[null,"Labour real price escalation (%)",null,"% p.a.",null,null,null,5.2286525342141177E-3,{"$f":"'AER Inputs'!C9","v":6.9168439129583901E-3},{"$f":"'AER Inputs'!D9","v":6.0822149670462893E-3},{"$f":"'AER Inputs'!E9","v":7.0082709307400619E-3},{"$f":"'AER Inputs'!F9","v":1.0452287693787875E-2},{"$f":"'AER Inputs'!G9","v":1.2144197702140463E-2},{"$f":"'AER Inputs'!H9","v":1.062372046758912E-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$7))","v":54.288213645451869},55.942834122068525,57.700947292694487,59.717854428470361,61.908748784734634,64.083608017132363]
[null,"Labour rate - overtime (1.89 times) ($/hour)",null,"$/hour",null,1.89,null,{"$f":"PriceLabourFY18*F12","v":99.999899999999982},{"$f":"PriceLabourFY19*F12","v":102.60472378990403},{"$f":"PriceLabourFY20*F12","v":105.73195649070951},{"$f":"PriceLabourFY21*F12","v":109.05479038319257},{"$f":"PriceLabourFY22*F12","v":112.86674486980897},{"$f":"PriceLabourFY23*F12","v":117.00753520314845},{"$f":"PriceLabourFY24*F12","v":121.11801915238016}]
[null,"EWP ($/hour)",null,"$/hour",null,null,null,32.091625835189312,{"$f":"INDIRECT(\"priceewp\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":32.701366726057906},{"$f":"INDIRECT(\"priceewp\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":33.494333880467195},34.306529494446366,35.138419834038565,35.990482471654055,36.863206560235447]
[null,"Average Visor cost ",null,"$/unit",null,null,null,49.719738430583497,{"$f":"INDIRECT(\"PriceVisor\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":50.664413460764578},{"$f":"INDIRECT(\"PriceVisor\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":51.892961983165776},53.151301267342255,54.440153701926597,55.76025919257026,57.112375586709327]
[null,"Average PE cell cost",null,"$/unit",null,null,null,{"$f":"'AER Inputs'!C11","v":11.65},{"$f":"INDIRECT(\"PricePECell\"&H7)*((1+INDIRECT(\"CPI\"&I7)))","v":11.87135},{"$f":"INDIRECT(\"PricePECell\"&I7)*((1+INDIRECT(\"CPI\"&J7)))","v":12.159215357657835},12.454061089421351,12.756056460613239,13.065374841028101,13.382193804460755]
[null,"Average miscellaneous materials cost",null,"$/unit",null,null,null,15,{"$f":"INDIRECT(\"PriceMisc\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":15.284999999999998},{"$f":"INDIRECT(\"PriceMisc\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":15.655642091404935},16.035271788954528,16.424107030832495,16.822371039950344,17.230292452095391]
[null,"Miscellaneous materials costs (SON 400 AR)",null,"$/unit",null,null,null,140,{"$f":"INDIRECT(\"SON400ARMiscMaterials\"&H7)","v":140},{"$f":"INDIRECT(\"SON400ARMiscMaterials\"&I7)","v":140},140,140,140,140]
[null,"Miscellaneous failures (SON 400 AR)",null,"% p.a.",null,0.125]
[null,"Nominal Vanilla WACC",null,"% p.a.",null,{"$f":"'AER Inputs'!D5","v":5.721960831712479E-2}]
[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,0.11164233198340064,null,{"$f":"OverheadsCAM","v":0.11164233198340064},0.11164233198340064,0.11164233198340064,0.11164233198340064,0.11164233198340064,0.11164233198340064,0.11164233198340064]
[null,"Overhead cost allocation (Direct + Indirect) (%)",null,"% p.a.",null,0.22860773346023106,null,{"$f":"OverheadsOther","v":0.22860773346023106},0.22860773346023106,0.22860773346023106,0.22860773346023106,0.22860773346023106,0.22860773346023106,0.22860773346023106]
[]
[null,null,null,null,null,null,null,"Price $ nominal"]
[null,"Bulk maintenance assumptions",null,"Units",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[]
[null,"Servicing of Minor Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,24.671900800380101,{"$f":"INDIRECT(\"PriceBulkTask1\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":25.140666915587321},25.750296576359858,26.374708992281313,27.014262626634977,27.669324634989458,28.340271075975696]
[null,"Servicing of Major Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":29.28487184701844},29.994993282929759,30.722334273578248,31.467312371582871,32.230355254690231,33.011900971296221]
[null,"Servicing of Minor LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,24.671900800380119,{"$f":"INDIRECT(\"PriceBulkTask1LED\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":25.140666915587339},25.750296576359876,26.374708992281331,27.014262626634995,27.669324634989476,28.340271075975714]
[null,"Servicing of Major LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2LED\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":29.28487184701844},29.994993282929759,30.722334273578248,31.467312371582871,32.230355254690231,33.011900971296221]
[null,"Replacement of Luminaire Visor",null,"Cycle time (Yrs)",null,140.38757906843011,null,11.485004423800044,{"$f":"INDIRECT(\"PriceBulkTask3\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":11.703219507852245},11.987007911814391,12.277677828865253,12.575396127071773,12.880333720842362,13.192665669045605]
[null,"Replacement of Photo-electric Cell",null,"Cycle time (Yrs)",null,0,null,5.5741804910418047,{"$f":"INDIRECT(\"PriceBulkTask4\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":5.6800899203715982},5.8178249813761544,5.9588999449695566,6.1033957996032688,6.2513954975971888,6.4029840027609985]
[null,"Minor Non-Electrical Repair",null,"Cycle time (Yrs)",null,168.60082872928177,null,24.139541030745409,{"$f":"INDIRECT(\"PriceBulkTask5\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":24.598192310329569},25.194667641875622,25.805606752574811,26.431360370942343,27.072287730220307,27.728756774606641]
[null,"Apply Temporary Insulation",null,"Cycle time (Yrs)",null,49.925153374233126,null,14.461498562264984,{"$f":"INDIRECT(\"PriceBulkTask6\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":14.736267034948018},15.093603039745844,15.459603994766278,15.834480014191355,16.218446307208666,16.611723301558847]
[null,"Minor Electrical Work",null,"Cycle time (Yrs)",null,66.503405066739305,null,40.199504534395047,{"$f":"INDIRECT(\"PriceBulkTask7\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":40.963295120548551},41.956603682819917,42.973998732688969,44.016064337289365,45.08339872665065,46.176614637130761]
[null,"Night Time Traffic Route Luminaire (TRL) Patrol",null,"Cycle time (Yrs)",null,16275.599999999999,null,8290.4881772205226,{"$f":"INDIRECT(\"PriceBulkTask8\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":8448.0074525877117},8652.8610443725738,8862.6820789896865,9077.591010701417,9297.7112146350137,9523.1690576099209]
[]
[null,"Spot maintenance assumptions",null,"Units",null,"Inputs"]
[]
[]
[null,"Number of workers in standard crew",null,"no. of ppl",null,2]
[null,"Additional workers on traffic route",null,"no. of ppl",null,1]
[null,"Time required for average spot lamp replacement (hours)",null,"no. of hrs",null,{"$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,null,null,null,null,null,null,"Price $ nominal"]
[null,"Connection maintenance assumptions",null,"Units",null,"Type",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[]
[null,"Connection type - \"O/U\"",null,"$/unit",null,"O/U",null,74.362331106161832,{"$f":"H55*(1+INDIRECT(\"CPI\"&I$52))","v":75.775215397178897},{"$f":"I55*(1+INDIRECT(\"CPI\"&J$52))","v":77.612669392041184},79.494679343168841,81.422325676653756,83.396715017566351,85.4189808252479]
[null,"Connection type - \"OH\"",null,"$/unit",null,"OH",null,0,{"$f":"H56*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"OH2\"",null,"$/unit",null,"OH2",null,0,{"$f":"H57*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"OHS\"",null,"$/unit",null,"OHS",null,0,{"$f":"H58*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UG2\"",null,"$/unit",null,"UG2",null,0,{"$f":"H59*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UGR1\"",null,"$/unit",null,"UGR1",null,68.163746963668501,{"$f":"H60*(1+INDIRECT(\"CPI\"&I$52))","v":69.458858155978191},71.14314840481893,72.868280581063217,74.63524505025832,76.445056193074663,78.298752987642487]
[null,"Connection type - \"UGR2\"",null,"$/unit",null,"UGR2",null,24.783755843033216,{"$f":"H61*(1+INDIRECT(\"CPI\"&I$52))","v":25.254647204050844},25.867040743952924,26.494284059608496,27.136737239466513,27.794769103669466,28.468757415786012]
[null,"Connection type - \"UGS\"",null,"$/unit",null,"UGS",null,0,{"$f":"H62*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UG-SP\"",null,"$/unit",null,"UG-SP",null,0,{"$f":"H63*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Price $ nominal"]
[null,"Targeted Overheads",null,"Units",null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24","NPV FY19 (FY20-24)"]
[]
[]
[null,"Overhead pre-CAM change",null,"$ nominal",null,null,null,2500000,{"$f":"H69*(1+INDIRECT(\"CPI\"&I$66))","v":2547499.9999999995},2650430,2393392,2188423,2177629,2183560]
[null,"CAM impact",null,"$ nominal",null,null,null,1500000,1528499.9999999998,1590258,1436035,1313054,1306577,1310136]
[null,"Unrecovered: Overhead pre-CAM change",null,"$ nominal",null,null,null,{"$f":"'Report - Summary'!C11-H69","v":-102706.04406377161},{"$f":"'Report - Summary'!D11-I69","v":-98700.182427228428},{"$f":"'Report - Summary'!E11-J69","v":-268108.08093461161},{"$f":"'Report - Summary'!F11-K69","v":-78819.601411147974},{"$f":"'Report - Summary'!G11-L69","v":79758.642869179603},{"$f":"'Report - Summary'!H11-M69","v":138310.02679857565},{"$f":"'Report - Summary'!I11-N69","v":192710.13879401051},{"$f":"NPV(NominalVanillaWACC,J71:N71)","v":2.8079224819829259E-9}]
[null,"Unrecovered: CAM impact",null,"$ nominal",null,null,null,{"$f":"'Report - Summary'!C12-H70","v":-61623.706343241967},{"$f":"'Report - Summary'!D12-I70","v":-59220.191078073811},{"$f":"'Report - Summary'!E12-J70","v":-160864.92796670785},{"$f":"'Report - Summary'!F12-K70","v":-47291.637994449353},{"$f":"'Report - Summary'!G12-L70","v":47854.910120012937},{"$f":"'Report - Summary'!H12-M70","v":82986.338885834208},{"$f":"'Report - Summary'!I12-N70","v":115626.00407217978},{"$f":"NPV(NominalVanillaWACC,J72:N72)","v":-1.4452542186676824E-9}]
[null,"Options"]
[]
[]
[null,"Traffic",null,null,null,1]
[null,"Non-Traffic",null,null,null,0]

{"sheet":"Input - Inventory","index":5,"n_rows":77,"n_cols":40,"rows_kept":77,"cut":false,"hidden":false,"merged":[[73,2,73,4],[74,2,74,4],[75,2,75,4],[76,2,76,4],[5,33,5,39],[2,1,2,3],[5,31,6,31],[5,15,5,21],[5,23,5,29],[3,1,3,3],[5,8,5,10],[3,23,3,29]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Cell colour legend"]
[null,"Inputs - hardcoded value"]
[null,"Derived Inputs - Calculated or referenced to another cell"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty of assets being maintained",null,null,null,null,null,null,null,"Price",null,null,null,null,null,null,null,"Average annual failure under selected bulk cycle",null,"Number of Spot Tasks"]
[null,"#","Description","Type","Route","Category","Is LED","Lamps (#)","Rate 1","Rate 2","Rate 3","Rate 4","Rate 5","Total",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,1,"O/U","Connection","NonTraffic","n/a","N",0,560,16,19,0,0,{"$f":"SUM(I9:M9)","v":595},null,{"$f":"I9+J9+L9+M9","v":576},{"$f":"Count1FY18","v":576},576,576,576,576,576]
[null,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},{"$f":"Count2FY18","v":196623},196623,196623,196623,196623,196623]
[null,3,"OH2","Connection","NonTraffic","n/a","N",0,521,197,10,0,0,728,null,718,{"$f":"Count3FY18","v":718},718,718,718,718,718]
[null,4,"OHS","Connection","NonTraffic","n/a","N",0,8,1,0,0,0,9,null,9,{"$f":"Count4FY18","v":9},9,9,9,9,9]
[null,5,"UG2","Connection","NonTraffic","n/a","N",0,649,485,161,0,0,1295,null,1134,{"$f":"Count5FY18","v":1134},1134,1134,1134,1134,1134]
[null,6,"UGR1","Connection","NonTraffic","n/a","N",0,31681,0,1741,0,111,33533,null,31792,{"$f":"Count6FY18","v":31792},31792,31792,31792,31792,31792]
[null,7,"UGR2","Connection","NonTraffic","n/a","N",0,0,20883,785,54,0,21722,null,20937,{"$f":"Count7FY18","v":20937},20937,20937,20937,20937,20937]
[null,8,"UGS","Connection","NonTraffic","n/a","N",0,30,78,1,0,0,109,null,{"$f":"I16+J16+L16+M16","v":108},{"$f":"Count8FY18","v":108},108,108,108,108,108]
[null,9,"UG-SP","Connection","NonTraffic","n/a","N",0,6,7,1185,0,0,1198,null,13,{"$f":"Count9FY18","v":13},13,13,13,13,13]
[null,10,"LED TRIAL","Lamp","NonTraffic","Minor","Y",1,67,0,0,0,0,67,null,67,67,67,67,67,67,67,null,null,null,null,null,null,null,null,null,0,null,{"$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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,0,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,null,null,null,null,null,null,null,null,0.08,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,null,null,null,null,null,null,null,null,5.0099999999999999E-2,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,null,null,null,null,null,null,null,null,5.0099999999999999E-2,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,null,null,null,null,null,null,null,null,5.0099999999999999E-2,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,null,null,null,null,null,null,null,null,3.5299999999999998E-2,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,null,null,null,null,null,null,null,null,5.0099999999999999E-2,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,null,null,null,null,null,null,null,null,4.4699999999999997E-2,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,null,null,null,null,null,null,null,null,0.08,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,0.04,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,6.518620253747219E-2,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,null,null,null,null,null,null,null,null,0.12612316407368807,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,null,null,null,null,null,null,null,null,0.12612316407368807,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,null,null,null,null,null,null,null,null,0.23633927563141766,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,null,null,null,null,null,null,null,null,0.23633927563141766,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.158,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.10290000000000001,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,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,null,null,null,null,null,null,null,null,0.06,null,0.8991239180552566,0.8991239180552566,0,0,0,0,0]
[]
[null,null,"Non LED",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,$G$9:$G$72,\"N\",ColumnInventoryType,\"Lamp\")","v":215407},215407,175922,137113,102848,97926,97134,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,$G$9:$G$72,\"N\",ColumnInventoryType,\"Lamp\")","v":22489.656766776436},22489.656766776436,18257.231513408242,14145.960050100719,10748.838807184689,10259.428801914237,10172.863122631154]
[null,null,"LED",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,$G$9:$G$72,\"Y\",ColumnInventoryType,\"Lamp\")","v":36501},36501,75985.666666666657,114796,149066,153996,154796,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,$G$9:$G$72,\"Y\",ColumnInventoryType,\"Lamp\")","v":1912.3052666168653},1912.3052666168653,3980.926291171756,6014.2186621339042,7809.6407461031094,8067.9258606046624,8109.838252410188]
[null,null,"Lamp Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,ColumnInventoryType,\"Lamp\")","v":251908},251908,251907.66666666666,251909,251914,251922,251930,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,ColumnInventoryType,\"Lamp\")","v":24401.962033393302},24401.962033393302,22238.157804579998,20160.178712234632,18558.479553287802,18327.354662518894,18282.701375041343]
[null,null,"Connection Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,ColumnInventoryType,\"Connection\")","v":251910},251910,251910,251910,251910,251910,251910,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,ColumnInventoryType,\"Connection\")","v":0},0,0,0,0,0,0]

{"sheet":"Calc - Tariff Smoothing","index":6,"n_rows":82,"n_cols":38,"rows_kept":82,"cut":false,"hidden":false,"merged":[[7,1,7,3],[6,1,6,3],[4,1,4,3],[3,1,3,3],[9,36,10,37],[9,4,9,8],[9,10,9,14],[9,16,9,20],[9,22,9,27],[9,29,9,34]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Maintenance charges per component"]
[null,null,null,null,"FY20","FY21","FY22","FY23","FY24"]
[null,"CPI",null,null,{"$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",null,null,{"$f":"1+E4","v":1.0242487465753967},{"$f":"E5*(1+F4)","v":1.0490854948612711},{"$f":"F5*(1+G4)","v":1.0745245031620867},{"$f":"G5*(1+H4)","v":1.1005803755283181},{"$f":"H5*(1+I4)","v":1.1272680701403592}]
[]
[null,"Nominal Vanilla WACC",null,null,{"$f":"NominalVanillaWACC","v":5.721960831712479E-2}]
[null,"Real Vanilla WACC",null,null,{"$f":"(1+E7)/(1+E4)-1","v":3.2190287615158963E-2}]
[]
[null,null,null,null,"Volumes",null,null,null,null,null,"Unsmoothed Prices (Real $ FY19)",null,null,null,null,null,"Smoothed Prices (Real $ FY19)",null,null,null,null,null,"Unsmoothed Revenue (Real $ FY19)",null,null,null,null,null,null,"Smoothed Revenue (Real $ FY19)",null,null,null,null,null,null,"NPV Difference"]
[null,{"$f":"'Input - Inventory'!B7","v":"#"},{"$f":"'Input - Inventory'!C7","v":"Description"},{"$f":"'Input - Inventory'!D7","v":"Type"},"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24","NPV",null,"FY20","FY21","FY22","FY23","FY24","NPV"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!R9","v":576},{"$f":"'Input - Inventory'!S9","v":576},{"$f":"'Input - Inventory'!T9","v":576},{"$f":"'Input - Inventory'!U9","v":576},{"$f":"'Input - Inventory'!V9","v":576},null,{"$f":"'Calc - Opex FY20'!I12/E$5","v":103.49169521084285},{"$f":"'Calc - Opex FY21'!I12/F$5","v":103.49169521084285},{"$f":"'Calc - Opex FY22'!I12/G$5","v":103.49169521084283},{"$f":"'Calc - Opex FY23'!I12/H$5","v":103.49169521084285},{"$f":"'Calc - Opex FY24'!I12/I$5","v":103.49169521084285},null,{"$f":"IFERROR(NPV($E$8,W13:AA13)/NPV($E$8,E13:I13),0)","v":103.49169521084283},{"$f":"Q13","v":103.49169521084283},{"$f":"R13","v":103.49169521084283},103.49169521084283,103.49169521084283,null,{"$f":"E13*K13","v":59611.216441445482},{"$f":"F13*L13","v":59611.216441445482},59611.216441445475,59611.216441445482,59611.216441445482,{"$f":"NPV($E$8,W13:AA13)","v":271302.96511296381},null,{"$f":"E13*Q13","v":59611.216441445475},{"$f":"F13*R13","v":59611.216441445475},59611.216441445475,59611.216441445475,59611.216441445475,{"$f":"NPV($E$8,AD13:AH13)","v":271302.96511296381},null,{"$f":"AI13-AB13","v":0},{"$f":"IFERROR(AK13/AB13,0)","v":0}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!R10","v":196623},{"$f":"'Input - Inventory'!S10","v":196623},{"$f":"'Input - Inventory'!T10","v":196623},{"$f":"'Input - Inventory'!U10","v":196623},{"$f":"'Input - Inventory'!V10","v":196623},null,{"$f":"'Calc - Opex FY20'!I13/E$5","v":0},{"$f":"'Calc - Opex FY21'!I13/F$5","v":0},{"$f":"'Calc - Opex FY22'!I13/G$5","v":0},{"$f":"'Calc - Opex FY23'!I13/H$5","v":0},{"$f":"'Calc - Opex FY24'!I13/I$5","v":0},null,{"$f":"IFERROR(NPV($E$8,W14:AA14)/NPV($E$8,E14:I14),0)","v":0},{"$f":"Q14","v":0},0,0,0,null,{"$f":"E14*K14","v":0},0,0,0,0,{"$f":"NPV($E$8,W14:AA14)","v":0},null,{"$f":"E14*Q14","v":0},0,0,0,0,{"$f":"NPV($E$8,AD14:AH14)","v":0},null,{"$f":"AI14-AB14","v":0},{"$f":"IFERROR(AK14/AB14,0)","v":0}]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!R11","v":718},{"$f":"'Input - Inventory'!S11","v":718},{"$f":"'Input - Inventory'!T11","v":718},{"$f":"'Input - Inventory'!U11","v":718},{"$f":"'Input - Inventory'!V11","v":718},null,{"$f":"'Calc - Opex FY20'!I14/E$5","v":0},{"$f":"'Calc - Opex FY21'!I14/F$5","v":0},{"$f":"'Calc - Opex FY22'!I14/G$5","v":0},{"$f":"'Calc - Opex FY23'!I14/H$5","v":0},{"$f":"'Calc - Opex FY24'!I14/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!R12","v":9},{"$f":"'Input - Inventory'!S12","v":9},{"$f":"'Input - Inventory'!T12","v":9},{"$f":"'Input - Inventory'!U12","v":9},{"$f":"'Input - Inventory'!V12","v":9},null,{"$f":"'Calc - Opex FY20'!I15/E$5","v":0},{"$f":"'Calc - Opex FY21'!I15/F$5","v":0},{"$f":"'Calc - Opex FY22'!I15/G$5","v":0},{"$f":"'Calc - Opex FY23'!I15/H$5","v":0},{"$f":"'Calc - Opex FY24'!I15/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!R13","v":1134},{"$f":"'Input - Inventory'!S13","v":1134},{"$f":"'Input - Inventory'!T13","v":1134},{"$f":"'Input - Inventory'!U13","v":1134},{"$f":"'Input - Inventory'!V13","v":1134},null,{"$f":"'Calc - Opex FY20'!I16/E$5","v":0},{"$f":"'Calc - Opex FY21'!I16/F$5","v":0},{"$f":"'Calc - Opex FY22'!I16/G$5","v":0},{"$f":"'Calc - Opex FY23'!I16/H$5","v":0},{"$f":"'Calc - Opex FY24'!I16/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!R14","v":31792},{"$f":"'Input - Inventory'!S14","v":31792},{"$f":"'Input - Inventory'!T14","v":31792},{"$f":"'Input - Inventory'!U14","v":31792},{"$f":"'Input - Inventory'!V14","v":31792},null,{"$f":"'Calc - Opex FY20'!I17/E$5","v":94.864989037553883},{"$f":"'Calc - Opex FY21'!I17/F$5","v":94.864989037553883},{"$f":"'Calc - Opex FY22'!I17/G$5","v":94.864989037553883},{"$f":"'Calc - Opex FY23'!I17/H$5","v":94.864989037553897},{"$f":"'Calc - Opex FY24'!I17/I$5","v":94.864989037553883},null,94.864989037553883,94.864989037553883,94.864989037553883,94.864989037553883,94.864989037553883,null,3015947.731481913,3015947.731481913,3015947.731481913,3015947.7314819135,3015947.731481913,13726201.393331591,null,3015947.731481913,3015947.731481913,3015947.731481913,3015947.731481913,3015947.731481913,13726201.393331587,null,0,0]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!R15","v":20937},{"$f":"'Input - Inventory'!S15","v":20937},{"$f":"'Input - Inventory'!T15","v":20937},{"$f":"'Input - Inventory'!U15","v":20937},{"$f":"'Input - Inventory'!V15","v":20937},null,{"$f":"'Calc - Opex FY20'!I18/E$5","v":34.492099262264851},{"$f":"'Calc - Opex FY21'!I18/F$5","v":34.492099262264858},{"$f":"'Calc - Opex FY22'!I18/G$5","v":34.492099262264851},{"$f":"'Calc - Opex FY23'!I18/H$5","v":34.492099262264844},{"$f":"'Calc - Opex FY24'!I18/I$5","v":34.492099262264844},null,34.492099262264844,34.492099262264844,34.492099262264844,34.492099262264844,34.492099262264844,null,722161.08225403924,722161.08225403936,722161.08225403924,722161.08225403901,722161.08225403901,3286704.3251358438,null,722161.08225403901,722161.08225403901,722161.08225403901,722161.08225403901,722161.08225403901,3286704.3251358429,null,0,0]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!R16","v":108},{"$f":"'Input - Inventory'!S16","v":108},{"$f":"'Input - Inventory'!T16","v":108},{"$f":"'Input - Inventory'!U16","v":108},{"$f":"'Input - Inventory'!V16","v":108},null,{"$f":"'Calc - Opex FY20'!I19/E$5","v":0},{"$f":"'Calc - Opex FY21'!I19/F$5","v":0},{"$f":"'Calc - Opex FY22'!I19/G$5","v":0},{"$f":"'Calc - Opex FY23'!I19/H$5","v":0},{"$f":"'Calc - Opex FY24'!I19/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!R17","v":13},{"$f":"'Input - Inventory'!S17","v":13},{"$f":"'Input - Inventory'!T17","v":13},{"$f":"'Input - Inventory'!U17","v":13},{"$f":"'Input - Inventory'!V17","v":13},null,{"$f":"'Calc - Opex FY20'!I20/E$5","v":0},{"$f":"'Calc - Opex FY21'!I20/F$5","v":0},{"$f":"'Calc - Opex FY22'!I20/G$5","v":0},{"$f":"'Calc - Opex FY23'!I20/H$5","v":0},{"$f":"'Calc - Opex FY24'!I20/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!R18","v":67},{"$f":"'Input - Inventory'!S18","v":67},{"$f":"'Input - Inventory'!T18","v":67},{"$f":"'Input - Inventory'!U18","v":67},{"$f":"'Input - Inventory'!V18","v":67},null,{"$f":"'Calc - Opex FY20'!I21/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I21/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I21/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I21/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I21/I$5","v":23.416871462557054},null,23.202245656509007,23.202245656509007,23.202245656509007,23.202245656509007,23.202245656509007,null,1542.7648549632365,1547.2557976773182,1554.000627942952,1561.9191532739483,1568.9303879913227,7075.0803979134807,null,1554.5504589861034,1554.5504589861034,1554.5504589861034,1554.5504589861034,1554.5504589861034,7075.0803979134798,null,0,0]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!R19","v":4982.666666666667},{"$f":"'Input - Inventory'!S19","v":10159},{"$f":"'Input - Inventory'!T19","v":15343},{"$f":"'Input - Inventory'!U19","v":15554},{"$f":"'Input - Inventory'!V19","v":15761},null,{"$f":"'Calc - Opex FY20'!I22/E$5","v":30.522338068172186},{"$f":"'Calc - Opex FY21'!I22/F$5","v":30.622881561771035},{"$f":"'Calc - Opex FY22'!I22/G$5","v":30.773885224434473},{"$f":"'Calc - Opex FY23'!I22/H$5","v":30.951165642292604},{"$f":"'Calc - Opex FY24'!I22/I$5","v":31.108133583726357},null,30.850889650608519,30.850889650608519,30.850889650608519,30.850889650608519,30.850889650608519,null,152082.63648101263,311097.85378603195,472163.72099849809,481414.43040021916,490295.29341311113,1711264.1726127651,null,153719.69949909873,313414.18796053191,473345.19990928652,479854.73762556491,486240.87178324087,1711264.1726127651,null,0,0]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!R20","v":34068},{"$f":"'Input - Inventory'!S20","v":64297},{"$f":"'Input - Inventory'!T20","v":89881},{"$f":"'Input - Inventory'!U20","v":93783},{"$f":"'Input - Inventory'!V20","v":94011},null,{"$f":"'Calc - Opex FY20'!I23/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I23/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I23/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I23/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I23/I$5","v":23.416871462557054},null,23.241484789809626,23.241484789809626,23.241484789809626,23.241484789809626,23.241484789809626,null,784461.3892371275,1484834.4182575902,2084703.4394050816,2186290.5067386669,2201443.5030664513,7854319.2448140718,null,791790.90381923434,1494357.7475303896,2088967.894392879,2179656.1680427161,2184955.2265747925,7854319.2448140718,null,0,0]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!R21","v":0},{"$f":"'Input - Inventory'!S21","v":0},{"$f":"'Input - Inventory'!T21","v":0},{"$f":"'Input - Inventory'!U21","v":0},{"$f":"'Input - Inventory'!V21","v":0},null,{"$f":"'Calc - Opex FY20'!I24/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I24/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I24/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I24/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I24/I$5","v":23.416871462557054},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!R22","v":0},{"$f":"'Input - Inventory'!S22","v":0},{"$f":"'Input - Inventory'!T22","v":0},{"$f":"'Input - Inventory'!U22","v":0},{"$f":"'Input - Inventory'!V22","v":0},null,{"$f":"'Calc - Opex FY20'!I25/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I25/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I25/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I25/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I25/I$5","v":23.416871462557054},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!R23","v":1795},{"$f":"'Input - Inventory'!S23","v":3776},{"$f":"'Input - Inventory'!T23","v":5756},{"$f":"'Input - Inventory'!U23","v":6164},{"$f":"'Input - Inventory'!V23","v":6378},null,{"$f":"'Calc - Opex FY20'!I26/E$5","v":30.522338068172186},{"$f":"'Calc - Opex FY21'!I26/F$5","v":30.622881561771035},{"$f":"'Calc - Opex FY22'!I26/G$5","v":30.773885224434473},{"$f":"'Calc - Opex FY23'!I26/H$5","v":30.951165642292604},{"$f":"'Calc - Opex FY24'!I26/I$5","v":31.108133583726357},null,30.858479606178754,30.858479606178754,30.858479606178754,30.858479606178754,30.858479606178754,null,54787.596832369076,115632.00077724742,177134.48335184483,190782.9850190916,198407.67599700671,660098.57840246847,null,55390.970893090867,116521.61899293098,177621.40861316491,190211.66829248585,196815.3829282081,660098.57840246859,null,0,0]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!R24","v":14394},{"$f":"'Input - Inventory'!S24","v":14394},{"$f":"'Input - Inventory'!T24","v":14394},{"$f":"'Input - Inventory'!U24","v":14394},{"$f":"'Input - Inventory'!V24","v":14394},null,{"$f":"'Calc - Opex FY20'!I27/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I27/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I27/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I27/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I27/I$5","v":23.416871462557054},null,23.202245656509,23.202245656509,23.202245656509,23.202245656509,23.202245656509,null,331441.15406478842,332405.96942936297,333855.00057628134,335556.18346604792,337062.44783204625,1519980.7051875615,null,333973.12397979054,333973.12397979054,333973.12397979054,333973.12397979054,333973.12397979054,1519980.7051875612,null,0,0]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!R25","v":3665},{"$f":"'Input - Inventory'!S25","v":3665},{"$f":"'Input - Inventory'!T25","v":3665},{"$f":"'Input - Inventory'!U25","v":3665},{"$f":"'Input - Inventory'!V25","v":3665},null,{"$f":"'Calc - Opex FY20'!I28/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I28/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I28/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I28/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I28/I$5","v":23.416871462557054},null,23.202245656509,23.202245656509,23.202245656509,23.202245656509,23.202245656509,null,84391.540200600924,84637.201469960768,85006.153752401777,85439.308906701801,85822.833910271598,387017.45758735674,null,85036.230331105486,85036.230331105486,85036.230331105486,85036.230331105486,85036.230331105486,387017.45758735674,null,0,0]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!R26","v":1395},{"$f":"'Input - Inventory'!S26","v":2791},{"$f":"'Input - Inventory'!T26","v":4186},{"$f":"'Input - Inventory'!U26","v":4440},{"$f":"'Input - Inventory'!V26","v":4464},null,{"$f":"'Calc - Opex FY20'!I29/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I29/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I29/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I29/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I29/I$5","v":23.416871462557054},null,23.247005013839498,{"$f":"Q30","v":23.247005013839498},23.247005013839498,23.247005013839498,23.247005013839498,null,32121.745860801715,64453.595989811867,97090.248187599951,103506.2841871094,104532.91420885469,360307.27244937181,null,32429.571994306101,64882.390993626039,97311.962987932144,103216.70226144737,103774.63038177951,360307.27244937181,null,0,0]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!R27","v":15545},{"$f":"'Input - Inventory'!S27","v":15545},{"$f":"'Input - Inventory'!T27","v":15545},{"$f":"'Input - Inventory'!U27","v":15545},{"$f":"'Input - Inventory'!V27","v":15545},null,{"$f":"'Calc - Opex FY20'!I30/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I30/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I30/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I30/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I30/I$5","v":23.416871462557054},null,23.202245656509003,23.202245656509003,23.202245656509003,23.202245656509003,23.202245656509003,null,357944.47269258974,358986.43843125243,360551.3397219879,362388.55578572425,364015.26688544941,1641524.2505308215,null,360678.90873043245,360678.90873043245,360678.90873043245,360678.90873043245,360678.90873043245,1641524.2505308215,null,0,0]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!R28","v":52},{"$f":"'Input - Inventory'!S28","v":75},{"$f":"'Input - Inventory'!T28","v":102},{"$f":"'Input - Inventory'!U28","v":152},{"$f":"'Input - Inventory'!V28","v":178},null,{"$f":"'Calc - Opex FY20'!I31/E$5","v":30.522338068172186},{"$f":"'Calc - Opex FY21'!I31/F$5","v":30.622881561771035},{"$f":"'Calc - Opex FY22'!I31/G$5","v":30.773885224434473},{"$f":"'Calc - Opex FY23'!I31/H$5","v":30.951165642292604},{"$f":"'Calc - Opex FY24'!I31/I$5","v":31.108133583726357},null,30.87645061586575,30.87645061586575,30.87645061586575,30.87645061586575,30.87645061586575,null,1587.1615795449536,2296.7161171328275,3138.936292892316,4704.5771776284755,5537.2477779032915,15418.289325259102,null,1605.5754320250189,2315.7337961899311,3149.3979628183065,4693.2204936115941,5496.0082096241031,15418.289325259102,null,0,0]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!R29","v":5},{"$f":"'Input - Inventory'!S29","v":10},{"$f":"'Input - Inventory'!T29","v":15},{"$f":"'Input - Inventory'!U29","v":25},{"$f":"'Input - Inventory'!V29","v":30},null,{"$f":"'Calc - Opex FY20'!I32/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I32/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I32/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I32/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I32/I$5","v":23.416871462557054},null,{"$f":"IFERROR(NPV($E$8,W33:AA33)/NPV($E$8,E33:I33),0)","v":23.280813048959764},{"$f":"Q33","v":23.280813048959764},23.280813048959764,23.280813048959764,23.280813048959764,null,115.13170559427138,230.93370114586838,347.91058834543702,582.80565420669711,702.50614387671158,1757.6802230545684,null,116.40406524479883,232.80813048959766,349.21219573439646,582.02032622399406,698.42439146879292,1757.6802230545686,null,0,0]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!R30","v":17},{"$f":"'Input - Inventory'!S30","v":17},{"$f":"'Input - Inventory'!T30","v":112},{"$f":"'Input - Inventory'!U30","v":207},{"$f":"'Input - Inventory'!V30","v":303},null,{"$f":"'Calc - Opex FY20'!I33/E$5","v":23.026341118854276},{"$f":"'Calc - Opex FY21'!I33/F$5","v":23.09337011458684},{"$f":"'Calc - Opex FY22'!I33/G$5","v":23.194039223029133},{"$f":"'Calc - Opex FY23'!I33/H$5","v":23.312226168267884},{"$f":"'Calc - Opex FY24'!I33/I$5","v":23.416871462557054},null,23.324090619001769,23.324090619001769,23.324090619001769,23.324090619001769,23.324090619001769,null,391.44779902052267,392.58729194797627,2597.7323929792628,4825.6308168314517,7095.3120531547875,13416.96376049436,null,{"$f":"E34*Q34","v":396.50954052303007},{"$f":"F34*R34","v":396.50954052303007},2612.2981493281982,4828.0867581333659,7067.1994575575363,13416.963760494364,null,0,0]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!R31","v":6},{"$f":"'Input - Inventory'!S31","v":6},{"$f":"'Input - Inventory'!T31","v":6},{"$f":"'Input - Inventory'!U31","v":0},{"$f":"'Input - Inventory'!V31","v":0},null,{"$f":"'Calc - Opex FY20'!I34/E$5","v":76.640651918416523},{"$f":"'Calc - Opex FY21'!I34/F$5","v":76.894724793497218},{"$f":"'Calc - Opex FY22'!I34/G$5","v":77.276310248182966},{"$f":"'Calc - Opex FY23'!I34/H$5","v":77.724296923884054},{"$f":"'Calc - Opex FY24'!I34/I$5","v":78.12095407939016},null,76.930524023340411,76.930524023340411,76.930524023340411,76.930524023340411,76.930524023340411,null,459.84391151049914,461.36834876098328,463.6578614890978,0,0,1300.1604896755343,null,461.58314414004246,461.58314414004246,461.58314414004246,0,0,1300.1604896755339,null,0,0]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!R32","v":3091},{"$f":"'Input - Inventory'!S32","v":1719},{"$f":"'Input - Inventory'!T32","v":348},{"$f":"'Input - Inventory'!U32","v":142.99999999999969},{"$f":"'Input - Inventory'!V32","v":142.99999999999969},null,{"$f":"'Calc - Opex FY20'!I35/E$5","v":40.550109639911255},{"$f":"'Calc - Opex FY21'!I35/F$5","v":40.681237152412479},{"$f":"'Calc - Opex FY22'!I35/G$5","v":40.878174159024091},{"$f":"'Calc - Opex FY23'!I35/H$5","v":41.109380966912283},{"$f":"'Calc - Opex FY24'!I35/I$5","v":41.314096508076652},null,40.642730374717146,40.642730374717146,40.642730374717146,40.642730374717146,40.642730374717146,null,125340.38889696568,69931.046664997048,14225.604607340383,5878.6414782684433,5907.9158006549487,210225.76977489915,null,125626.6795882507,69864.853514138769,14143.670170401567,5811.9104435845393,5811.9104435845393,210225.76977489912,null,0,0]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!R33","v":10054},{"$f":"'Input - Inventory'!S33","v":5078},{"$f":"'Input - Inventory'!T33","v":101},{"$f":"'Input - Inventory'!U33","v":101},{"$f":"'Input - Inventory'!V33","v":101},null,{"$f":"'Calc - Opex FY20'!I36/E$5","v":54.951016455411093},{"$f":"'Calc - Opex FY21'!I36/F$5","v":55.147707724162949},{"$f":"'Calc - Opex FY22'!I36/G$5","v":55.443113234080371},{"$f":"'Calc - Opex FY23'!I36/H$5","v":55.789923445912642},{"$f":"'Calc - Opex FY24'!I36/I$5","v":56.096996757659213},null,55.029270342185342,55.029270342185342,55.029270342185342,55.029270342185342,55.029270342185342,null,552477.51944270311,280040.05982329947,5599.7544366421171,5634.7822680371764,5665.7966725235801,812985.10666104499,null,553264.28402033146,279438.63479761715,5557.9563045607192,5557.9563045607192,5557.9563045607192,812985.10666104511,null,0,0]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!R34","v":3724},{"$f":"'Input - Inventory'!S34","v":1957},{"$f":"'Input - Inventory'!T34","v":190},{"$f":"'Input - Inventory'!U34","v":0},{"$f":"'Input - Inventory'!V34","v":0},null,{"$f":"'Calc - Opex FY20'!I37/E$5","v":54.951016455411093},{"$f":"'Calc - Opex FY21'!I37/F$5","v":55.147707724162949},{"$f":"'Calc - Opex FY22'!I37/G$5","v":55.443113234080371},{"$f":"'Calc - Opex FY23'!I37/H$5","v":55.789923445912642},{"$f":"'Calc - Opex FY24'!I37/I$5","v":56.096996757659213},null,55.03046694824878,55.03046694824878,55.03046694824878,55.03046694824878,55.03046694824878,null,204637.5852799509,107924.06401618689,10534.191514475271,0,0,309132.22251055518,null,204933.45891527846,107694.62381772287,10455.788720167267,0,0,309132.22251055518,null,0,0]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!R35","v":41952},{"$f":"'Input - Inventory'!S35","v":41752},{"$f":"'Input - Inventory'!T35","v":41552},{"$f":"'Input - Inventory'!U35","v":41152},{"$f":"'Input - Inventory'!V35","v":40952},null,{"$f":"'Calc - Opex FY20'!I38/E$5","v":35.948773126522113},{"$f":"'Calc - Opex FY21'!I38/F$5","v":36.060965348640593},{"$f":"'Calc - Opex FY22'!I38/G$5","v":36.229463934236115},{"$f":"'Calc - Opex FY23'!I38/H$5","v":36.427283636990339},{"$f":"'Calc - Opex FY24'!I38/I$5","v":36.602437508419115},null,36.241096503723021,36.241096503723021,36.241096503723021,36.241096503723021,36.241096503723021,null,1508122.9302038557,1505617.4252364421,1505406.6853953791,1499055.5762294263,1498943.0208447797,6843134.4219129076,null,1520386.4805241881,1513138.2612234436,1505890.041922699,1491393.6033212098,1484145.3840204652,6843134.4219129076,null,0,0]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!R36","v":6357},{"$f":"'Input - Inventory'!S36","v":3248},{"$f":"'Input - Inventory'!T36","v":138},{"$f":"'Input - Inventory'!U36","v":0},{"$f":"'Input - Inventory'!V36","v":0},null,{"$f":"'Calc - Opex FY20'!I39/E$5","v":40.696289164473924},{"$f":"'Calc - Opex FY21'!I39/F$5","v":40.827416676975162},{"$f":"'Calc - Opex FY22'!I39/G$5","v":41.024353683586774},{"$f":"'Calc - Opex FY23'!I39/H$5","v":41.255560491474945},{"$f":"'Calc - Opex FY24'!I39/I$5","v":41.460276032639328},null,{"$f":"IFERROR(NPV($E$8,W40:AA40)/NPV($E$8,E40:I40),0)","v":40.743533213384787},40.743533213384787,40.743533213384787,40.743533213384787,40.743533213384787,null,258706.31021856074,132607.44936681533,5661.3608083349745,0,0,380251.55731439707,null,259006.64063748709,132334.99587707379,5622.6075834471003,0,0,380251.55731439713,null,0,0]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!R37","v":47982},{"$f":"'Input - Inventory'!S37","v":25736},{"$f":"'Input - Inventory'!T37","v":3490},{"$f":"'Input - Inventory'!U37","v":162},{"$f":"'Input - Inventory'!V37","v":162},null,{"$f":"'Calc - Opex FY20'!I40/E$5","v":38.545778131265784},{"$f":"'Calc - Opex FY21'!I40/F$5","v":38.669996821600336},{"$f":"'Calc - Opex FY22'!I40/G$5","v":38.856557647570938},{"$f":"'Calc - Opex FY23'!I40/H$5","v":39.075582673856189},{"$f":"'Calc - Opex FY24'!I40/I$5","v":39.269512200387304},null,38.601956076295707,38.601956076295707,38.601956076295707,38.601956076295707,38.601956076295707,null,1849503.5262943949,995211.03820070624,135609.38619002257,6330.2443931647031,6361.6609764627428,2860248.9350128975,null,1852199.0564528205,993459.94157954631,134720.82670627203,6253.5168843599049,6253.5168843599049,2860248.9350128975,null,0,0]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!R38","v":16},{"$f":"'Input - Inventory'!S38","v":16},{"$f":"'Input - Inventory'!T38","v":13},{"$f":"'Input - Inventory'!U38","v":10},{"$f":"'Input - Inventory'!V38","v":8},null,{"$f":"'Calc - Opex FY20'!I41/E$5","v":48.805370276895069},{"$f":"'Calc - Opex FY21'!I41/F$5","v":48.974752193615529},{"$f":"'Calc - Opex FY22'!I41/G$5","v":49.229142496739371},{"$f":"'Calc - Opex FY23'!I41/H$5","v":49.527800280540077},{"$f":"'Calc - Opex FY24'!I41/I$5","v":49.792238384210826},null,49.161644813877331,49.161644813877331,49.161644813877331,49.161644813877331,49.161644813877331,null,780.8859244303211,783.59603509784847,639.97885245761177,495.27800280540077,398.33790707368661,2850.2712898827863,null,786.58631702203729,786.58631702203729,639.10138258040524,491.61644813877331,393.29315851101865,2850.2712898827858,null,0,0]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!R39","v":26},{"$f":"'Input - Inventory'!S39","v":22},{"$f":"'Input - Inventory'!T39","v":18},{"$f":"'Input - Inventory'!U39","v":9},{"$f":"'Input - Inventory'!V39","v":5},null,{"$f":"'Calc - Opex FY20'!I42/E$5","v":54.667944776162912},{"$f":"'Calc - Opex FY21'!I42/F$5","v":54.845252960502684},{"$f":"'Calc - Opex FY22'!I42/G$5","v":55.111547519177286},{"$f":"'Calc - Opex FY23'!I42/H$5","v":55.424181065956887},{"$f":"'Calc - Opex FY24'!I42/I$5","v":55.700993614426807},null,54.954583454075568,54.954583454075568,54.954583454075568,54.954583454075568,54.954583454075568,null,1421.3665641802356,1206.5955651310589,992.00785534519116,498.81762959361197,278.50496807213403,4088.7563046529931,null,1428.8191698059647,1209.0008359896624,989.18250217336026,494.59125108668013,274.77291727037783,4088.7563046529931,null,0,0]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!R40","v":6},{"$f":"'Input - Inventory'!S40","v":0},{"$f":"'Input - Inventory'!T40","v":0},{"$f":"'Input - Inventory'!U40","v":0},{"$f":"'Input - Inventory'!V40","v":0},null,{"$f":"'Calc - Opex FY20'!I43/E$5","v":68.438756026153357},{"$f":"'Calc - Opex FY21'!I43/F$5","v":68.616064210493136},{"$f":"'Calc - Opex FY22'!I43/G$5","v":68.882358769167723},{"$f":"'Calc - Opex FY23'!I43/H$5","v":69.194992315947331},{"$f":"'Calc - Opex FY24'!I43/I$5","v":69.471804864417265},null,68.438756026153357,68.438756026153357,68.438756026153357,68.438756026153357,68.438756026153357,null,410.63253615692014,0,0,0,0,397.82639023437514,null,410.63253615692014,0,0,0,0,397.82639023437514,null,0,0]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!R41","v":4},{"$f":"'Input - Inventory'!S41","v":4},{"$f":"'Input - Inventory'!T41","v":4},{"$f":"'Input - Inventory'!U41","v":0},{"$f":"'Input - Inventory'!V41","v":0},null,{"$f":"'Calc - Opex FY20'!I44/E$5","v":54.667944776162912},{"$f":"'Calc - Opex FY21'!I44/F$5","v":54.845252960502684},{"$f":"'Calc - Opex FY22'!I44/G$5","v":55.111547519177286},{"$f":"'Calc - Opex FY23'!I44/H$5","v":55.424181065956887},{"$f":"'Calc - Opex FY24'!I44/I$5","v":55.700993614426807},null,54.870235936124345,54.870235936124345,54.870235936124345,54.870235936124345,54.870235936124345,null,218.67177910465165,219.38101184201074,220.44619007670914,0,0,618.22112639086492,null,219.48094374449738,219.48094374449738,219.48094374449738,0,0,618.22112639086492,null,0,0]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!R42","v":53},{"$f":"'Input - Inventory'!S42","v":50},{"$f":"'Input - Inventory'!T42","v":46},{"$f":"'Input - Inventory'!U42","v":38},{"$f":"'Input - Inventory'!V42","v":35},null,{"$f":"'Calc - Opex FY20'!I45/E$5","v":52.173700534517515},{"$f":"'Calc - Opex FY21'!I45/F$5","v":52.351008718857287},{"$f":"'Calc - Opex FY22'!I45/G$5","v":52.617303277531875},{"$f":"'Calc - Opex FY23'!I45/H$5","v":52.92993682431149},{"$f":"'Calc - Opex FY24'!I45/I$5","v":53.206749372781417},null,52.581910715500278,{"$f":"Q46","v":52.581910715500278},52.581910715500278,52.581910715500278,52.581910715500278,null,2765.2061283294283,2617.5504359428642,2420.3959507664663,2011.3375993238367,1862.2362280473496,10698.07341720668,null,2786.8412679215148,2629.095535775014,2418.7678929130129,1998.1126071890105,1840.3668750425097,10698.073417206679,null,0,0]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!R43","v":120},{"$f":"'Input - Inventory'!S43","v":113},{"$f":"'Input - Inventory'!T43","v":105},{"$f":"'Input - Inventory'!U43","v":90},{"$f":"'Input - Inventory'!V43","v":82},null,{"$f":"'Calc - Opex FY20'!I46/E$5","v":52.092980656147112},{"$f":"'Calc - Opex FY21'!I46/F$5","v":52.270288840486884},{"$f":"'Calc - Opex FY22'!I46/G$5","v":52.536583399161486},{"$f":"'Calc - Opex FY23'!I46/H$5","v":52.849216945941073},{"$f":"'Calc - Opex FY24'!I46/I$5","v":53.126029494411},null,52.507091887723,52.507091887723,52.507091887723,52.507091887723,52.507091887723,null,6251.1576787376534,5906.5426389750182,5516.3412569119564,4756.4295251346966,4356.3344185417018,24524.632564882591,null,6300.8510265267596,5933.3013833126988,5513.2446482109153,4725.6382698950702,4305.5815347932858,24524.632564882591,null,0,0]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!R44","v":289},{"$f":"'Input - Inventory'!S44","v":287},{"$f":"'Input - Inventory'!T44","v":285},{"$f":"'Input - Inventory'!U44","v":281},{"$f":"'Input - Inventory'!V44","v":279},null,{"$f":"'Calc - Opex FY20'!I47/E$5","v":41.745773574645789},{"$f":"'Calc - Opex FY21'!I47/F$5","v":41.863979030872308},{"$f":"'Calc - Opex FY22'!I47/G$5","v":42.041508736655373},{"$f":"'Calc - Opex FY23'!I47/H$5","v":42.249931101175108},{"$f":"'Calc - Opex FY24'!I47/I$5","v":42.434472800155056},null,42.052747676503706,42.052747676503706,42.052747676503706,42.052747676503706,42.052747676503706,null,12064.528563072632,12014.961981860353,11981.829989946782,11872.230639430205,11839.21791124326,54424.729157688933,null,12153.244078509571,12069.138583156564,11985.033087803557,11816.822097097542,11732.716601744534,54424.729157688933,null,0,0]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!R45","v":393},{"$f":"'Input - Inventory'!S45","v":390},{"$f":"'Input - Inventory'!T45","v":387},{"$f":"'Input - Inventory'!U45","v":381},{"$f":"'Input - Inventory'!V45","v":378},null,{"$f":"'Calc - Opex FY20'!I48/E$5","v":59.302347120208061},{"$f":"'Calc - Opex FY21'!I48/F$5","v":59.420552576434581},{"$f":"'Calc - Opex FY22'!I48/G$5","v":59.598082282217632},{"$f":"'Calc - Opex FY23'!I48/H$5","v":59.806504646737373},{"$f":"'Calc - Opex FY24'!I48/I$5","v":59.991046345717322},null,59.60898204058892,59.60898204058892,59.60898204058892,59.60898204058892,59.60898204058892,null,23305.822418241769,23174.015504809486,23064.457843218224,22786.27827040694,22676.615518681148,104731.69279771272,null,23426.329941951444,23247.50299582968,23068.676049707912,22711.02215746438,22532.195211342612,104731.69279771271,null,0,0]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!R46","v":1424},{"$f":"'Input - Inventory'!S46","v":1424},{"$f":"'Input - Inventory'!T46","v":1329},{"$f":"'Input - Inventory'!U46","v":1234},{"$f":"'Input - Inventory'!V46","v":1138},null,{"$f":"'Calc - Opex FY20'!I49/E$5","v":64.117918193063431},{"$f":"'Calc - Opex FY21'!I49/F$5","v":64.343561653621379},{"$f":"'Calc - Opex FY22'!I49/G$5","v":64.682449708737565},{"$f":"'Calc - Opex FY23'!I49/H$5","v":65.080309038494576},{"$f":"'Calc - Opex FY24'!I49/I$5","v":65.432582350610446},null,64.670639323071853,64.670639323071853,64.670639323071853,64.670639323071853,64.670639323071853,null,91303.91550692232,91625.231794756837,85962.975662912228,80309.101353502308,74462.278714994682,386927.55208230083,null,92090.990396054316,92090.990396054316,85947.279660362488,79803.568924670661,73595.187549655762,386927.55208230083,null,0,0]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!R47","v":49},{"$f":"'Input - Inventory'!S47","v":49},{"$f":"'Input - Inventory'!T47","v":40},{"$f":"'Input - Inventory'!U47","v":31},{"$f":"'Input - Inventory'!V47","v":23},null,{"$f":"'Calc - Opex FY20'!I50/E$5","v":70.509071787230226},{"$f":"'Calc - Opex FY21'!I50/F$5","v":70.734715247788174},{"$f":"'Calc - Opex FY22'!I50/G$5","v":71.07360330290436},{"$f":"'Calc - Opex FY23'!I50/H$5","v":71.471462632661385},{"$f":"'Calc - Opex FY24'!I50/I$5","v":71.823735944777241},null,70.978600257706006,70.978600257706006,70.978600257706006,70.978600257706006,70.978600257706006,null,3454.9445175742812,3466.0010471416203,2842.9441321161744,2215.615341612503,1651.9459267298766,12547.372639579035,null,3477.9514126275944,3477.9514126275944,2839.1440103082405,2200.336607988886,1632.5078059272382,12547.372639579036,null,0,0]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!R48","v":19878},{"$f":"'Input - Inventory'!S48","v":19678},{"$f":"'Input - Inventory'!T48","v":19478},{"$f":"'Input - Inventory'!U48","v":19278},{"$f":"'Input - Inventory'!V48","v":19078},null,{"$f":"'Calc - Opex FY20'!I51/E$5","v":60.946467233157748},{"$f":"'Calc - Opex FY21'!I51/F$5","v":61.172110693715702},{"$f":"'Calc - Opex FY22'!I51/G$5","v":61.510998748831874},{"$f":"'Calc - Opex FY23'!I51/H$5","v":61.908858078588906},{"$f":"'Calc - Opex FY24'!I51/I$5","v":62.261131390704755},null,61.531745926360422,61.531745926360422,61.531745926360422,61.531745926360422,61.531745926360422,null,1211493.8756607098,1203744.7942309375,1198111.2336297473,1193478.9660390369,1187817.8646718652,5458238.5377626773,null,1223128.0455241925,1210821.6963389204,1198515.3471536483,1186208.9979683761,1173902.648783104,5458238.5377626773,null,0,0]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!R49","v":2615},{"$f":"'Input - Inventory'!S49","v":2615},{"$f":"'Input - Inventory'!T49","v":2615},{"$f":"'Input - Inventory'!U49","v":2615},{"$f":"'Input - Inventory'!V49","v":2615},null,{"$f":"'Calc - Opex FY20'!I52/E$5","v":60.946467233157748},{"$f":"'Calc - Opex FY21'!I52/F$5","v":61.172110693715702},{"$f":"'Calc - Opex FY22'!I52/G$5","v":61.510998748831874},{"$f":"'Calc - Opex FY23'!I52/H$5","v":61.908858078588906},{"$f":"'Calc - Opex FY24'!I52/I$5","v":62.261131390704755},null,61.538624525243989,61.538624525243989,61.538624525243989,61.538624525243989,61.538624525243989,null,159375.01181470751,159965.06946406656,160851.26172819536,161891.66387550998,162812.85858669292,732396.11876353039,null,160923.50313351303,160923.50313351303,160923.50313351303,160923.50313351303,160923.50313351303,732396.11876353016,null,0,0]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!R50","v":24760},{"$f":"'Input - Inventory'!S50","v":24560},{"$f":"'Input - Inventory'!T50","v":24360},{"$f":"'Input - Inventory'!U50","v":24160},{"$f":"'Input - Inventory'!V50","v":23960},null,{"$f":"'Calc - Opex FY20'!I53/E$5","v":62.437882622325006},{"$f":"'Calc - Opex FY21'!I53/F$5","v":62.66352608288296},{"$f":"'Calc - Opex FY22'!I53/G$5","v":63.002414137999153},{"$f":"'Calc - Opex FY23'!I53/H$5","v":63.400273467756172},{"$f":"'Calc - Opex FY24'!I53/I$5","v":63.75254677987202},null,63.024539142532717,63.024539142532717,63.024539142532717,63.024539142532717,63.024539142532717,null,1545961.9737287671,1539016.2005956054,1534738.8084016594,1531750.6069809892,1527511.0208457336,6990999.9990284145,null,1560487.5891691102,1547882.6813406036,1535277.7735120971,1522672.8656835905,1510067.957855084,6990999.9990284145,null,0,0]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!R51","v":3296},{"$f":"'Input - Inventory'!S51","v":3286},{"$f":"'Input - Inventory'!T51","v":3276},{"$f":"'Input - Inventory'!U51","v":3266},{"$f":"'Input - Inventory'!V51","v":3256},null,{"$f":"'Calc - Opex FY20'!I54/E$5","v":62.437882622325006},{"$f":"'Calc - Opex FY21'!I54/F$5","v":62.66352608288296},{"$f":"'Calc - Opex FY22'!I54/G$5","v":63.002414137999153},{"$f":"'Calc - Opex FY23'!I54/H$5","v":63.400273467756172},{"$f":"'Calc - Opex FY24'!I54/I$5","v":63.75254677987202},null,63.027994087653205,63.027994087653205,63.027994087653205,63.027994087653205,63.027994087653205,null,205795.26112318321,205912.34670835341,206395.90871608522,207065.29314569166,207578.2923152633,939913.51323860697,null,207740.26851290496,207109.98857202844,206479.70863115191,205849.42869027538,205219.14874939882,939913.51323860709,null,0,0]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!R52","v":2112},{"$f":"'Input - Inventory'!S52","v":2102},{"$f":"'Input - Inventory'!T52","v":2092},{"$f":"'Input - Inventory'!U52","v":2072},{"$f":"'Input - Inventory'!V52","v":2062},null,{"$f":"'Calc - Opex FY20'!I55/E$5","v":63.095859999898799},{"$f":"'Calc - Opex FY21'!I55/F$5","v":63.321503460456746},{"$f":"'Calc - Opex FY22'!I55/G$5","v":63.660391515572925},{"$f":"'Calc - Opex FY23'!I55/H$5","v":64.058250845329965},{"$f":"'Calc - Opex FY24'!I55/I$5","v":64.410524157445806},null,63.683816356343065,63.683816356343065,63.683816356343065,63.683816356343065,63.683816356343065,null,133258.45631978626,133101.80027388007,133177.53905057855,132728.69575152369,132814.50081265325,605420.53891521716,null,134500.22014459656,133863.38198103313,133226.5438174697,131952.86749034282,131316.02932677939,605420.53891521716,null,0,0]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!R53","v":332},{"$f":"'Input - Inventory'!S53","v":332},{"$f":"'Input - Inventory'!T53","v":332},{"$f":"'Input - Inventory'!U53","v":332},{"$f":"'Input - Inventory'!V53","v":332},null,{"$f":"'Calc - Opex FY20'!I56/E$5","v":85.993303562473272},{"$f":"'Calc - Opex FY21'!I56/F$5","v":85.66649472767233},{"$f":"'Calc - Opex FY22'!I56/G$5","v":85.46600961078704},{"$f":"'Calc - Opex FY23'!I56/H$5","v":85.337265248028075},{"$f":"'Calc - Opex FY24'!I56/I$5","v":85.175402033956615},null,85.540181756790062,85.540181756790062,85.540181756790062,85.540181756790062,85.540181756790062,null,28549.776782741126,28441.276249587212,28374.715190781299,28331.972062345321,28278.233475273595,129251.26683072057,null,28399.340343254302,28399.340343254302,28399.340343254302,28399.340343254302,28399.340343254302,129251.26683072057,null,0,0]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!R54","v":459},{"$f":"'Input - Inventory'!S54","v":453},{"$f":"'Input - Inventory'!T54","v":447},{"$f":"'Input - Inventory'!U54","v":435},{"$f":"'Input - Inventory'!V54","v":429},null,{"$f":"'Calc - Opex FY20'!I57/E$5","v":46.606665472740957},{"$f":"'Calc - Opex FY21'!I57/F$5","v":46.75709444644626},{"$f":"'Calc - Opex FY22'!I57/G$5","v":46.983019816523722},{"$f":"'Calc - Opex FY23'!I57/H$5","v":47.24825936969507},{"$f":"'Calc - Opex FY24'!I57/I$5","v":47.483108244438959},null,46.993551008514295,46.993551008514295,46.993551008514295,46.993551008514295,46.993551008514295,null,21392.459451988099,21180.963784240157,21001.409857986102,20552.992825817357,20370.253436864314,95195.408960097455,null,21570.039912908062,21288.078606856976,21006.11730080589,20442.194688703719,20160.233382652634,95195.408960097455,null,0,0]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!R55","v":1},{"$f":"'Input - Inventory'!S55","v":1},{"$f":"'Input - Inventory'!T55","v":1},{"$f":"'Input - Inventory'!U55","v":1},{"$f":"'Input - Inventory'!V55","v":1},null,{"$f":"'Calc - Opex FY20'!I58/E$5","v":70.509071787230226},{"$f":"'Calc - Opex FY21'!I58/F$5","v":70.734715247788174},{"$f":"'Calc - Opex FY22'!I58/G$5","v":71.07360330290436},{"$f":"'Calc - Opex FY23'!I58/H$5","v":71.471462632661385},{"$f":"'Calc - Opex FY24'!I58/I$5","v":71.823735944777241},null,71.101229079316468,71.101229079316468,71.101229079316468,71.101229079316468,71.101229079316468,null,70.509071787230226,70.734715247788174,71.07360330290436,71.471462632661385,71.823735944777241,323.59638712192157,null,71.101229079316468,71.101229079316468,71.101229079316468,71.101229079316468,71.101229079316468,323.59638712192151,null,0,0]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!R56","v":1985},{"$f":"'Input - Inventory'!S56","v":1965},{"$f":"'Input - Inventory'!T56","v":1945},{"$f":"'Input - Inventory'!U56","v":1905},{"$f":"'Input - Inventory'!V56","v":1885},null,{"$f":"'Calc - Opex FY20'!I59/E$5","v":44.957335512955979},{"$f":"'Calc - Opex FY21'!I59/F$5","v":45.107764486661274},{"$f":"'Calc - Opex FY22'!I59/G$5","v":45.333689856738751},{"$f":"'Calc - Opex FY23'!I59/H$5","v":45.598929409910085},{"$f":"'Calc - Opex FY24'!I59/I$5","v":45.833778284653981},null,45.346071891413132,45.346071891413132,45.346071891413132,45.346071891413132,45.346071891413132,null,89240.310993217616,88636.757216289407,88174.026771356876,86865.960525878705,86396.672066572748,400096.23642900906,null,90011.952704455063,89105.0312666268,88198.109828798537,86384.266953142011,85477.345515313747,400096.236429009,null,0,0]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!R57","v":30},{"$f":"'Input - Inventory'!S57","v":30},{"$f":"'Input - Inventory'!T57","v":30},{"$f":"'Input - Inventory'!U57","v":30},{"$f":"'Input - Inventory'!V57","v":30},null,{"$f":"'Calc - Opex FY20'!I60/E$5","v":89.370397651092347},{"$f":"'Calc - Opex FY21'!I60/F$5","v":89.712986286825753},{"$f":"'Calc - Opex FY22'!I60/G$5","v":90.227511264334638},{"$f":"'Calc - Opex FY23'!I60/H$5","v":90.831570804364034},{"$f":"'Calc - Opex FY24'!I60/I$5","v":91.36641827171205},null,90.269454766835025,90.269454766835025,90.269454766835025,90.269454766835025,90.269454766835025,null,2681.1119295327703,2691.3895886047726,2706.825337930039,2724.9471241309211,2740.9925481513615,12325.048304338405,null,2708.0836430050508,2708.0836430050508,2708.0836430050508,2708.0836430050508,2708.0836430050508,12325.048304338407,null,0,0]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!R58","v":4},{"$f":"'Input - Inventory'!S58","v":4},{"$f":"'Input - Inventory'!T58","v":4},{"$f":"'Input - Inventory'!U58","v":4},{"$f":"'Input - Inventory'!V58","v":4},null,{"$f":"'Calc - Opex FY20'!I61/E$5","v":90.677481762702314},{"$f":"'Calc - Opex FY21'!I61/F$5","v":91.020070398435749},{"$f":"'Calc - Opex FY22'!I61/G$5","v":91.534595375944619},{"$f":"'Calc - Opex FY23'!I61/H$5","v":92.138654915974001},{"$f":"'Calc - Opex FY24'!I61/I$5","v":92.673502383322017},null,91.576538878444993,{"$f":"Q62","v":91.576538878444993},91.576538878444993,91.576538878444993,91.576538878444993,null,362.70992705080926,364.080281593743,366.13838150377848,368.55461966389601,370.69400953328807,1667.1350135529819,null,366.30615551377997,366.30615551377997,366.30615551377997,366.30615551377997,366.30615551377997,1667.1350135529819,null,0,0]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!R59","v":6},{"$f":"'Input - Inventory'!S59","v":6},{"$f":"'Input - Inventory'!T59","v":6},{"$f":"'Input - Inventory'!U59","v":6},{"$f":"'Input - Inventory'!V59","v":6},null,{"$f":"'Calc - Opex FY20'!I62/E$5","v":138.70867155325095},{"$f":"'Calc - Opex FY21'!I62/F$5","v":139.26277783194425},{"$f":"'Calc - Opex FY22'!I62/G$5","v":140.09497566586205},{"$f":"'Calc - Opex FY23'!I62/H$5","v":141.07198759481381},{"$f":"'Calc - Opex FY24'!I62/I$5","v":141.93705522662918},null,140.16281550542965,140.16281550542965,140.16281550542965,140.16281550542965,140.16281550542965,null,832.25202931950571,835.57666699166543,840.56985399517225,846.43192556888289,851.6223313597751,3827.4596341334732,null,840.97689303257789,840.97689303257789,840.97689303257789,840.97689303257789,840.97689303257789,3827.4596341334727,null,0,0]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!R60","v":2},{"$f":"'Input - Inventory'!S60","v":2},{"$f":"'Input - Inventory'!T60","v":2},{"$f":"'Input - Inventory'!U60","v":2},{"$f":"'Input - Inventory'!V60","v":2},null,{"$f":"'Calc - Opex FY20'!I63/E$5","v":170.36845895919458},{"$f":"'Calc - Opex FY21'!I63/F$5","v":170.92256523788788},{"$f":"'Calc - Opex FY22'!I63/G$5","v":171.75476307180568},{"$f":"'Calc - Opex FY23'!I63/H$5","v":172.73177500075744},{"$f":"'Calc - Opex FY24'!I63/I$5","v":173.59684263257279},null,171.82260291137325,171.82260291137325,171.82260291137325,171.82260291137325,171.82260291137325,null,340.73691791838917,341.84513047577576,343.50952614361137,345.46355000151488,347.19368526514558,1564.0003484603467,null,343.6452058227465,343.6452058227465,343.6452058227465,343.6452058227465,343.6452058227465,1564.0003484603462,null,0,0]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!R61","v":4},{"$f":"'Input - Inventory'!S61","v":4},{"$f":"'Input - Inventory'!T61","v":4},{"$f":"'Input - Inventory'!U61","v":4},{"$f":"'Input - Inventory'!V61","v":4},null,{"$f":"'Calc - Opex FY20'!I64/E$5","v":41.457382506646368},{"$f":"'Calc - Opex FY21'!I64/F$5","v":41.601176193119855},{"$f":"'Calc - Opex FY22'!I64/G$5","v":41.817136197573312},{"$f":"'Calc - Opex FY23'!I64/H$5","v":42.070676271733532},{"$f":"'Calc - Opex FY24'!I64/I$5","v":42.295166173058881},null,41.834741016353199,41.834741016353199,41.834741016353199,41.834741016353199,41.834741016353199,null,165.82953002658547,166.40470477247942,167.26854479029325,168.28270508693413,169.18066469223552,761.59420726589235,null,167.3389640654128,167.3389640654128,167.3389640654128,167.3389640654128,167.3389640654128,761.59420726589224,null,0,0]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!R62","v":123},{"$f":"'Input - Inventory'!S62","v":0},{"$f":"'Input - Inventory'!T62","v":0},{"$f":"'Input - Inventory'!U62","v":0},{"$f":"'Input - Inventory'!V62","v":0},null,{"$f":"'Calc - Opex FY20'!I65/E$5","v":66.262639456971854},{"$f":"'Calc - Opex FY21'!I65/F$5","v":66.531815471655506},{"$f":"'Calc - Opex FY22'!I65/G$5","v":66.936083939593871},{"$f":"'Calc - Opex FY23'!I65/H$5","v":67.410700790992465},{"$f":"'Calc - Opex FY24'!I65/I$5","v":67.830936883810239},null,66.262639456971854,66.262639456971854,66.262639456971854,66.262639456971854,66.262639456971854,null,8150.3046532075377,0,0,0,0,7896.1260835330504,null,8150.3046532075377,0,0,0,0,7896.1260835330504,null,0,0]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!R63","v":48},{"$f":"'Input - Inventory'!S63","v":0},{"$f":"'Input - Inventory'!T63","v":0},{"$f":"'Input - Inventory'!U63","v":0},{"$f":"'Input - Inventory'!V63","v":0},null,{"$f":"'Calc - Opex FY20'!I66/E$5","v":41.543669273180242},{"$f":"'Calc - Opex FY21'!I66/F$5","v":41.687462959653736},{"$f":"'Calc - Opex FY22'!I66/G$5","v":41.903422964107193},{"$f":"'Calc - Opex FY23'!I66/H$5","v":42.156963038267406},{"$f":"'Calc - Opex FY24'!I66/I$5","v":42.381452939592755},null,41.543669273180242,41.543669273180242,41.543669273180242,41.543669273180242,41.543669273180242,null,1994.0961251126516,0,0,0,0,1931.9074680696172,null,1994.0961251126516,0,0,0,0,1931.9074680696172,null,0,0]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!R64","v":222},{"$f":"'Input - Inventory'!S64","v":222},{"$f":"'Input - Inventory'!T64","v":202},{"$f":"'Input - Inventory'!U64","v":182},{"$f":"'Input - Inventory'!V64","v":162},null,{"$f":"'Calc - Opex FY20'!I67/E$5","v":42.065565038506122},{"$f":"'Calc - Opex FY21'!I67/F$5","v":42.209358724979602},{"$f":"'Calc - Opex FY22'!I67/G$5","v":42.425318729433059},{"$f":"'Calc - Opex FY23'!I67/H$5","v":42.678858803593279},{"$f":"'Calc - Opex FY24'!I67/I$5","v":42.903348704918628},null,42.408065426772822,42.408065426772822,42.408065426772822,42.408065426772822,42.408065426772822,null,9338.5554385483592,9370.4776369454721,8569.9143833454782,7767.5523022539764,6950.3424901968174,38410.376143064866,null,9414.5905247435658,9414.5905247435658,8566.4292162081092,7718.2679076726536,6870.106599137197,38410.376143064859,null,0,0]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!R65","v":4477},{"$f":"'Input - Inventory'!S65","v":0},{"$f":"'Input - Inventory'!T65","v":0},{"$f":"'Input - Inventory'!U65","v":0},{"$f":"'Input - Inventory'!V65","v":0},null,{"$f":"'Calc - Opex FY20'!I68/E$5","v":52.718606509967735},{"$f":"'Calc - Opex FY21'!I68/F$5","v":52.917286950320964},{"$f":"'Calc - Opex FY22'!I68/G$5","v":53.215679945422409},{"$f":"'Calc - Opex FY23'!I68/H$5","v":53.565997506761477},{"$f":"'Calc - Opex FY24'!I68/I$5","v":53.876176302117685},null,52.718606509967742,52.718606509967742,52.718606509967742,52.718606509967742,52.718606509967742,null,236021.20134512556,0,0,0,0,228660.55239721798,null,236021.20134512559,0,0,0,0,228660.55239721801,null,0,0]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!R66","v":7},{"$f":"'Input - Inventory'!S66","v":0},{"$f":"'Input - Inventory'!T66","v":0},{"$f":"'Input - Inventory'!U66","v":0},{"$f":"'Input - Inventory'!V66","v":0},null,{"$f":"'Calc - Opex FY20'!I69/E$5","v":42.065565038506122},{"$f":"'Calc - Opex FY21'!I69/F$5","v":42.209358724979602},{"$f":"'Calc - Opex FY22'!I69/G$5","v":42.425318729433059},{"$f":"'Calc - Opex FY23'!I69/H$5","v":42.678858803593279},{"$f":"'Calc - Opex FY24'!I69/I$5","v":42.903348704918628},null,42.065565038506122,42.065565038506122,42.065565038506122,42.065565038506122,42.065565038506122,null,294.45895526954286,0,0,0,0,285.27584380771532,null,294.45895526954286,0,0,0,0,285.27584380771532,null,0,0]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!R67","v":7},{"$f":"'Input - Inventory'!S67","v":0},{"$f":"'Input - Inventory'!T67","v":0},{"$f":"'Input - Inventory'!U67","v":0},{"$f":"'Input - Inventory'!V67","v":0},null,{"$f":"'Calc - Opex FY20'!I70/E$5","v":42.065565038506122},{"$f":"'Calc - Opex FY21'!I70/F$5","v":42.209358724979602},{"$f":"'Calc - Opex FY22'!I70/G$5","v":42.425318729433059},{"$f":"'Calc - Opex FY23'!I70/H$5","v":42.678858803593279},{"$f":"'Calc - Opex FY24'!I70/I$5","v":42.903348704918628},null,42.065565038506122,42.065565038506122,42.065565038506122,42.065565038506122,42.065565038506122,null,294.45895526954286,0,0,0,0,285.27584380771532,null,294.45895526954286,0,0,0,0,285.27584380771532,null,0,0]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!R68","v":6},{"$f":"'Input - Inventory'!S68","v":0},{"$f":"'Input - Inventory'!T68","v":0},{"$f":"'Input - Inventory'!U68","v":0},{"$f":"'Input - Inventory'!V68","v":0},null,{"$f":"'Calc - Opex FY20'!I71/E$5","v":41.909692169928796},{"$f":"'Calc - Opex FY21'!I71/F$5","v":42.053485856402276},{"$f":"'Calc - Opex FY22'!I71/G$5","v":42.26944586085574},{"$f":"'Calc - Opex FY23'!I71/H$5","v":42.522985935015946},{"$f":"'Calc - Opex FY24'!I71/I$5","v":42.747475836341302},null,41.909692169928789,41.909692169928789,41.909692169928789,41.909692169928789,41.909692169928789,null,251.45815301957276,0,0,0,0,243.61608129500848,null,251.45815301957273,0,0,0,0,243.61608129500846,null,0,0]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!R69","v":2},{"$f":"'Input - Inventory'!S69","v":2},{"$f":"'Input - Inventory'!T69","v":2},{"$f":"'Input - Inventory'!U69","v":2},{"$f":"'Input - Inventory'!V69","v":2},null,{"$f":"'Calc - Opex FY20'!I72/E$5","v":43.10935656915786},{"$f":"'Calc - Opex FY21'!I72/F$5","v":43.253150255631347},{"$f":"'Calc - Opex FY22'!I72/G$5","v":43.46911026008479},{"$f":"'Calc - Opex FY23'!I72/H$5","v":43.722650334245024},{"$f":"'Calc - Opex FY24'!I72/I$5","v":43.947140235570366},null,43.486715078864684,43.486715078864684,43.486715078864684,43.486715078864684,43.486715078864684,null,86.218713138315721,86.506300511262694,86.93822052016958,87.445300668490049,87.894280471140732,395.83405433464219,null,86.973430157729368,86.973430157729368,86.973430157729368,86.973430157729368,86.973430157729368,395.83405433464213,null,0,0]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!R70","v":0},{"$f":"'Input - Inventory'!S70","v":0},{"$f":"'Input - Inventory'!T70","v":0},{"$f":"'Input - Inventory'!U70","v":0},{"$f":"'Input - Inventory'!V70","v":0},null,{"$f":"'Calc - Opex FY20'!I73/E$5","v":61.071218494504059},{"$f":"'Calc - Opex FY21'!I73/F$5","v":61.286909024214296},{"$f":"'Calc - Opex FY22'!I73/G$5","v":61.610849030894471},{"$f":"'Calc - Opex FY23'!I73/H$5","v":61.991159142134798},{"$f":"'Calc - Opex FY24'!I73/I$5","v":62.327893994122824},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!R71","v":0},{"$f":"'Input - Inventory'!S71","v":0},{"$f":"'Input - Inventory'!T71","v":0},{"$f":"'Input - Inventory'!U71","v":0},{"$f":"'Input - Inventory'!V71","v":0},null,{"$f":"'Calc - Opex FY20'!I74/E$5","v":61.071218494504059},{"$f":"'Calc - Opex FY21'!I74/F$5","v":61.286909024214296},{"$f":"'Calc - Opex FY22'!I74/G$5","v":61.610849030894471},{"$f":"'Calc - Opex FY23'!I74/H$5","v":61.991159142134798},{"$f":"'Calc - Opex FY24'!I74/I$5","v":62.327893994122824},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!R72","v":0},{"$f":"'Input - Inventory'!S72","v":0},{"$f":"'Input - Inventory'!T72","v":0},{"$f":"'Input - Inventory'!U72","v":0},{"$f":"'Input - Inventory'!V72","v":0},null,{"$f":"'Calc - Opex FY20'!I75/E$5","v":61.071218494504059},{"$f":"'Calc - Opex FY21'!I75/F$5","v":61.286909024214296},{"$f":"'Calc - Opex FY22'!I75/G$5","v":61.610849030894471},{"$f":"'Calc - Opex FY23'!I75/H$5","v":61.991159142134798},{"$f":"'Calc - Opex FY24'!I75/I$5","v":62.327893994122824},null,0,0,0,0,0,null,0,0,0,0,{"$f":"I76*O76","v":0},0,null,0,0,0,0,{"$f":"I76*U76","v":0},0,null,0,0]
[]
[null,null,null,null,{"$f":"SUM(E13:E76)","v":503817.66666666663},{"$f":"SUM(F13:F76)","v":503819},503824,503832,503840,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W13:W76)","v":13895763.334969932},{"$f":"SUM(X13:X76)","v":13180967.552447429},12610982.155818604,12571663.850410409,12593777.26769785,59125565.098056734,null,{"$f":"SUM(AD13:AD76)","v":13961138.342971405},{"$f":"SUM(AE13:AE76)","v":13222532.500607844},12617969.901075969,12530400.301174689,12509006.715920556,59125565.098056734,null,{"$f":"SUM(AK13:AK76)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Revenue Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+'Input - General'!$J9)","v":1.0242487465753967},{"$f":"AD81*(1+'Input - General'!$J9)","v":1.0490854948612711},{"$f":"AE81*(1+'Input - General'!$J9)","v":1.0745245031620867},{"$f":"AF81*(1+'Input - General'!$J9)","v":1.1005803755283181},{"$f":"AG81*(1+'Input - General'!$J9)","v":1.1272680701403592}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD78*AD81","v":14299678.448554171},{"$f":"AE78*AE81","v":13871567.051719422},13558317.838867819,13790712.668986989,14101003.860028559]

{"sheet":"Calc - Opex FY18","index":7,"n_rows":90,"n_cols":72,"rows_kept":90,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14322165.695965387},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":1014087.0826062902},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":541219.30151815526},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":20608.407906089658},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":36067.103274664441},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":72968.57262542173},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":152271.55328494657},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":128317.25378771087},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1965539.2750032786},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":273127.79749999999},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":89215.869036863849},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":84935.657057189863},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":447279.32359405363},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1748454.6758229642},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":743487.90907819965},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1220934.1922284705},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3712876.7771296324},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":58207.351245414022},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":58191.485266018601},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":123039.09326444776},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":239437.9297758803},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1392570.098597869},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2728792.0422716849},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2397293.9559362284},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1438376.293656758}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13723757403232523},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":3.1229866564108671E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.25923989820726379},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.6717997463423492E-2},null,null,null,{"$f":"BJ4/$K4","v":9.7231810339281424E-2},null,{"$f":"BL4/$K4","v":0.19052928867038571},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895276},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425879}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":101.56201688993411},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":58499.721728602046},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":74.362331106161832},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":74.362331106161832},{"$f":"BO12*BN12","v":16.999803968998894},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":91.362135075160722},{"$f":"BS12*BR12","v":10.199881814773384}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,{"$f":"AC13+AM13+AX13+BF13+BJ13+BL13+BP13+BT13","v":0},{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask3<>0, OR($F13=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask4<>0, OR($F13=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask5<>0, OR($F13=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask6<>0, OR($F13=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask7<>0, OR($F13=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},0,{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask8<>0, OR($F13=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,{"$f":"MAX(N13,P13)","v":0},0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,{"$f":"AE13*AF13+AG13*AH13+AI13*AJ13+AK13*AL13","v":0},null,0,{"$f":"BA13","v":0},0,0,{"$f":"BC13","v":0},0,0,{"$f":"BE13","v":0},0,{"$f":"AO13*AP13*AQ13+AR13*AS13*AT13+AU13*AV13*AW13","v":0},null,0,0,0,0,0,0,{"$f":"AZ13*BA13+BB13*BC13+BD13*BE13","v":0},null,0,{"$f":"AP13*AQ13+AS13*AT13+AV13*AW13","v":0},{"$f":"BH13*BI13","v":0},null,{"$f":"IF($D13=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C13,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ13+AX13+BF13+AM13+AC13+BL13","v":0},{"$f":"BO13*BN13","v":0},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC13+AM13+AX13+BF13+BJ13+BL13+BP13","v":0},{"$f":"BS13*BR13","v":0}]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,93.096161960308052,31792,2959713.1810421138,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,68.163746963668501,null,0.22860773346023106,68.163746963668501,15.582759697520963,null,0.11164233198340064,83.746506661189471,9.3496552991185879]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,33.848968854038127,20937,708695.86089699622,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,24.783755843033216,null,0.22860773346023106,24.783755843033216,5.6657582499075811,null,0.11164233198340064,30.449514092940795,3.3994547610973327]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,22.476170666079739,67,1505.9034346273424,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-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,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,29.771985527962372,6,178.63191316777423,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,21.798643954830904,4.9833385870204605,null,0.11164233198340064,26.781982541851363,2.9900029861110098]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,22.476170666079739,2793,62775.94467036071,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,22.476170666079739,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,22.476170666079739,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,29.771985527962372,14,416.80779739147317,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,0,null,0.22860773346023106,21.798643954830904,4.9833385870204605,null,0.11164233198340064,26.781982541851363,2.9900029861110098]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,22.476170666079739,14394,323522.00056755176,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,22.476170666079739,3665,82375.165491182241,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,22.476170666079739,0,0,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,22.476170666079739,15545,349392.07300420955,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,29.771985527962372,0,0,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,0,null,0.22860773346023106,21.798643954830904,4.9833385870204605,null,0.11164233198340064,26.781982541851363,2.9900029861110098]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,22.476170666079739,0,0,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,22.476170666079739,17,382.09490132335554,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380119},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22860773346023106,16.456747278669646,3.762139695504493,null,0.11164233198340064,20.218886974174136,2.2572836919056036]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,74.753635299270726,6,448.52181179562433,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,0.08,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,25.71389323426612,null,27.8,0.08,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9434316120586344,null,32.091625835189312,0.30052641174817901,9.6443811594146016,null,0,null,0.22860773346023106,54.73359775375414,12.512523726609727,null,0.11164233198340064,67.246121480363854,7.5075138189068698]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,39.557650749408594,4462,176506.23764386115,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,5.0999999999999996,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.9436804178475127,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.0999999999999996,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.97494161205863383,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,0,null,0.22860773346023106,28.963575290133662,6.6212972999822108,null,0.11164233198340064,35.584872590115864,3.9727781592927291]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,53.571855903842263,15031,805238.56609065307,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,5.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.0436804178475128,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.99498161205863389,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,0,null,0.22860773346023106,39.224586205396037,8.967043748331033,null,0.11164233198340064,48.191629953727073,5.3802259501151921]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,53.571855903842263,5491,294163.06076799787,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,5.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.0436804178475128,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.99498161205863389,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,0,null,0.22860773346023106,39.224586205396037,8.967043748331033,null,0.11164233198340064,48.191629953727073,5.3802259501151921]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,35.076242562017896,42152,1478533.7764741783,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,3.1,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.4436804178475131,null,85.562839833899986,3.5299999999999998E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.354611626106749,null,3.1,3.5299999999999998E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.82886161205863385,null,32.091625835189312,0.1327049411654527,4.2587173183625193,null,0,null,0.22860773346023106,25.682349004387845,5.871183595827727,null,0.11164233198340064,31.553532600215572,3.5227099618023217]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,39.70110464986265,9467,375850.35772024968,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,5.45,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.031180417847513,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.45,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.9924766120586338,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,0,null,0.22860773346023106,29.068610290133662,6.6453091132662063,null,0.11164233198340064,35.713919403399871,3.9871852464627819]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,37.603145415112401,70228,2640793.6962125138,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,3.6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.5686804178475131,null,85.562839833899986,4.4699999999999997E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,12.571771543690588,null,3.6,4.4699999999999997E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.88035161205863388,null,32.091625835189312,0.14693027449878601,4.7152313930766985,null,0,null,0.22860773346023106,27.532512996685863,6.2941453926367092,null,0.11164233198340064,33.826658389322567,3.7764870257898342]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,47.590028045065722,16,761.44044872105155,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,7.2,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.468680417847513,null,85.562839833899986,0.08,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,17.142595489510747,null,3.6,0.08,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.007431612058634,null,32.091625835189312,0.20035094116545268,6.429587439609735,null,0,null,0.22860773346023106,34.844772989039058,7.965784575960499,null,0.11164233198340064,42.810557564999556,4.7794704800661636]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,53.32900254597039,30,1599.8700763791117,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,14.38,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,4.2636804178475129,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,14.38,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2946316120586339,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22860773346023106,39.046772271000833,8.9263941078112996,null,0.11164233198340064,47.973166378812131,5.3558361671582579]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,66.843046952241679,13,868.95961037914185,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,48.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,12.793680417847513,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,48.5,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.6594316120586341,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22860773346023106,48.941572271000823,11.188421908853591,null,0.11164233198340064,60.129994179854421,6.7130527723872557]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,53.32900254597039,{"$f":"INDIRECT(J$10&$B44&RIGHT($B$2,4))","v":4},213.31601018388156,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":11.485004423800044},7.1231372934535964E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":5.5741804910418047},0,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":24.139541030745409},5.9311689482005785E-3,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":14.461498562264984},2.002998353363317E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":40.199504534395047},1.503682403925713E-2,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":8290.4881772205226},6.1441667281083345E-5,8.8132113301672668,null,14.38,0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":49.719738430583497},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":11.65},0,15,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.2636804178475129,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,14.38,0.04,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":11.65},1.9828577401484269E-2,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":15},3.2561912355422808E-2,1.2946316120586339,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":32.091625835189312},0.20972641174817902,6.7304615335794127,null,0,null,0.22860773346023106,39.046772271000833,8.9263941078112996,null,0.11164233198340064,47.973166378812131,5.3558361671582579]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,50.881265311774705,57,2900.2321227711582,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,8.1999999999999993,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.7186804178475126,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8.1999999999999993,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.0474316120586338,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22860773346023106,37.254572271000825,8.5166833279038716,null,0.11164233198340064,45.771255598904702,5.1100097128700037]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,50.802050514551546,128,6502.6624658625979,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.6686804178475128,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.039431612058634,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22860773346023106,37.196572271000832,8.5034240793631799,null,0.11164233198340064,45.69999635036401,5.1020541641875363]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,40.754314151226431,291,11859.505418006891,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,14.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,4.2936804178475123,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,14.5,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2994316120586338,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,0,null,0.22860773346023106,29.839756000536855,6.82159898628906,null,0.11164233198340064,36.661354986825913,4.0929591644005194]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,57.983532547263998,396,22961.478888716541,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,58,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,15.168680417847513,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,58,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,3.039431612058634,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,0,null,0.22860773346023106,42.454756000536861,9.7054855438898748,null,0.11164233198340064,52.160241544426739,5.823291002837256]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,62.515644395007143,1424,89022.277618490174,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,13.23,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.9761804178475129,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,13.23,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.5818450716293908,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,45.773106818611623,10.464086203235851,null,0.11164233198340064,56.237193021847467,6.2784513731596769]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,68.787630257781231,49,3370.5938826312804,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5316080426003609,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,50.365369789582587,11.51391303248287,null,0.11164233198340064,61.879282822065456,6.9083474357157719]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,59.40332745692502,19878,1180819.3431887554,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1105488272834669,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,43.494310574265697,9.9431357587982419,null,0.11164233198340064,53.437446333063939,5.9658811238610792]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,59.40332745692502,2615,155339.70129985892,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1105488272834669,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,43.494310574265697,9.9431357587982419,null,0.11164233198340064,53.437446333063939,5.9658811238610792]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,60.866934315774152,24760,1507065.2936585681,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,9.4,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.0186804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3321819159108723,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,44.565943662893105,10.188119370290341,null,0.11164233198340064,54.754063033183442,6.1128712825907101]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,60.866934315774152,3306,201226.08484794936,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,9.4,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.0186804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3321819159108723,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,44.565943662893105,10.188119370290341,null,0.11164233198340064,54.754063033183442,6.1128712825907101]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,61.512643224089942,2122,130529.82892151886,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.4299612197170806,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,45.038722966699311,10.296200375360383,null,0.11164233198340064,55.334923342059689,6.177719882030253]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,84.984097046764916,332,28214.720219525952,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,140,0.125,20.579160523035647,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.4299612197170806,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,62.224203071887445,14.224934030633335,null,0.11164233198340064,76.44913710252078,8.534959944244136]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,45.466484563009672,465,21141.915321799497,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,10.06,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.1836804178475133,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,10.06,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.375204809585604,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,0,null,0.22860773346023106,33.289943256757176,7.6103384749469605,null,0.11164233198340064,40.90028173170414,4.5662028313055298]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,68.787630257781231,1,68.787630257781231,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,27.8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,7.6186804178475125,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5316080426003609,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22860773346023106,50.365369789582587,11.51391303248287,null,0.11164233198340064,61.879282822065456,6.9083474357157719]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,43.847907566164757,2005,87915.054670160331,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,6.3,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.2436804178475129,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,6.3,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1301046880447085,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,0,null,0.22860773346023106,32.104843135216285,7.3394154222380532,null,0.11164233198340064,39.444258557454347,4.4036490087104099]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,87.086465758618999,30,2612.5939727585701,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,18.8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,5.3686804178475125,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,9.4,0.12612316407368807,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.9049893543513017,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,0,null,0.22860773346023106,63.763528924657336,14.576835824891798,null,0.11164233198340064,78.340364749549138,8.7461010090698608]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,88.369178331347157,4,353.47671332538863,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,21.8,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,6.1186804178475125,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,10.9,0.12612316407368807,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.0941741004618337,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,0,null,0.22860773346023106,64.702713670767878,14.791540721000551,null,0.11164233198340064,79.494254391768436,8.8749239395787161]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,135.12350654984414,6,810.74103929906482,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,37.6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,10.068680417847514,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,9.4,0.23633927563141766,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9410208029939602,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,0,null,0.22860773346023106,98.935598582830153,22.61744295055205,null,0.11164233198340064,121.5530415333822,13.570465016461942]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,166.19297407285066,2,332.38594814570132,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,111.2,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,28.468680417847516,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,27.8,0.23633927563141766,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,7.2896634746120439,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,0,null,0.22860773346023106,121.68424125444824,27.817958591007354,null,0.11164233198340064,149.50219984545561,16.690774227395064]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,40.425174612253961,4,161.70069844901585,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,1.3,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.99368041784751282,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79743161205863378,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,29.598764494787957,6.7665064643766355,null,0.11164233198340064,36.36527095916459,4.0599036530893713]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,64.541903318317978,292,18846.235768948849,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,1.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.0436804178475128,null,85.562839833899986,0.158,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,27.2424331035043,null,1.5,0.158,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.95643161205863381,null,32.091625835189312,0.31839094116545263,10.21768295319548,null,0,null,0.22860773346023106,47.256706116618361,10.803248476116361,null,0.11164233198340064,58.059954592734719,6.4819487255832557]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,40.509852498940788,97,3929.4556923972564,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,1.5,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.0436804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,29.660764494787955,6.7806801438511695,null,0.11164233198340064,36.441444638639126,4.0684078603016642]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,41.022017136159505,222,9106.88780422741,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,30.035764494787955,6.8664080438987565,null,0.11164233198340064,36.902172538686713,4.1198445974727926]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,51.377485162963822,9952,511308.73234181595,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,2.6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.3186804178475131,null,85.562839833899986,0.10290000000000001,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,20.107804224901162,null,1.3,0.10290000000000001,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.85320161205863387,null,32.091625835189312,0.23500627449878603,7.5417334301368326,null,0,null,0.22860773346023106,37.61789771495657,8.5997423341550263,null,0.11164233198340064,46.217640049111594,5.1598451138522297]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,41.022017136159505,14,574.3082399062331,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,30.035764494787955,6.8664080438987565,null,0.11164233198340064,36.902172538686713,4.1198445974727926]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,41.022017136159505,14,574.3082399062331,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,3,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.4186804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,30.035764494787955,6.8664080438987565,null,0.11164233198340064,36.902172538686713,4.1198445974727926]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,40.869050631176847,12,490.42860757412217,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,2.6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,1.3186804178475131,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79743161205863378,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,29.923764494787957,6.8408039777512109,null,0.11164233198340064,36.764568472539167,4.1044821586376825]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,42.046346410596932,2,84.092692821193864,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":24.671900800380101},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,6,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,2.1686804178475128,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22860773346023106,30.785764494787955,7.0378638439939296,null,0.11164233198340064,37.823628338781887,4.2227180718150477]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,59.543693944420696,10,595.43693944420693,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22860773346023106,43.597085012377491,9.9666307901526281,null,0.11164233198340064,53.563715802530105,5.9799781418905891]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,59.543693944420696,9,535.8932454997863,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,10.9,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,3.3936804178475133,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22860773346023106,43.597085012377491,9.9666307901526281,null,0.11164233198340064,53.563715802530105,5.9799781418905891]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,59.543693944420696,8,476.34955155536557,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":28.738834000999454},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$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-3,11.65,0,15,2.0967992987457707E-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,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22860773346023106,43.597085012377491,9.9666307901526281,null,0.11164233198340064,53.563715802530105,5.9799781418905891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.2]
[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,1.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.9]

{"sheet":"Calc - Opex FY19","index":8,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14629877.431877194},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":1033354.7371758097},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":551502.46824700001},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":20999.967656305354},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":36752.378236883043},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":74354.975505304727},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":155164.71279736067},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":130755.28160967736},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":2002884.5212283412},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":278317.2256525},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":90910.970548564233},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":86439.04454127654},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":455667.24074234063},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1793998.8847186989},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":762854.47837549821},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1252737.408329926},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3809590.771424124},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":59313.290919076855},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":59297.123486072946},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":125376.83603647223},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":243987.25044162205},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1419028.930471228},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2780639.0910748467},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2448799.8175727711},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1469279.808921926}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13690371163768159},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":3.1146347114944552E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.26039799644003625},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.6677327036930308E-2},null,null,null,{"$f":"BJ4/$K4","v":9.6995271291835355E-2},null,{"$f":"BL4/$K4","v":0.19006578175536062},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895282},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425887}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":103.49169521084285},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":59611.216441445482},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":75.775215397178897},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":75.775215397178897},{"$f":"BO12*BN12","v":17.322800244409869},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":93.098015641588773},{"$f":"BS12*BR12","v":10.393679569254079}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C13,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,94.864989037553897,31792,3015947.7314819135,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,69.458858155978191,null,0.22860773346023106,69.458858155978191,15.878832131773859,null,0.11164233198340064,85.337690287752054,9.5272987498018384]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,34.492099262264851,20937,722161.08225403924,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,25.254647204050844,null,0.22860773346023106,25.254647204050844,5.7734076566558246,null,0.11164233198340064,31.028054860706668,3.4640444015581817]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,22.968520847753862,67,1538.8908967995087,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,30.435607661521576,6,182.61364596912946,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,10.440740358517754,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,22.28453907917239,5.0944179700955443,null,0.11164233198340064,27.378957049267939,3.0566506122536383]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,22.968520847753862,2793,64151.078727776534,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,22.968520847753862,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,22.968520847753862,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,30.435607661521576,14,426.09850726130207,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,10.440740358517754,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,0,null,0.22860773346023106,22.28453907917239,5.0944179700955443,null,0.11164233198340064,27.378957049267939,3.0566506122536383]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,22.968520847753862,14394,330608.88908256911,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,22.968520847753862,3665,84179.628907017905,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,22.968520847753862,0,0,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,22.968520847753862,15545,357045.65657833376,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,30.435607661521576,0,0,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,10.440740358517754,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,0,null,0.22860773346023106,22.28453907917239,5.0944179700955443,null,0.11164233198340064,27.378957049267939,3.0566506122536383]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,22.968520847753862,0,0,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,22.968520847753862,17,390.46485441181562,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,87.79160326997436,0,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,6.9604935723451691,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22860773346023106,16.817239403097499,3.8445509830002083,null,0.11164233198340064,20.661790386097707,2.3067304616561559]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,76.421484640794802,6,458.52890784476881,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,87.79160326997436,0.08,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,26.383695512345092,null,28.328199999999999,0.08,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.9993568126877479,null,32.701366726057906,0.30052641174817901,9.8276244014434795,null,0,null,0.22860773346023106,55.954774417703383,12.79169415590969,null,0.11164233198340064,68.746468573613072,7.6750160671817298]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,40.436996975180392,4462,180429.88050325491,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,5.1968999999999994,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.9806103457866153,null,87.79160326997436,5.0099999999999999E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,13.616677349068084,null,5.1968999999999994,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.9934655026877478,null,32.701366726057906,0.15510227449878602,5.0720563584305012,null,0,null,0.22860773346023106,29.607420668555612,6.7684853326420971,null,0.11164233198340064,36.375906001197706,4.0610909739826901]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,54.781347458314826,15031,823418.43364593014,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,5.6044999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0825103457866154,null,87.79160326997436,5.0099999999999999E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,20.425016023602126,null,5.6044999999999998,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0138862626877478,null,32.701366726057906,0.23265341174817905,7.6080845376457518,null,0,null,0.22860773346023106,40.110159515162685,9.1694926554896625,null,0.11164233198340064,49.279652170652348,5.5016952876624794]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,54.781347458314826,5491,300804.37889360671,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,5.6044999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0825103457866154,null,87.79160326997436,5.0099999999999999E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,20.425016023602126,null,5.6044999999999998,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0138862626877478,null,32.701366726057906,0.23265341174817905,7.6080845376457518,null,0,null,0.22860773346023106,40.110159515162685,9.1694926554896625,null,0.11164233198340064,49.279652170652348,5.5016952876624794]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,35.851994342544366,42152,1511233.2655269301,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.1588999999999996,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4711103457866153,null,87.79160326997436,3.5299999999999998E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,11.650379546762711,null,3.1588999999999996,3.5299999999999998E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.84460998268774778,null,32.701366726057906,0.1327049411654527,4.339632947411407,null,0,null,0.22860773346023106,26.250343935231143,6.0010316295847144,null,0.11164233198340064,32.251375564815859,3.6006187777285072]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,40.583176499743075,9467,384200.93192306772,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,5.5535499999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0697728457866154,null,87.79160326997436,5.0099999999999999E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,13.616677349068084,null,5.5535499999999995,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0113336676877478,null,32.701366726057906,0.15510227449878602,5.0720563584305012,null,0,null,0.22860773346023106,29.714451333555612,6.7929533703784886,null,0.11164233198340064,36.5074047039341,4.075771795808973]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,38.438625125728628,70228,2699467.7653296702,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.6683999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.5984853457866155,null,87.79160326997436,4.4699999999999997E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,12.899244367145855,null,3.6683999999999997,4.4699999999999997E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.89707829268774786,null,32.701366726057906,0.14693027449878601,4.8048207895451549,null,0,null,0.22860773346023106,28.144239907748037,6.4339908952712612,null,0.11164233198340064,34.578230803019295,3.8603943227093303]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,48.659258758480583,16,778.54814013568932,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,7.3367999999999993,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.5155853457866151,null,87.79160326997436,0.08,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,17.589130341563397,null,3.6683999999999997,0.08,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0265728126877478,null,32.701366726057906,0.20035094116545268,6.5517496009623191,null,0,null,0.22860773346023106,35.627649213582743,8.1447561352333349,null,0.11164233198340064,43.772405348816079,4.8868534096645062]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,54.514995934026743,30,1635.4498780208023,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,14.653219999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.3446903457866153,null,87.79160326997436,0.04,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,18.412217935431421,null,14.653219999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3192296126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22860773346023106,39.915140542063654,9.1249098100677504,null,0.11164233198340064,49.040050352131402,5.4749455818953372]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,68.285807184017187,13,887.71549339222338,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,49.421499999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,13.036760345786615,null,87.79160326997436,0.04,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,18.412217935431421,null,49.421499999999995,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.7099608126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22860773346023106,49.997941742063652,11.429916139329848,null,0.11164233198340064,61.4278578813935,6.8579493026236866]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,54.514995934026743,4,218.05998373610697,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,14.653219999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.3446903457866153,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":87.79160326997436},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":87.79160326997436},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":87.79160326997436},3.2561912355422808E-2,2.2699999999999996,18.412217935431421,null,14.653219999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3192296126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22860773346023106,39.915140542063654,9.1249098100677504,null,0.11164233198340064,49.040050352131402,5.4749455818953372]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,52.020751692381339,57,2965.1828464657365,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,8.3557999999999986,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.7703353457866151,null,87.79160326997436,0.04,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,18.412217935431421,null,8.3557999999999986,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0673328126877477,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22860773346023106,38.088888742063652,8.7074145253420827,null,0.11164233198340064,46.796303267405733,5.2244484249756065]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,51.940031814010936,128,6648.3240721933998,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,8.1519999999999992,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.7193853457866153,null,87.79160326997436,0.04,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,18.412217935431421,null,8.1519999999999992,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0591808126877478,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22860773346023106,38.029786742063656,8.6939033510791166,null,0.11164233198340064,46.723690093142764,5.2163417208681722]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,41.643807679888354,291,12118.348034847511,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,14.775499999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.3752603457866153,null,87.79160326997436,0.04,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,12.274811956954284,null,14.775499999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.324120812687748,null,32.701366726057906,0.13981760783211936,4.572226868478281,null,0,null,0.22860773346023106,30.491031096489593,6.9704855098339094,null,0.11164233198340064,37.461516606323507,4.1822910735648451]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,59.200381225450606,396,23443.350965278441,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,59.101999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,15.456885345786615,null,87.79160326997436,0.04,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,12.274811956954284,null,59.101999999999997,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,3.097180812687748,null,32.701366726057906,0.13981760783211936,4.572226868478281,null,0,null,0.22860773346023106,43.345716096489596,9.90916591202914,null,0.11164233198340064,53.254882008518727,5.9454992169318777]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,63.923274577730901,1424,91026.742998688802,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,13.48137,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.0517278457866155,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,13.48137,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.6119001279903493,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,46.803754544288147,10.699700243798702,null,0.11164233198340064,57.503454788086842,6.4198197896440599]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,70.314428171897703,49,3445.4069804229875,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,28.328199999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.5797085954097674,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,51.483270511707566,11.769473782801416,null,0.11164233198340064,63.252744294508986,7.0616838773887229]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,60.751823617825217,19878,1207624.7498751297,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,6.113999999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.1316492550018529,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,44.481661171299649,10.168851740916779,null,0.11164233198340064,54.650512912216428,6.1013107056087899]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,60.751823617825217,2615,158866.01876061293,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,6.113999999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.1316492550018529,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,44.481661171299649,10.168851740916779,null,0.11164233198340064,54.650512912216428,6.1013107056087899]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,62.243239006992482,24760,1541142.5978131338,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,9.5785999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.0760353457866154,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,9.5785999999999998,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3574933723131788,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,45.573655288610972,10.418490041027226,null,0.11164233198340064,55.992145329638198,6.2510936773542829]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,62.243239006992482,3306,205776.14815711713,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,9.5785999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.0760353457866154,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,9.5785999999999998,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3574933723131788,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,45.573655288610972,10.418490041027226,null,0.11164233198340064,55.992145329638198,6.2510936773542829]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,62.901216384566283,2122,133476.38116804964,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,11.107099999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4571304828917051,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,46.055417399189501,10.528624585193601,null,0.11164233198340064,56.584041984383106,6.3171744001831787]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,86.364508518204815,332,28673.016828043998,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,140,0.125,20.637664572973325,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,11.107099999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4571304828917051,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,63.234921626376213,14.455992108541214,null,0.11164233198340064,77.69091373491743,8.6735947832873919]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,46.47690306251927,465,21611.759924071459,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,10.251139999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.2441703457866153,null,87.79160326997436,6.518620253747219E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,15.620999436538714,null,10.251139999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4013337009677305,null,32.701366726057906,0.17793272767216062,5.8186433801751161,null,0,null,0.22860773346023106,34.029757976050838,7.7794658411052016,null,0.11164233198340064,41.809223817156038,4.6676792453632352]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,70.314428171897703,1,70.314428171897703,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,87.79160326997436,6.518620253747219E-2,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,23.431499154808066,null,28.328199999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.5797085954097674,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22860773346023106,51.483270511707566,11.769473782801416,null,0.11164233198340064,63.252744294508986,7.0616838773887229]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,44.827573102734291,2005,89879.284070982249,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,6.4196999999999989,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2863103457866152,null,87.79160326997436,6.518620253747219E-2,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,15.620999436538714,null,6.4196999999999989,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.151576677117558,null,32.701366726057906,0.17793272767216062,5.8186433801751161,null,0,null,0.22860773346023106,32.822140952200662,7.5033952503948234,null,0.11164233198340064,40.325536202595487,4.5020369001388065]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,89.074875279355524,30,2672.2462583806655,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,19.1572,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,5.4706853457866158,null,87.79160326997436,0.12612316407368807,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,35.575439717087953,null,9.5785999999999998,0.12612316407368807,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.9411841520839763,null,32.701366726057906,0.40522599419545086,13.251443843116851,null,0,null,0.22860773346023106,65.219415403515839,14.909662732999037,null,0.11164233198340064,80.129078136514877,8.9457971428406431]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,90.381959390965491,4,361.52783756386197,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,22.214199999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,6.2349353457866146,null,87.79160326997436,0.12612316407368807,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,35.575439717087953,null,11.107099999999999,0.12612316407368807,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.1339634083706085,null,32.701366726057906,0.40522599419545086,13.251443843116851,null,0,null,0.22860773346023106,66.176444659802485,15.128447022133857,null,0.11164233198340064,81.304891681936326,9.0770677090291638]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,138.23069071969772,6,829.38414431818637,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,38.314399999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,10.259985345786616,null,87.79160326997436,0.23633927563141766,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,57.540071264514381,null,9.5785999999999998,0.23633927563141766,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.9969001982508452,null,32.701366726057906,0.65541656743149701,21.433017529911442,null,0,null,0.22860773346023106,101.21063668390373,23.137534254374149,null,0.11164233198340064,124.34817093827786,13.882519781419868]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,169.89047812564138,2,339.78095625128276,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,113.3128,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,29.009585345786615,null,87.79160326997436,0.23633927563141766,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,57.540071264514381,null,28.328199999999999,0.23633927563141766,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,7.4281670806296729,null,32.701366726057906,0.65541656743149701,21.433017529911442,null,0,null,0.22860773346023106,124.39150356628257,28.436859691998105,null,0.11164233198340064,152.82836325828066,17.062114867360716]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,41.333343800060391,4,165.33337520024156,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.3247,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0125603457866155,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.3247,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.8125828126877479,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.263713655036163,6.9185189847672621,null,0.11164233198340064,37.182232639803424,4.1511111602569688]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,66.030443972426127,292,19280.889639948429,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.5284999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0635103457866155,null,87.79160326997436,0.158,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,27.95205119155117,null,1.5284999999999997,0.158,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.97460381268774787,null,32.701366726057906,0.31839094116545263,10.411818929306193,null,0,null,0.22860773346023106,48.346595391914391,11.0524055930644,null,0.11164233198340064,59.399000984978791,6.6314429874473433]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,41.419630566594279,97,4017.7041649596449,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.5284999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0635103457866155,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.326891655036164,6.9329619641518132,null,0.11164233198340064,37.259853619187979,4.1597769474062964]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,41.941526331920144,222,9311.0188456862725,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.709016655036166,7.020318694300304,null,0.11164233198340064,37.729335349336466,4.2121909825836745]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,52.54722162200958,9952,522949.94958223932,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,2.6494,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.3437353457866155,null,87.79160326997436,0.10290000000000001,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,20.631577616752118,null,1.3247,0.10290000000000001,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.86941244268774787,null,32.701366726057906,0.23500627449878603,7.6850263653094322,null,0,null,0.22860773346023106,38.47436288311858,8.7955368950361787,null,0.11164233198340064,47.269899778154752,5.2773218438548293]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,41.941526331920144,14,587.18136864688199,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.709016655036166,7.020318694300304,null,0.11164233198340064,37.729335349336466,4.2121909825836745]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,41.941526331920144,14,587.18136864688199,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.709016655036166,7.020318694300304,null,0.11164233198340064,37.729335349336466,4.2121909825836745]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,41.785653463342818,12,501.42784156011385,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,2.6494,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.3437353457866155,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.3247,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.8125828126877479,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,30.594888655036165,6.994228150895955,null,0.11164233198340064,37.589116805932122,4.1965366574106984]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,42.985317862571883,2,85.970635725143765,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,87.79160326997436,0.06,1.5133333333333332,87.79160326997436,1.9828577401484269E-2,1.5133333333333332,87.79160326997436,3.2561912355422808E-2,1.5133333333333332,14.931971149258839,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22860773346023106,31.473266655036163,7.1950321545972846,null,0.11164233198340064,38.668298809633448,4.3170190529384334]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,60.885160434625107,10,608.85160434625107,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,87.79160326997436,0.06,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,22.397956723888257,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22860773346023106,44.57928857988351,10.191170121516732,null,0.11164233198340064,54.770458701400244,6.1147017332248605]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,60.885160434625107,9,547.9664439116259,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,87.79160326997436,0.06,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,22.397956723888257,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22860773346023106,44.57928857988351,10.191170121516732,null,0.11164233198340064,54.770458701400244,6.1147017332248605]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,60.885160434625107,8,487.08128347700085,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,87.79160326997436,0.06,2.2699999999999996,87.79160326997436,1.9828577401484269E-2,2.2699999999999996,87.79160326997436,3.2561912355422808E-2,2.2699999999999996,22.397956723888257,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22860773346023106,44.57928857988351,10.191170121516732,null,0.11164233198340064,54.770458701400244,6.1147017332248605]

{"sheet":"Calc - Opex FY20","index":9,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14232718.178551311},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":988322.13289726782},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":547821.89176536631},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":21509.162088393594},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":37643.527531515581},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":76157.889688079245},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":158927.05229740575},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":133925.75608142198},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1964307.4123494499},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":243907.57433431639},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":93115.324420755467},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":88394.088386509757},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":425416.98714158166},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1529047.2131947696},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":786098.31195464509},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1290907.7549202754},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3606053.2800696902},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":52914.360793478874},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":60734.924039489146},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":128416.8972340638},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":242066.18206703183},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1335093.2221129092},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2848066.1037119613},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2382321.9190653884},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1429393.0720332921}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13801351138320569},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.9890073126206108E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.25336363966680714},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7007726776451265E-2},null,null,null,{"$f":"BJ4/$K4","v":9.3804514735975952E-2},null,{"$f":"BL4/$K4","v":0.20010696958814189},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895274},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425879}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":106.00123910066877},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":61056.713721985208},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":77.612669392041184},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":77.612669392041184},{"$f":"BO12*BN12","v":17.742856437512785},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":95.355525829553969},{"$f":"BS12*BR12","v":10.645713271114799}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,97.165346115603313,31792,3089080.6837072605,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,71.14314840481893,null,0.22860773346023106,71.14314840481893,16.26387390805051,null,0.11164233198340064,87.407022312869444,9.7583238027338766]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,35.32848943612894,20937,739672.58332423167,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,25.867040743952924,null,0.22860773346023106,25.867040743952924,5.9134055557985263,null,0.11164233198340064,31.78044629975145,3.5480431363774878]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,23.584701029204009,67,1580.1749689566686,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,31.262466508875875,4982.666666666667,155770.44979155887,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,10.758957916772012,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,22.889953911093809,5.232820482624307,null,0.11164233198340064,28.122774393718117,3.1396921151577568]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,23.584701029204009,34068,803483.5946629222,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,23.584701029204009,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,23.584701029204009,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,31.262466508875875,1795,56116.127383432198,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,10.758957916772012,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,0,null,0.22860773346023106,22.889953911093809,5.232820482624307,null,0.11164233198340064,28.122774393718117,3.1396921151577568]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,23.584701029204009,14394,339478.18661436252,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,23.584701029204009,3665,86437.929272032692,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,23.584701029204009,1395,32900.657935739589,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,23.584701029204009,15545,366624.17749897629,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,31.262466508875875,52,1625.6482584615455,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,10.758957916772012,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,0,null,0.22860773346023106,22.889953911093809,5.232820482624307,null,0.11164233198340064,28.122774393718117,3.1396921151577568]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,23.584701029204009,5,117.92350514602005,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,23.584701029204009,17,400.93991749646813,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.467355052749667,0,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,7.1726386111813429,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22860773346023106,17.268398173641685,3.9476893669650193,null,0.11164233198340064,21.216087540606704,2.3686134885973038]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,78.499091664159394,6,470.99454998495639,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.467355052749667,0.08,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,27.187829594351353,null,29.015123342737152,0.08,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.0720874559278029,null,33.494333880467195,0.30052641174817901,10.065931974992267,null,0,null,0.22860773346023106,57.47597009804673,13.139451252542477,null,0.11164233198340064,70.615421350589202,7.8836703135701969]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,41.533398972174012,3091,128379.73622298987,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,5.3229183110776779,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.0286376641262036,null,90.467355052749667,5.0099999999999999E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,14.031692536570716,null,5.3229183110776779,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0175557958938219,null,33.494333880467195,0.15510227449878602,5.1950473676822115,null,0,null,0.22860773346023106,30.410191338364719,6.9520049159555084,null,0.11164233198340064,37.362196254320224,4.1712027178537863]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,56.28350972749881,10054,565874.40680027299,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,5.74040210018181,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1330086114022366,null,90.467355052749667,5.0099999999999999E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,21.047538804856071,null,5.74040210018181,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.038471733727939,null,33.494333880467195,0.23265341174817905,7.7925710515233177,null,0,null,0.22860773346023106,41.210022352243797,9.4209298057919142,null,0.11164233198340064,50.630952158035711,5.6525575694630978]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,56.28350972749881,3724,209599.79022520556,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,5.74040210018181,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1330086114022366,null,90.467355052749667,5.0099999999999999E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,21.047538804856071,null,5.74040210018181,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.038471733727939,null,33.494333880467195,0.23265341174817905,7.7925710515233177,null,0,null,0.22860773346023106,41.210022352243797,9.4209298057919142,null,0.11164233198340064,50.630952158035711,5.6525575694630978]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,36.820485815763575,41952,1544693.0209429136,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.2354993655570201,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.5067829277460392,null,90.467355052749667,3.5299999999999998E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,12.005465029669264,null,3.2354993655570201,3.5299999999999998E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.86509071611299315,null,33.494333880467195,0.1327049411654527,4.4448636069834278,null,0,null,0.22860773346023106,26.959460254603485,6.163141104116086,null,0.11164233198340064,33.122601358719571,3.6978844570440073]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,41.683123166982313,6357,264979.61397250654,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,5.6882166265437935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1199622429927327,null,90.467355052749667,5.0099999999999999E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,14.031692536570716,null,5.6882166265437935,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0358572414986744,null,33.494333880467195,0.15510227449878602,5.1950473676822115,null,0,null,0.22860773346023106,30.519817362836093,6.9770662729381652,null,0.11164233198340064,37.49688363577426,4.1862395312080523]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,39.480464936722313,47982,1894351.6685938099,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.7573541019371848,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.6372466118410804,null,90.467355052749667,4.4699999999999997E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,13.292393311079646,null,3.7573541019371848,4.4699999999999997E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.91883131686542252,null,33.494333880467195,0.14693027449878601,4.9213316712110338,null,0,null,0.22860773346023106,28.907060885088946,6.6083776699370844,null,0.11164233198340064,35.51543855502603,3.9650263816962825]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,49.988839332257896,16,799.82142931612634,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,7.5147082038743696,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.5765851373253765,null,90.467355052749667,0.08,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,18.125219729567569,null,3.7573541019371848,0.08,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0514659166638052,null,33.494333880467195,0.20035094116545268,6.7106213166615118,null,0,null,0.22860773346023106,36.601150074310027,8.3673059605257833,null,0.11164233198340064,44.968456034835803,5.0203832974220948]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,55.993573914837867,26,1455.8329217857845,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,15.008542218293533,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.4500436409301676,null,90.467355052749667,0.04,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,18.973393755561681,null,15.008542218293533,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3512192772405718,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22860773346023106,40.997735283112505,9.3723993400748942,null,0.11164233198340064,50.370134623187397,5.6234392916504703]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,70.098310076966953,6,420.58986046180172,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,50.619909428875964,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,13.352885443575776,null,90.467355052749667,0.04,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,18.973393755561681,null,50.619909428875964,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.7756739656638691,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22860773346023106,51.325031774181411,11.733299183669955,null,0.11164233198340064,63.058330957851368,7.0399791191155918]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,55.993573914837867,4,223.97429565935147,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,15.008542218293533,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.4500436409301676,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.467355052749667},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.467355052749667},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.467355052749667},3.2561912355422808E-2,2.2699999999999996,18.973393755561681,null,15.008542218293533,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3512192772405718,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22860773346023106,40.997735283112505,9.3723993400748942,null,0.11164233198340064,50.370134623187397,5.6234392916504703]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,53.438847376679668,53,2832.2589109640226,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,8.5584176766346971,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.8375125055154582,null,90.467355052749667,0.04,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,18.973393755561681,null,8.5584176766346971,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0932142955742181,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22860773346023106,39.127199166031438,8.944780317993489,null,0.11164233198340064,48.071979484024929,5.366867892654736]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,53.356170142435062,120,6402.7404170922073,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,8.3496757820826328,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.7853270318774426,null,90.467355052749667,0.04,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,18.973393755561681,null,8.3496757820826328,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0848646197921357,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22860773346023106,39.066664016611341,8.9309415146898843,null,0.11164233198340064,47.997605531301225,5.3585646111338381]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,42.758056258651266,289,12357.078258750216,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,15.133787355024772,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.481354925112977,null,90.467355052749667,0.04,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,12.648929170374455,null,15.133787355024772,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3562290827098211,null,33.494333880467195,0.13981760783211936,4.6830976390972312,null,0,null,0.22860773346023106,31.306868791386243,7.1569923161356526,null,0.11164233198340064,38.463861107521893,4.2941951511293714]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,60.740354706852187,393,23870.959399792911,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,60.535149420099089,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,15.831695441381557,null,90.467355052749667,0.04,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,12.648929170374455,null,60.535149420099089,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.1722835653127941,null,33.494333880467195,0.13981760783211936,4.6830976390972312,null,0,null,0.22860773346023106,44.473263790257796,10.166932034669799,null,0.11164233198340064,54.640195824927602,6.1001588819245889]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,65.672697342269046,1424,93517.921015391126,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,13.808276324619156,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.1499771675115733,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,13.808276324619156,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.6509866856988367,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,48.08465816204739,10.992524716635653,null,0.11164233198340064,59.077182878683047,6.5955144635860048]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,72.218828400265224,49,3538.722591612996,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,29.015123342737152,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.6422632953782319,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,52.877646526256285,12.088238923078709,null,0.11164233198340064,64.965885449334991,7.2529429509302341]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,62.424342671760307,19878,1240871.0836292515,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,6.2622568365619742,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.1590903309986291,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,45.706256935332888,10.448803802937418,null,0.11164233198340064,56.155060738270308,6.2692819334900003]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,62.424342671760307,2615,163239.65608665321,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,6.2622568365619742,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.1590903309986291,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,45.706256935332888,10.448803802937418,null,0.11164233198340064,56.155060738270308,6.2692819334900003]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,63.951923014738128,24760,1583449.613844916,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,9.8108690439470934,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.1506253473435573,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,9.8108690439470934,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3904108850761818,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,46.824730541256713,10.704495518922755,null,0.11164233198340064,57.529226060179468,6.4226969545586599]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,63.951923014738128,3296,210785.53825657687,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,9.8108690439470934,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.1506253473435573,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,9.8108690439470934,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3904108850761818,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,46.824730541256713,10.704495518922755,null,0.11164233198340064,57.529226060179468,6.4226969545586599]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,64.625855518993049,2112,136489.80685611331,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,11.376433253087587,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4924640706986314,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,47.318174779164288,10.817300687739817,null,0.11164233198340064,58.135475466904104,6.490380052088951]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,88.078533387740848,332,29242.07308472996,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,140,0.125,20.713749006041954,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,11.376433253087587,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4924640706986314,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,64.489907385577567,14.742891558477103,null,0.11164233198340064,79.232798944054665,8.8457344436861867]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,47.736818692513744,459,21911.199779863808,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,10.499717295968912,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.3228374103490124,null,90.467355052749667,6.518620253747219E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,16.097103249821568,null,10.499717295968912,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4353142867500597,null,33.494333880467195,0.17793272767216062,5.9597381889135921,null,0,null,0.22860773346023106,34.952251109925996,7.9903549055730272,null,0.11164233198340064,42.942606015499024,4.7942126770147189]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,72.218828400265224,1,72.218828400265224,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.467355052749667,6.518620253747219E-2,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,24.145654874732355,null,29.015123342737152,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.6422632953782319,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22860773346023106,52.877646526256285,12.088238923078709,null,0.11164233198340064,64.965885449334991,7.2529429509302341]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,46.047494548514727,1985,91404.276678801732,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,6.5753696783900724,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.3417505059543027,null,90.467355052749667,6.518620253747219E-2,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,16.097103249821568,null,6.5753696783900724,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.179500968123119,null,33.494333880467195,0.17793272767216062,5.9597381889135921,null,0,null,0.22860773346023106,33.715350886904346,7.7075899490715933,null,0.11164233198340064,41.422940835975936,4.6245537125387886]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,91.537517775076111,30,2746.1255332522833,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,19.621738087894187,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,5.6033426083303306,null,90.467355052749667,0.12612316407368807,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,36.659723893483331,null,9.8108690439470934,0.12612316407368807,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.9882554346440369,null,33.494333880467195,0.40522599419545086,13.572774746626692,null,0,null,0.22860773346023106,67.022528833818626,15.321868407472259,null,0.11164233198340064,82.344397241290892,9.1931205337852173]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,92.876297038061239,4,371.50518815224495,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,22.752866506175174,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,6.3861247129005774,null,90.467355052749667,0.12612316407368807,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,36.659723893483331,null,11.376433253087587,0.12612316407368807,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.185709346261357,null,33.494333880467195,0.40522599419545086,13.572774746626692,null,0,null,0.22860773346023106,68.002764850006187,15.545957941388984,null,0.11164233198340064,83.548722791395193,9.3275742466660532]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,142.07218297755566,6,852.43309786533393,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,39.243476175788373,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,10.508777130303878,null,90.467355052749667,0.23633927563141766,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,59.293803313279689,null,9.8108690439470934,0.23633927563141766,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.0695712716699859,null,33.494333880467195,0.65541656743149701,21.952741340340303,null,0,null,0.22860773346023106,104.0233252063281,23.780536602415189,null,0.11164233198340064,127.80386180874328,14.268321168812374]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,174.49968054493695,2,348.9993610898739,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,116.06049337094861,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,29.713031429093938,null,90.467355052749667,0.23633927563141766,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,59.293803313279689,null,29.015123342737152,0.23633927563141766,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,7.6082908216875662,null,33.494333880467195,0.65541656743149701,21.952741340340303,null,0,null,0.22860773346023106,127.76629905513572,29.208364039596638,null,0.11164233198340064,156.97466309473236,17.525017450204579]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,42.462672068729319,4,169.85068827491727,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.3568223145884279,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0371136650038912,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.3568223145884279,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.83228692738413601,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.090592494330167,7.1075498820644913,null,0.11164233198340064,38.198142376394664,4.2645296923346567]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,67.869425408580838,123,8347.9393252554437,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.5655642091404935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0892991386419077,null,90.467355052749667,0.158,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,28.803986319994141,null,1.5655642091404935,0.158,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.99823673355302833,null,33.494333880467195,0.31839094116545263,10.664292487911858,null,0,null,0.22860773346023106,49.693072654192697,11.36022070814958,null,0.11164233198340064,61.053293362342274,6.8161320462385664]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,42.551051181197685,48,2042.4504566974888,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.5655642091404935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0892991386419077,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.155302481641314,7.1223430855959329,null,0.11164233198340064,38.277645567237244,4.2734056139604437]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,43.085602264675721,222,9565.0037027580092,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.546693533926437,7.211818106955449,null,0.11164233198340064,38.758511640881885,4.3270906237938336]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,53.996966639035996,4477,241744.41964296415,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,2.7136446291768559,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.3763192436509983,null,90.467355052749667,0.10290000000000001,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,21.260396074705628,null,1.3568223145884279,0.10290000000000001,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.89049460467997954,null,33.494333880467195,0.23500627449878603,7.8713786220670627,null,0,null,0.22860773346023106,39.535846519195431,9.0382002631848319,null,0.11164233198340064,48.574046782380265,5.4229198566557306]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,43.085602264675721,7,301.59921585273003,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.546693533926437,7.211818106955449,null,0.11164233198340064,38.758511640881885,4.3270906237938336]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,43.085602264675721,7,301.59921585273003,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.546693533926437,7.211818106955449,null,0.11164233198340064,38.758511640881885,4.3270906237938336]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,42.925949674410283,6,257.55569804646171,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,2.7136446291768559,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.3763192436509983,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.3568223145884279,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.83228692738413601,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,31.429798072977277,7.1850949005760727,null,0.11164233198340064,38.614892973553353,4.3110567008569278]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,44.154704431631778,2,88.309408863263556,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.467355052749667,0.06,1.5133333333333332,90.467355052749667,1.9828577401484269E-2,1.5133333333333332,90.467355052749667,3.2561912355422808E-2,1.5133333333333332,15.38707444997101,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22860773346023106,32.329475638496682,7.390768149674483,null,0.11164233198340064,39.720243788171167,4.4344606434606124]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,62.552118994827964,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.467355052749667,0.06,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,23.080611674956515,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22860773346023106,45.79981302583257,10.47019144873795,null,0.11164233198340064,56.27000447457052,6.2821145202574415]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,62.552118994827964,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.467355052749667,0.06,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,23.080611674956515,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22860773346023106,45.79981302583257,10.47019144873795,null,0.11164233198340064,56.27000447457052,6.2821145202574415]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,62.552118994827964,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.467355052749667,0.06,2.2699999999999996,90.467355052749667,1.9828577401484269E-2,2.2699999999999996,90.467355052749667,3.2561912355422808E-2,2.2699999999999996,23.080611674956515,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22860773346023106,45.79981302583257,10.47019144873795,null,0.11164233198340064,56.27000447457052,6.2821145202574415]

{"sheet":"Calc - Opex FY21","index":10,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13827961.867509661},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":942794.74342292012},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":542702.35435919149},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":22030.848916370607},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":38556.539967382516},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":78005.035928993719},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":162781.6957024833},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":137174.01385117677},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1924045.2321485181},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":207652.16754395768},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":95373.759130275212},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":90397.09732024296},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":393423.02399447584},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1257817.974141205},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":810802.99160384934},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1331477.0603837115},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3400098.0261287661},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":46132.015617872377},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":62207.999082551032},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":131531.54221657754},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":239871.55691700094},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1250080.1308356533},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2917128.13689085},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2314572.398588852},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1388743.3620055506}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13914163566427507},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.8451266192660474E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24588569586076714},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7346848307457797E-2},null,null,null,{"$f":"BJ4/$K4","v":9.0402341488434096E-2},null,{"$f":"BL4/$K4","v":0.21095864776319409},null,null,null,{"$f":"BP4/$K4","v":0.1673834814389529},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425884}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":108.57163628429892},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":62537.26249975618},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":79.494679343168841},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":79.494679343168841},{"$f":"BO12*BN12","v":18.173098466789678},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":97.667777809958523},{"$f":"BS12*BR12","v":10.903858474340399}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,99.521483969471277,31792,3163987.0183574311,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,72.868280581063217,null,0.22860773346023106,72.868280581063217,16.658252464781029,null,0.11164233198340064,89.526533045844246,9.9949509236270302]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,36.18516102335721,20937,757608.71634602989,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,26.494284059608496,null,0.22860773346023106,26.494284059608496,6.0567982285186277,null,0.11164233198340064,32.551082288127127,3.634078735230081]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,24.226919614675825,67,1623.2036141832803,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,32.12602085730866,10159,326368.24588939868,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,11.097079249245326,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,23.522236691140581,5.3773652158767336,null,0.11164233198340064,28.899601907017313,3.226418950291345]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,24.226919614675825,64297,1557718.2504648115,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,24.226919614675825,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,24.226919614675825,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,32.12602085730866,3776,121307.85475719751,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,11.097079249245326,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,0,null,0.22860773346023106,23.522236691140581,5.3773652158767336,null,0.11164233198340064,28.899601907017313,3.226418950291345]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,24.226919614675825,14394,348722.28093364381,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,24.226919614675825,3665,88791.660387786906,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,24.226919614675825,2791,67617.332644560229,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,24.226919614675825,15545,376607.46541013569,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,32.12602085730866,75,2409.4515642981496,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,11.097079249245326,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,0,null,0.22860773346023106,23.522236691140581,5.3773652158767336,null,0.11164233198340064,28.899601907017313,3.226418950291345]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,24.226919614675825,10,242.26919614675825,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,24.226919614675825,17,411.85763344948901,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.310468937235385,0,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,7.3980528328302189,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22860773346023106,17.738621910406799,4.0551861496460919,null,0.11164233198340064,21.793808060052889,2.4331115546229372]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,80.669140412207284,6,484.01484247324368,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.310468937235385,0.08,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,28.04226040824727,null,29.71870371552906,0.08,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.1465817261040505,null,34.306529494446366,0.30052641174817901,10.310018208499036,null,0,null,0.22860773346023106,59.064850355256766,13.502681566882972,null,0.11164233198340064,72.567531922139736,8.101608490067548]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,42.67809580960737,1719,73363.646696715063,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,5.4519924082445392,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.0778295847369046,null,93.310468937235385,5.0099999999999999E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,14.47266596671353,null,5.4519924082445392,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0422302485147774,null,34.306529494446366,0.15510227449878602,5.3210207547483188,null,0,null,0.22860773346023106,31.248322835237669,7.1436082577972648,null,0.11164233198340064,38.391931093034927,4.2861647165724461]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,57.854660248268232,5078,293785.96474070608,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,5.8795996559499937,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1847313966632682,null,93.310468937235385,5.0099999999999999E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,21.708998950070292,null,5.8795996559499937,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0636533716248207,null,34.306529494446366,0.23265341174817905,7.9815311321224796,null,0,null,0.22860773346023106,42.360397451329234,9.6839144498229253,null,0.11164233198340064,52.044311901152156,5.8103483471160775]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,57.854660248268232,1957,113221.57010586093,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,5.8795996559499937,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1847313966632682,null,93.310468937235385,5.0099999999999999E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,21.708998950070292,null,5.8795996559499937,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0636533716248207,null,34.306529494446366,0.23265341174817905,7.9815311321224796,null,0,null,0.22860773346023106,42.360397451329234,9.6839144498229253,null,0.11164233198340064,52.044311901152156,5.8103483471160775]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,37.831035677953764,41752,1579521.4016259257,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.3139561697172688,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.543320525105087,null,93.310468937235385,3.5299999999999998E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,12.382760290436623,null,3.3139561697172688,3.5299999999999998E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.88606808165274553,null,34.306529494446366,0.1327049411654527,4.5526459781513724,null,0,null,0.22860773346023106,27.699371155869969,6.332290458217134,null,0.11164233198340064,34.031661614087099,3.7993740638666638]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,42.831450628471799,3248,139116.5516412764,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,5.8261487499868112,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1713686701724728,null,93.310468937235385,5.0099999999999999E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,14.47266596671353,null,5.8261487499868112,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0609754812360652,null,34.306529494446366,0.15510227449878602,5.3210207547483188,null,0,null,0.22860773346023106,31.360607153394529,7.1692773212742322,null,0.11164233198340064,38.529884474668755,4.3015661538030434]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,40.568132751872369,25736,1044061.4645021873,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.8484652293490869,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.6769477900130416,null,93.310468937235385,4.4699999999999997E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,13.710132814558442,null,3.8484652293490869,4.4699999999999997E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.94111182461363019,null,34.306529494446366,0.14693027449878601,5.0406677957197035,null,0,null,0.22860773346023106,29.703436505428957,6.7904352954859997,null,0.11164233198340064,36.49387180091496,4.0742609509574104]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,51.378702140747272,16,822.05923425195635,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,7.6969304586981737,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.6390640973503134,null,93.310468937235385,0.08,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,18.69484027216485,null,3.8484652293490869,0.08,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.076962647209653,null,34.306529494446366,0.20035094116545268,6.8733454723326908,null,0,null,0.22860773346023106,37.618788769581649,8.5999460361332556,null,0.11164233198340064,46.218734805714895,5.159967335032376]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,57.537359342860555,22,1265.8219055429322,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,15.372480555011075,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.5579516214285389,null,93.310468937235385,0.04,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,19.569669828746299,null,15.372480555011075,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3839846510621689,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22860773346023106,42.128074032488684,9.6308035196120549,null,0.11164233198340064,51.758877552100742,5.7784817907598143]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,71.984117677697952,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,51.847378784286306,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,13.676676178747346,null,93.310468937235385,0.04,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,19.569669828746299,null,51.847378784286306,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.8429805802331778,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22860773346023106,52.705794518978507,12.048952225204346,null,0.11164233198340064,64.754746744182853,7.229370933515094]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,57.537359342860555,4,230.14943737144222,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,15.372480555011075,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.5579516214285389,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.310468937235385},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.310468937235385},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.310468937235385},3.2561912355422808E-2,2.2699999999999996,19.569669828746299,null,15.372480555011075,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3839846510621689,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22860773346023106,42.128074032488684,9.6308035196120549,null,0.11164233198340064,51.758877552100742,5.7784817907598143]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,54.920683888309114,50,2746.0341944154557,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,8.7659485779618063,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.9063186271662214,null,93.310468937235385,0.04,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,19.569669828746299,null,8.7659485779618063,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1197233719801982,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22860773346023106,40.212179759144405,9.192815272233382,null,0.11164233198340064,49.40499503137778,5.5156888569313374]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,54.836001834763763,113,6196.4682073283057,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,8.5521449541090817,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.8528677212030402,null,93.310468937235385,0.04,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,19.569669828746299,null,8.5521449541090817,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1111712270260892,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22860773346023106,40.150176708227107,9.17864089529556,null,0.11164233198340064,49.328817603522666,5.5071842312410952]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,43.918893158464549,287,12604.722336479326,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,15.500762729322711,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.5900221650064479,null,93.310468937235385,0.04,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,13.046446552497533,null,15.500762729322711,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3891159380346343,null,34.306529494446366,0.13981760783211936,4.7966568869355379,null,0,null,0.22860773346023106,32.156817822998292,7.3512972378092014,null,0.11164233198340064,39.508115060807491,4.4107780976570607]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,62.337239804579049,390,24311.523523785829,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,62.003050917290842,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,16.215594211998482,null,93.310468937235385,0.04,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,13.046446552497533,null,62.003050917290842,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.2492074655533596,null,34.306529494446366,0.13981760783211936,4.7966568869355379,null,0,null,0.22860773346023106,45.642481397509052,10.434224221785303,null,0.11164233198340064,56.076705619294358,6.2605341852846887]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,67.501897218526096,1424,96122.701639181163,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,14.143109717857895,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.2506089121402439,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,14.143109717857895,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.6910210434397017,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,49.423973498852789,11.298702560171261,null,0.11164233198340064,60.722676059024039,6.7792211595020557]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,74.206763749596959,49,3636.1314237302508,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,29.71870371552906,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.7063348684133306,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,54.333185823244207,12.420986462725416,null,0.11164233198340064,66.754172285969616,7.4525914636273418]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,64.17477401882519,19678,1262831.203142442,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,6.4141087155818104,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1871968186930073,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,46.987899023537068,10.741797095829012,null,0.11164233198340064,57.729696119366082,6.4450778994591031]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,64.17477401882519,2615,167817.03405922788,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,6.4141087155818104,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1871968186930073,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,46.987899023537068,10.741797095829012,null,0.11164233198340064,57.729696119366082,6.4450778994591031]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,65.739396270413437,24560,1614559.5724013541,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,10.048770321078171,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.2270240629453126,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,10.048770321078171,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4241266062640672,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,48.133494212482219,11.003689015436709,null,0.11164233198340064,59.137183227918925,6.6022130424945162]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,65.739396270413437,3286,216019.65614457856,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,10.048770321078171,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.2270240629453126,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,10.048770321078171,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4241266062640672,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,48.133494212482219,11.003689015436709,null,0.11164233198340064,59.137183227918925,6.6022130424945162]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,66.42967079317296,2102,139635.16800724957,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,11.652297499973622,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.5286544537218876,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,48.638903854663894,11.119229568204808,null,0.11164233198340064,59.758133422868703,6.6715373703042573]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,89.871477014410601,332,29837.330368784318,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,140,0.125,20.7916783912464,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,11.652297499973622,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.5286544537218876,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,65.802676388241125,15.043000704732867,null,0.11164233198340064,80.845677092973986,9.0257999214366098]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,49.052189565625262,453,22220.641873228244,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,10.754322279792172,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.4034120526238127,null,93.310468937235385,6.518620253747219E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,16.602986258370706,null,10.754322279792172,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4701188591455083,null,34.306529494446366,0.17793272767216062,6.1042543699122715,null,0,null,0.22860773346023106,35.915347820576443,8.2105262616978294,null,0.11164233198340064,44.125874082274265,4.9263154833509972]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,74.206763749596959,1,74.206763749596959,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.310468937235385,6.518620253747219E-2,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,24.904479387556055,null,29.71870371552906,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.7063348684133306,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22860773346023106,54.333185823244207,12.420986462725416,null,0.11164233198340064,66.754172285969616,7.4525914636273418]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,47.321901428574712,1965,92987.536307149305,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,6.7348141513609008,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.398535020515995,null,93.310468937235385,6.518620253747219E-2,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,16.602986258370706,null,6.7348141513609008,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.2081023881845714,null,34.306529494446366,0.17793272767216062,6.1042543699122715,null,0,null,0.22860773346023106,34.648454317507685,7.9209046094257891,null,0.11164233198340064,42.569358926933468,4.7525425016412459]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,94.116592614197032,30,2823.4977784259108,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,20.097540642156343,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,5.7392166432148555,null,93.310468937235385,0.12612316407368807,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,37.811827543934953,null,10.048770321078171,0.12612316407368807,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.0364681368058752,null,34.306529494446366,0.40522599419545086,13.901897521782587,null,0,null,0.22860773346023106,68.910892446586644,15.753562932935928,null,0.11164233198340064,84.664455379522565,9.4521372346744688]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,95.487835596250704,4,381.95134238500282,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,23.304594999947245,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,6.540980232662581,null,93.310468937235385,0.12612316407368807,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,37.811827543934953,null,11.652297499973622,0.12612316407368807,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.2387100582863244,null,34.306529494446366,0.40522599419545086,13.901897521782587,null,0,null,0.22860773346023106,69.914897957514825,15.983086357170802,null,0.11164233198340064,85.89798431468563,9.5898512815650729]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,146.0985601975805,6,876.59136118548304,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,40.195081284312685,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,10.763601803753941,null,93.310468937235385,0.23633927563141766,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,61.15722725626614,null,10.048770321078171,0.23633927563141766,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.1440045275318291,null,34.306529494446366,0.65541656743149701,22.485067801737447,null,0,null,0.22860773346023106,106.97138399013774,24.454485639089437,null,0.11164233198340064,131.42586962922718,14.672690568353312]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,179.3123839355475,2,358.624767871095,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,118.87481486211624,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,30.433535198204829,null,93.310468937235385,0.23633927563141766,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,61.15722725626614,null,29.71870371552906,0.23633927563141766,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,7.7927823376945842,null,34.306529494446366,0.65541656743149701,22.485067801737447,null,0,null,0.22860773346023106,131.29009519475139,30.013931088250086,null,0.11164233198340064,161.30402628300146,18.008357652546032]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,43.643190513370072,4,174.57276205348029,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.3897235550427258,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.0622623714364514,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.3897235550427258,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.85246884216428953,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,31.954952086090184,7.3051491692313588,null,0.11164233198340064,39.260101255321544,4.3830892580485319]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,69.797562558100495,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.6035271788954526,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.115713277399633,null,93.310468937235385,0.158,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,29.709208025516112,null,1.6035271788954526,0.158,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0224427231272075,null,34.306529494446366,0.31839094116545263,10.922888213857139,null,0,null,0.22860773346023106,51.104828520424235,11.682959016927958,null,0.11164233198340064,62.787787537352195,7.0097750207482985]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,43.733712708539251,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.6035271788954526,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.115713277399633,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,32.021231209484526,7.3203010894062706,null,0.11164233198340064,39.341532298890804,4.3921804096484456]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,44.281225985772139,222,9830.4321688414148,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,32.422113004208398,7.411945767883565,null,0.11164233198340064,39.834058772091957,4.4471672136801823]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,55.514758166993353,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,2.7794471100854516,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.4096932601971328,null,93.310468937235385,0.10290000000000001,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,21.928545676674386,null,1.3897235550427258,0.10290000000000001,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.91208798267562252,null,34.306529494446366,0.23500627449878603,8.062249687472562,null,0,null,0.22860773346023106,40.647152887543839,9.2922534932328826,null,0.11164233198340064,49.939406380776724,5.5753517862166309]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,44.281225985772139,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,32.422113004208398,7.411945767883565,null,0.11164233198340064,39.834058772091957,4.4471672136801823]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,44.281225985772139,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,32.422113004208398,7.411945767883565,null,0.11164233198340064,39.834058772091957,4.4471672136801823]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,44.117702020305245,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,2.7794471100854516,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.4096932601971328,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.3897235550427258,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.85246884216428953,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,32.302382974850872,7.3845745572450134,null,0.11164233198340064,39.686957532095875,4.4307444882093696]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,45.376252540237928,2,90.752505080475856,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.310468937235385,0.06,1.5133333333333332,93.310468937235385,1.9828577401484269E-2,1.5133333333333332,93.310468937235385,3.2561912355422808E-2,1.5133333333333332,15.870643412331191,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22860773346023106,33.223876593656122,7.5952351248381484,null,0.11164233198340064,40.81911171849427,4.5571408217436566]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,64.295207282185558,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.310468937235385,0.06,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,23.805965118496783,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22860773346023106,47.07607862532565,10.761955634731326,null,0.11164233198340064,57.838034260056972,6.4571730221285799]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,64.295207282185558,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.310468937235385,0.06,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,23.805965118496783,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22860773346023106,47.07607862532565,10.761955634731326,null,0.11164233198340064,57.838034260056972,6.4571730221285799]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,64.295207282185558,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.310468937235385,0.06,2.2699999999999996,93.310468937235385,1.9828577401484269E-2,2.2699999999999996,93.310468937235385,3.2561912355422808E-2,2.2699999999999996,23.805965118496783,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22860773346023106,47.07607862532565,10.761955634731326,null,0.11164233198340064,57.838034260056972,6.4571730221285799]

{"sheet":"Calc - Opex FY22","index":11,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13550809.335366931},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":905358.24885759724},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":536273.80426460796},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":22565.517269950196},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":39492.271578195207},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":79898.146098710349},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":166732.25709775786},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":140503.10046141682},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1890823.3456282357},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":172406.10981736542},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":97688.392168813691},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":92449.950309515218},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":362544.45229569427},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1040432.3189587606},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":839023.93467719213},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1377820.6712406746},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3257276.924876627},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39585.149846460219},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":63717.72975953063},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":134723.69125212662},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":238026.57085811754},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1185182.6509087901},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2987864.8378102756},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2268181.6428691796},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1360908.9101200129}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.1395358239373409},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6754450108708378E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24037508345536956},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7565487416082239E-2},null,null,null,{"$f":"BJ4/$K4","v":8.746213023716029E-2},null,{"$f":"BL4/$K4","v":0.22049346012212706},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895285},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425883}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":111.20436237783301},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":64053.712729631814},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":81.422325676653756},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":81.422325676653756},{"$f":"BO12*BN12","v":18.61377332600059},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":100.03609900265434},{"$f":"BS12*BR12","v":11.168263375178668}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,101.93475521305439,31792,3240709.7377334251,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,74.63524505025832,null,0.22860773346023106,74.63524505025832,17.062194207188483,null,0.11164233198340064,91.697439257446803,10.23731595560759]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,37.062605822802517,20937,775979.77811201627,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,27.136737239466513,null,0.22860773346023106,27.136737239466513,6.2036679938202868,null,0.11164233198340064,33.340405233286802,3.7222005895157131]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,24.92256347244733,67,1669.8117526539711,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,33.067293731152532,15343,507351.48771707329,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,11.484971985399884,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,24.211423921263062,5.5349187464847684,null,0.11164233198340064,29.746342667747832,3.3209510634046988]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,24.92256347244733,89881,2240064.9274670384,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,24.92256347244733,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,24.92256347244733,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,33.067293731152532,5756,190335.34271651396,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,11.484971985399884,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,0,null,0.22860773346023106,24.211423921263062,5.5349187464847684,null,0.11164233198340064,29.746342667747832,3.3209510634046988]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,24.92256347244733,14394,358735.37862240686,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,24.92256347244733,3665,91341.195126519466,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,24.92256347244733,4186,104325.85069566451,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,24.92256347244733,15545,387421.24917919375,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,33.067293731152532,102,3372.8639605775584,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,11.484971985399884,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,0,null,0.22860773346023106,24.211423921263062,5.5349187464847684,null,0.11164233198340064,29.746342667747832,3.3209510634046988]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,24.92256347244733,15,373.83845208670994,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,24.92256347244733,112,2791.3271089141008,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.572088710779909,0,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,7.65664799026659,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22860773346023106,18.247962906850709,4.1716254404015105,null,0.11164233198340064,22.419588347252215,2.5029751251951122]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,83.035288875628069,6,498.21173325376844,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.572088710779909,0.08,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,29.022463295277515,null,30.439345030476222,0.08,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.222882388959122,null,35.138419834038565,0.30052641174817901,10.560023227224654,null,0,null,0.22860773346023106,60.79731216402449,13.898735734291774,null,0.11164233198340064,74.696047898316252,8.3392409773118175]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,43.924599778398616,348,15285.760722882718,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,5.5841963904830472,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.1282143477640516,null,96.572088710779909,5.0099999999999999E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,14.978550612140499,null,5.5841963904830472,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0675030256842248,null,35.138419834038565,0.15510227449878602,5.4500488385526369,null,0,null,0.22860773346023106,32.160996132705293,7.3522524317210136,null,0.11164233198340064,39.513248564426306,4.4113512139723099]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,59.574983701609526,101,6017.0733538625618,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.0221725779719142,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2377083946362681,null,96.572088710779909,5.0099999999999999E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,22.46782591821075,null,6.0221725779719142,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0894456326774171,null,35.138419834038565,0.23265341174817905,8.1750732578289558,null,0,null,0.22860773346023106,43.619994948154243,9.9718681786442698,null,0.11164233198340064,53.591863126798515,5.9831205748110072]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,59.574983701609526,190,11319.24690330581,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.0221725779719142,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2377083946362681,null,96.572088710779909,5.0099999999999999E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,22.46782591821075,null,6.0221725779719142,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0894456326774171,null,35.138419834038565,0.23265341174817905,8.1750732578289558,null,0,null,0.22860773346023106,43.619994948154243,9.9718681786442698,null,0.11164233198340064,53.591863126798515,5.9831205748110072]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,38.929446733763797,41552,1617596.3706813534,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.3943154530387152,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5807441134029685,null,96.572088710779909,3.5299999999999998E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,12.815593350588927,null,3.3943154530387152,3.5299999999999998E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.907554122013291,null,35.138419834038565,0.1327049411654527,4.6630419367230642,null,0,null,0.22860773346023106,28.503612831292131,6.5161463247896529,null,0.11164233198340064,35.019759156081783,3.9096875776820164]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,44.081673259401796,138,6083.2709097974475,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,5.9674255545358053,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2240216387772409,null,96.572088710779909,5.0099999999999999E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,14.978550612140499,null,5.9674255545358053,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.086702806803268,null,35.138419834038565,0.15510227449878602,5.4500488385526369,null,0,null,0.22860773346023106,32.276003204837522,7.3785439378130597,null,0.11164233198340064,39.654547142650586,4.4271261167512082]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,41.752323300845141,3490,145715.60831994953,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.9417856873997987,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.7176116719932395,null,96.572088710779909,4.4699999999999997E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,14.189363503196006,null,3.9417856873997987,4.4699999999999997E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.96393260674779535,null,35.138419834038565,0.14693027449878601,5.1628976716688735,null,0,null,0.22860773346023106,30.570484762169798,6.9886492322601681,null,0.11164233198340064,37.559133994429963,4.193189306415178]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,52.897919882404445,13,687.67295847125774,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,7.8835713747995975,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.7030580938431892,null,96.572088710779909,0.08,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,19.348308863518344,null,3.9417856873997987,0.08,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1030776415130081,null,35.138419834038565,0.20035094116545268,7.0400154848164362,null,0,null,0.22860773346023106,38.73113939225486,8.8542379907956548,null,0.11164233198340064,47.585377383050513,5.3125424993539294]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,59.218708216537706,18,1065.9367478976787,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,15.745243940224752,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.6684762351994777,null,96.572088710779909,0.04,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,20.253717640338699,null,15.745243940224752,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4175445441300143,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22860773346023106,43.359134870763,9.9122335476015984,null,0.11164233198340064,53.271368418364602,5.9473397981731049]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,74.015782333072551,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,53.104612733025064,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,14.008318433399555,null,96.572088710779909,0.04,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,20.253717640338699,null,53.104612733025064,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.911919295842027,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22860773346023106,54.19335182067509,12.389019328337419,null,0.11164233198340064,66.582371149012502,7.4334111840600503]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,59.218708216537706,4,236.87483286615083,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,15.745243940224752,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.6684762351994777,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.572088710779909},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.572088710779909},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.572088710779909},3.2561912355422808E-2,2.2699999999999996,20.253717640338699,null,15.745243940224752,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4175445441300143,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22860773346023106,43.359134870763,9.9122335476015984,null,0.11164233198340064,53.271368418364602,5.9473397981731049]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,56.538581662018771,46,2600.7747564528636,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,8.9785118435217601,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.9767932110237298,null,96.572088710779909,0.04,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,20.253717640338699,null,8.9785118435217601,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1468752602618948,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22860773346023106,41.396782562719125,9.4636246342092338,null,0.11164233198340064,50.860407196928357,5.6781744650904145]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,56.451846174817526,105,5927.4438483558406,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,8.7595237497773297,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.9220461875876222,null,96.572088710779909,0.04,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,20.253717640338699,null,8.7595237497773297,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1381157365121175,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22860773346023106,41.333276015533244,9.4491065463971857,null,0.11164233198340064,50.782382561930433,5.6694636128870926]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,45.174631287439141,285,12874.769916920155,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,15.876636796471411,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.7013244492611426,null,96.572088710779909,0.04,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,13.502478426892466,null,15.876636796471411,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4228002583798807,null,35.138419834038565,0.13981760783211936,4.9129698041959688,null,0,null,0.22860773346023106,33.07625224729334,7.5614870576126041,null,0.11164233198340064,40.637739304905942,4.5368919825331977]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,64.039599753713063,387,24783.325104686955,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,63.506547185885644,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,16.608802046614699,null,96.572088710779909,0.04,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,13.502478426892466,null,63.506547185885644,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.3279966739564499,null,35.138419834038565,0.13981760783211936,4.9129698041959688,null,0,null,0.22860773346023106,46.888926260223464,10.719171156733594,null,0.11164233198340064,57.608097416957058,6.4315023367560045]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,69.502877136587898,1329,92369.323714525322,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,14.48606240119426,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.3536808504418554,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,14.48606240119426,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.7320261841757341,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,50.889063852118895,11.633633545145875,null,0.11164233198340064,62.522697397264771,6.9801797393231322]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,76.370328276992552,40,3054.8131310797021,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,30.439345030476222,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.7719600967856448,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,55.917318422049291,12.783131425638713,null,0.11164233198340064,68.700449847688006,7.6698784293045499]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,66.095075369592308,19478,1287399.8780489189,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,6.5696428123329964,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2159848534846114,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,48.393917624212456,11.06322382133234,null,0.11164233198340064,59.457141445544792,6.6379339240475206]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,66.095075369592308,2615,172838.62209148388,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,6.5696428123329964,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2159848534846114,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,48.393917624212456,11.06322382133234,null,0.11164233198340064,59.457141445544792,6.6379339240475206]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,67.697637749645565,24360,1649114.4555813661,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,10.292440405988364,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.3052753516403808,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,10.292440405988364,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4586598914306443,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,49.567292060572328,11.331466291728745,null,0.11164233198340064,60.898758352301073,6.7988793973444883]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,67.697637749645565,3276,221777.46126783887,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,10.292440405988364,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.3052753516403808,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,10.292440405988364,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4586598914306443,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,49.567292060572328,11.331466291728745,null,0.11164233198340064,60.898758352301073,6.7988793973444883]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,68.404650564374919,2092,143102.52898067233,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,11.934851109071611,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5657224081715408,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,50.084957253084035,11.4498085580801,null,0.11164233198340064,61.534765811164128,6.8698847532107967]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,91.835321514277069,332,30489.326742739988,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,140,0.125,20.871497466363444,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,11.934851109071611,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5657224081715408,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,67.240576692036285,15.371715834125256,null,0.11164233198340064,82.612292526161539,9.2230289881155336]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,50.484406025404624,447,22566.529493355865,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,11.015101115344994,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.4859405289795382,null,96.572088710779909,6.518620253747219E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,17.183335161306939,null,11.015101115344994,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5057673987966389,null,35.138419834038565,0.17793272767216062,6.2522748871600315,null,0,null,0.22860773346023106,36.963997284807029,8.4502556389098693,null,0.11164233198340064,45.414252923716901,5.0701531016877253]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,76.370328276992552,1,76.370328276992552,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.572088710779909,6.518620253747219E-2,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,25.775002741960403,null,30.439345030476222,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.7719600967856448,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22860773346023106,55.917318422049291,12.783131425638713,null,0.11164233198340064,68.700449847688006,7.6698784293045499]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,48.712160569816334,1945,94745.152308292774,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,6.8981249529496464,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.4566964883807012,null,96.572088710779909,6.518620253747219E-2,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,17.183335161306939,null,6.8981249529496464,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2373973568327907,null,35.138419834038565,0.17793272767216062,6.2522748871600315,null,0,null,0.22860773346023106,35.66638320224434,8.1536110245891358,null,0.11164233198340064,43.819994226833487,4.8921663429828435]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,96.951671712860758,30,2908.5501513858226,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,20.584880811976728,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,5.8783854531374713,null,96.572088710779909,0.12612316407368807,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,39.133520659357067,null,10.292440405988364,0.12612316407368807,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.0858499365641512,null,35.138419834038565,0.40522599419545086,14.239001111705427,null,0,null,0.22860773346023106,70.986698905564964,16.22810834262507,null,0.11164233198340064,87.214807248190027,9.7368644646707274]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,98.356165618479523,4,393.42466247391809,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,23.869702218143221,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,6.6995908046790946,null,96.572088710779909,0.12612316407368807,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,39.133520659357067,null,11.934851109071611,0.12612316407368807,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.2929959711455012,null,35.138419834038565,0.40522599419545086,14.239001111705427,null,0,null,0.22860773346023106,72.015050291687942,16.463197422207333,null,0.11164233198340064,88.478247713895271,9.8779179045842547]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,150.53548412286506,6,903.21290473719034,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,41.169761623953455,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,11.024605656131653,null,96.572088710779909,0.23633927563141766,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,63.294946892509394,null,10.292440405988364,0.23633927563141766,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.2202426965518485,null,35.138419834038565,0.65541656743149701,23.030302512592389,null,0,null,0.22860773346023106,110.22003950258615,25.197153412583351,null,0.11164233198340064,135.41719291516949,15.118291207695561]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,184.55470145545391,2,369.10940291090782,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,121.75738012190489,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,31.171510280619511,null,96.572088710779909,0.23633927563141766,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,63.294946892509394,null,30.439345030476222,0.23633927563141766,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,7.9817475417185673,null,35.138419834038565,0.65541656743149701,23.030302512592389,null,0,null,0.22860773346023106,135.1284489722407,30.891408445540435,null,0.11164233198340064,166.01985741778114,18.534844037672762]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,44.933537496358774,4,179.7341499854351,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.4234226093388163,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.0880209024779939,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.4234226093388163,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.87314014308135324,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,32.899726643834839,7.5211319395082565,null,0.11164233198340064,40.420858583343097,4.5126789130156792]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,71.924462338807828,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.6424107030832491,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.1427679259141021,null,96.572088710779909,0.158,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,30.747678214938805,null,1.6424107030832491,0.158,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0472356776081777,null,35.138419834038565,0.31839094116545263,11.187754562026347,null,0,null,0.22860773346023106,52.662115689051312,12.038966906894494,null,0.11164233198340064,64.70108259594582,7.2233797428620079]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,45.026254741298054,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.6424107030832491,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.1427679259141021,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,32.967612952895614,7.5366512747556218,null,0.11164233198340064,40.504264227651234,4.5219905136468173]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,45.587044529237232,202,9208.5829949059207,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,33.378215628666425,7.6305182218162928,null,0.11164233198340064,41.00873385048272,4.5783106787545114]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,57.181552053787634,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,2.8468452186776325,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.4438765548126979,null,96.572088710779909,0.10290000000000001,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,22.69504678848666,null,1.4234226093388163,0.10290000000000001,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.93420497302198846,null,35.138419834038565,0.23500627449878603,8.257749136971654,null,0,null,0.22860773346023106,41.867556761856882,9.5712472568456732,null,0.11164233198340064,51.438804018702562,5.7427480350850741]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,45.587044529237232,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,33.378215628666425,7.6305182218162928,null,0.11164233198340064,41.00873385048272,4.5783106787545114]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,45.587044529237232,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,33.378215628666425,7.6305182218162928,null,0.11164233198340064,41.00873385048272,4.5783106787545114]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,45.419555312572733,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,2.8468452186776325,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.4438765548126979,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.4234226093388163,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.87314014308135324,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,33.255582296169543,7.6024832936275057,null,0.11164233198340064,40.85806558979705,4.5614897227756801]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,46.708624105115575,2,93.417248210231151,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.572088710779909,0.06,1.5133333333333332,96.572088710779909,1.9828577401484269E-2,1.5133333333333332,96.572088710779909,3.2561912355422808E-2,1.5133333333333332,16.425393645205407,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22860773346023106,34.199420980208046,7.8182521159376348,null,0.11164233198340064,42.017673096145678,4.6909510089698969]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,66.202366944316211,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.572088710779909,0.06,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,24.638090467808105,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22860773346023106,48.472475059844783,11.081182658638694,null,0.11164233198340064,59.553657718483464,6.6487092258327403]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,66.202366944316211,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.572088710779909,0.06,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,24.638090467808105,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22860773346023106,48.472475059844783,11.081182658638694,null,0.11164233198340064,59.553657718483464,6.6487092258327403]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,66.202366944316211,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.572088710779909,0.06,2.2699999999999996,96.572088710779909,1.9828577401484269E-2,2.2699999999999996,96.572088710779909,3.2561912355422808E-2,2.2699999999999996,24.638090467808105,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22860773346023106,48.472475059844783,11.081182658638694,null,0.11164233198340064,59.553657718483464,6.6487092258327403]

{"sheet":"Calc - Opex FY23","index":12,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13836126.521500468},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":918213.45534328429},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":546699.34341886931},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":23113.436766655803},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":40451.194225880332},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":81838.174837001789},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":170780.72863513519},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":143914.69467259469},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1925011.0278994215},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":170317.01335477363},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":100060.39073772718},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":94553.682358739534},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":364931.08645124047},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1040018.9624968255},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":869683.89387223404},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1428169.5633429929},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3337872.4197120536},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39297.35369016647},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":65264.877383199651},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":137994.9540475728},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":242557.1851209389},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1199935.6215685285},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":3060316.8150638761},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2315939.0267985757},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1389563.3388858342}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13912933109624834},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6375234852338229E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24124327097798726},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7530714592991062E-2},null,null,null,{"$f":"BJ4/$K4","v":8.6724822854424191E-2},null,{"$f":"BL4/$K4","v":0.22118306090279941},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895276},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425881}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":113.90092877921167},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":65606.934976825927},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":83.396715017566351},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":83.396715017566351},{"$f":"BO12*BN12","v":19.065133998194657},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":102.461849015761},{"$f":"BS12*BR12","v":11.439079763450662}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,104.40654525944085,31792,3319292.8868881436,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,76.445056193074663,null,0.22860773346023106,76.445056193074663,17.475931030538799,null,0.11164233198340064,93.920987223613466,10.485558035827385]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,37.96132755882347,20937,794796.31509908696,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,27.794769103669466,null,0.22860773346023106,27.794769103669466,6.354099166840335,null,0.11164233198340064,34.148868270509801,3.8124592883136716]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,25.656978630673354,67,1719.0175682551146,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,34.064245505633572,15554,529835.27459462453,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,11.906326043503316,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,24.94137848716321,5.7017920053241475,null,0.11164233198340064,30.643170492487354,3.4210750131462193]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,25.656978630673354,93783,2406188.4269204391,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,25.656978630673354,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,25.656978630673354,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,34.064245505633572,6164,209972.00929672533,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,11.906326043503316,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,0,null,0.22860773346023106,24.94137848716321,5.7017920053241475,null,0.11164233198340064,30.643170492487354,3.4210750131462193]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,25.656978630673354,14394,369306.55040991225,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,25.656978630673354,3665,94032.82668141785,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,25.656978630673354,4440,113916.9851201897,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,25.656978630673354,15545,398837.73281381727,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,34.064245505633572,152,5177.7653168563029,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,11.906326043503316,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,0,null,0.22860773346023106,24.94137848716321,5.7017920053241475,null,0.11164233198340064,30.643170492487354,3.4210750131462193]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,25.656978630673354,25,641.4244657668338,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,25.656978630673354,207,5310.994576549384,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.11507005453413,0,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,7.9375506956688779,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22860773346023106,18.785691723565463,4.2945544064069221,null,0.11164233198340064,23.08024612997238,2.5767325007009743]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,85.541835896162809,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.11507005453413,0.08,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,30.087222765406715,null,31.177460994041301,0.08,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.3010332472513011,null,35.990482471654055,0.30052641174817901,10.816090554291925,null,0,null,0.22860773346023106,62.632571891843469,14.318290300979312,null,0.11164233198340064,76.950862192822783,8.5909737033400333]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,45.244177942301015,142.99999999999969,6469.9174457490308,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,5.7196061535831157,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.179820878141105,null,100.11507005453413,5.0099999999999999E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,15.528075077063548,null,5.7196061535831157,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.0933886360225111,null,35.990482471654055,0.15510227449878602,5.5822056916622342,null,0,null,0.22860773346023106,33.127173364602079,7.5731280188258179,null,0.11164233198340064,40.700301383427899,4.5438765588731176]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,61.401294896798653,101,6201.5307845766638,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.1682027146484586,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.291970018407441,null,100.11507005453413,5.0099999999999999E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,23.292112615595318,null,6.1682027146484586,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1158633237318845,null,35.990482471654055,0.23265341174817905,8.3733085374933509,null,0,null,0.22860773346023106,44.957195231865867,10.277562504685962,null,0.11164233198340064,55.234757736551828,6.1665371602468255]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,61.401294896798653,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.1682027146484586,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.291970018407441,null,100.11507005453413,5.0099999999999999E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,23.292112615595318,null,6.1682027146484586,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1158633237318845,null,35.990482471654055,0.23265341174817905,8.3733085374933509,null,0,null,0.22860773346023106,44.957195231865867,10.277562504685962,null,0.11164233198340064,55.234757736551828,6.1665371602468255]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,40.091153504675383,41152,1649831.1490244013,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.4766233482564037,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.6190751768094274,null,100.11507005453413,3.5299999999999998E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,13.285764481362126,null,3.4766233482564037,3.5299999999999998E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.92956117192144794,null,35.990482471654055,0.1327049411654527,4.7761148589171079,null,0,null,0.22860773346023106,29.354198770722789,6.7105968485160377,null,0.11164233198340064,36.064795619238829,4.0263578854365543]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,45.405060258338743,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,6.1121281445152897,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.2779513758741485,null,100.11507005453413,5.0099999999999999E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,15.528075077063548,null,6.1121281445152897,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1130539877682128,null,35.990482471654055,0.15510227449878602,5.5822056916622342,null,0,null,0.22860773346023106,33.244969214080825,7.6000570609861766,null,0.11164233198340064,40.845026275066992,4.5600339832717509]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,43.005819453180486,162,6966.9427514152385,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,4.0373690495880821,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.7592616021423468,null,100.11507005453413,4.4699999999999997E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,14.709934724577895,null,4.0373690495880821,4.4699999999999997E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.98730676424458408,null,35.990482471654055,0.14693027449878601,5.2880914689038763,null,0,null,0.22860773346023106,31.488277641581377,7.1984637822083881,null,0.11164233198340064,38.686741423789769,4.3190780293907149]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,54.509325031848341,10,545.09325031848346,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,8.0747380991761641,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.7686038645393678,null,100.11507005453413,0.08,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,20.058148510271142,null,4.0373690495880821,0.08,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1298258916950434,null,35.990482471654055,0.20035094116545268,7.2107270361946174,null,0,null,0.22860773346023106,39.910988384412846,9.1239605947182287,null,0.11164233198340064,49.03494897913108,5.4743760527172638]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,60.998766010920328,9,548.98889409828291,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,16.127046370299063,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.7816809323200919,null,100.11507005453413,0.04,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,20.996774404455014,null,16.127046370299063,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4519182225399594,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22860773346023106,44.662469041818667,10.210185818387902,null,0.11164233198340064,54.87265486020658,6.1261111507137453]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,76.154650627764397,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,54.392333029172775,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,14.348002597038519,null,100.11507005453413,0.04,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,20.996774404455014,null,54.392333029172775,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.9825296888949082,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22860773346023106,55.759402172892052,12.747030549842334,null,0.11164233198340064,68.506432722734388,7.6482179050300134]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,60.998766010920328,0,0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,16.127046370299063,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.7816809323200919,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.11507005453413},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.11507005453413},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.11507005453413},3.2561912355422808E-2,2.2699999999999996,20.996774404455014,null,16.127046370299063,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4519182225399594,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22860773346023106,44.662469041818667,10.210185818387902,null,0.11164233198340064,54.87265486020658,6.1261111507137453]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,58.253649746790892,38,2213.638690378054,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,9.1962295018395164,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.0489767152052059,null,100.11507005453413,0.04,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,20.996774404455014,null,9.1962295018395164,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1746855478015776,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22860773346023106,42.65253214996541,9.7506987011432287,null,0.11164233198340064,52.403230851108638,5.8504188956822532]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,58.164811032741383,90,5234.8329929467245,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,8.9719312213068481,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.9929021450720388,null,100.11507005453413,0.04,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,20.996774404455014,null,8.9719312213068481,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1657136165802708,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22860773346023106,42.587485648610937,9.7358285678990644,null,0.11164233198340064,52.323314216509992,5.8414968162313947]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,46.499445037376866,281,13066.344055502899,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,16.261625338618664,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.8153256743999924,null,100.11507005453413,0.04,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,13.99784960297001,null,16.261625338618664,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4573013812727433,null,35.990482471654055,0.13981760783211936,5.0321031639104925,null,0,null,0.22860773346023106,34.046262904265916,7.7832389953353749,null,0.11164233198340064,41.82950189960129,4.6699431377755749]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,65.821865343142321,381,25078.130695737225,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,65.046501354474657,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,17.011544678363993,null,100.11507005453413,0.04,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,13.99784960297001,null,65.046501354474657,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.4086964219069835,null,35.990482471654055,0.13981760783211936,5.0321031639104925,null,0,null,0.22860773346023106,48.193876948864165,11.017492975941112,null,0.11164233198340064,59.211369924805268,6.6104954183370541]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,71.626110961085359,1234,88386.62092597934,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,14.837331257236203,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.4592521540543766,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,14.837331257236203,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.774025648177763,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,52.443666857336794,11.989027814599202,null,0.11164233198340064,64.432694671935991,7.1934162891493676]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,78.660089183812616,31,2438.4627646981912,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,31.177460994041301,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.8391766546897124,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,57.593850298050015,13.166399577885066,null,0.11164233198340064,70.760249875935088,7.8998393078775289]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,68.135674272662726,19278,1313519.5286283921,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,6.7289484159801356,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2454709620362805,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,49.888016460881303,11.404786369948772,null,0.11164233198340064,61.29280283083007,6.8428714418326493]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,68.135674272662726,2615,178174.78822301302,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,6.7289484159801356,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2454709620362805,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,49.888016460881303,11.404786369948772,null,0.11164233198340064,61.29280283083007,6.8428714418326493]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,69.77709678174115,24160,1685814.6582468662,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,10.542019185035548,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.3854241360042137,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,10.542019185035548,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4940305654776416,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,51.089843756586518,11.679533384030581,null,0.11164233198340064,62.769377140617095,7.0077196411240523]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,69.77709678174115,3266,227891.99808916659,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,10.542019185035548,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.3854241360042137,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,10.542019185035548,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4940305654776416,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,51.089843756586518,11.679533384030581,null,0.11164233198340064,62.769377140617095,7.0077196411240523]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,70.501253771040453,2072,146078.59781359581,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,12.224256289030579,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.6036892140547123,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,51.620061681162341,11.800745302007847,null,0.11164233198340064,63.420806983170188,7.0804467878702591]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,93.920519433234432,332,31181.612451833833,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,140,0.125,20.953252054004881,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,12.224256289030579,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.6036892140547123,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,68.767330323164245,15.720743521289597,null,0.11164233198340064,84.488073844453851,9.4324455887805847]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,52.000507040158375,435,22620.220562468894,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,11.282203510793364,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.5704702174436678,null,100.11507005453413,6.518620253747219E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.813747495892702,null,11.282203510793364,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5422803708515529,null,35.990482471654055,0.17793272767216062,6.4038847164184913,null,0,null,0.22860773346023106,38.074065882319097,8.7040259049724806,null,0.11164233198340064,46.778091787291579,5.2224152528667931]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,78.660089183812616,1,78.660089183812616,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.11507005453413,6.518620253747219E-2,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,26.720621243839055,null,31.177460994041301,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.8391766546897124,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22860773346023106,57.593850298050015,13.166399577885066,null,0.11164233198340064,70.760249875935088,7.8998393078775289]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,50.185286853648108,1905,95602.971456199652,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,7.0653958367791425,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.5162682989401119,null,100.11507005453413,6.518620253747219E-2,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.813747495892702,null,7.0653958367791425,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2674026917516947,null,35.990482471654055,0.17793272767216062,6.4038847164184913,null,0,null,0.22860773346023106,36.744986284715679,8.4001880305761283,null,0.11164233198340064,45.145174315291811,5.0401125383562997]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,99.967444305693988,30,2999.0233291708196,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,21.084038370071095,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,6.0209289322631001,null,100.11507005453413,0.12612316407368807,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,40.569228796795812,null,10.542019185035548,0.12612316407368807,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.1364291830702027,null,35.990482471654055,0.40522599419545086,14.584279041149962,null,0,null,0.22860773346023106,73.194806689916945,16.732898858441668,null,0.11164233198340064,89.927705548358631,10.039738757335353]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,101.40599542809679,4,405.62398171238715,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,24.448512578061159,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,6.8620474842606161,null,100.11507005453413,0.12612316407368807,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,40.569228796795812,null,12.224256289030579,0.12612316407368807,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.348598249348214,null,35.990482471654055,0.40522599419545086,14.584279041149962,null,0,null,0.22860773346023106,74.248094308192478,16.973688553537364,null,0.11164233198340064,91.221782861729849,10.184212566366931]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,155.2610610836264,6,931.56636650175847,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,42.16807674014219,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,11.291938524780873,null,100.11507005453413,0.23633927563141766,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,65.617075563306614,null,10.542019185035548,0.23633927563141766,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.2983295456118062,null,35.990482471654055,0.65541656743149701,23.58875848177496,null,0,null,0.22860773346023106,113.68004285211212,25.988136936083293,null,0.11164233198340064,139.6681797881954,15.592881295430997]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,190.10520179600658,2,380.21040359201317,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,124.7098439761652,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,31.92738033378663,null,100.11507005453413,0.23633927563141766,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,65.617075563306614,null,31.177460994041301,0.23633927563141766,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,8.1752949150864964,null,35.990482471654055,0.65541656743149701,23.58875848177496,null,0,null,0.22860773346023106,139.19245003059257,31.820470516270234,null,0.11164233198340064,171.0129205468628,19.092281249143774]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,46.302160689874796,4,185.20864275949918,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.4579388234623631,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1144040456109172,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.4579388234623631,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.89431269713573869,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,33.90181398113247,7.750216854417066,null,0.11164233198340064,41.652030835549532,4.6501298543252609]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,74.190894391177579,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.6822371039950339,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1704786157440847,null,100.11507005453413,0.158,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,31.875731379508348,null,1.6822371039950339,0.158,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.0726298301592121,null,35.990482471654055,0.31839094116545263,11.45904358714866,null,0,null,0.22860773346023106,54.321566494272993,12.418330194264978,null,0.11164233198340064,66.739896688537968,7.4509977026396168]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,46.397126211789768,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.6822371039950339,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1704786157440847,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,33.971346448097592,7.7661125140918612,null,0.11164233198340064,41.73745896218945,4.6596672496003144]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,46.971514449178756,182,8548.8156297505338,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,34.391905724096354,7.8622556169636137,null,0.11164233198340064,42.254161341059962,4.7173531081187896]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,58.953685651540496,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,2.9158776469247263,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.4788887514765079,null,100.11507005453413,0.10290000000000001,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,23.527669634701041,null,1.4579388234623631,0.10290000000000001,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.95685827266227408,null,35.990482471654055,0.23500627449878603,8.457989203077279,null,0,null,0.22860773346023106,43.16508894362979,9.8678731480124853,null,0.11164233198340064,53.032962091642268,5.9207235598982271]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,46.971514449178756,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,34.391905724096354,7.8622556169636137,null,0.11164233198340064,42.254161341059962,4.7173531081187896]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,46.971514449178756,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,34.391905724096354,7.8622556169636137,null,0.11164233198340064,42.254161341059962,4.7173531081187896]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,46.799963828945238,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,2.9158776469247263,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.4788887514765079,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.4579388234623631,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.89431269713573869,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,34.266298686998056,7.8335408769059169,null,0.11164233198340064,42.09983956390397,4.7001242650412713]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,48.12029092395673,2,96.240581847913461,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.11507005453413,0.06,1.5133333333333332,100.11507005453413,1.9828577401484269E-2,1.5133333333333332,100.11507005453413,3.2561912355422808E-2,1.5133333333333332,17.027999056620576,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22860773346023106,35.233024276093872,8.0545418227071188,null,0.11164233198340064,43.287566098800994,4.8327248251557391]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,68.226253208086447,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.11507005453413,0.06,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,25.541998584930866,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22860773346023106,49.954337128720368,11.419947787505031,null,0.11164233198340064,61.374284916225399,6.8519682918610538]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,68.226253208086447,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.11507005453413,0.06,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,25.541998584930866,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22860773346023106,49.954337128720368,11.419947787505031,null,0.11164233198340064,61.374284916225399,6.8519682918610538]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,68.226253208086447,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.11507005453413,0.06,2.2699999999999996,100.11507005453413,1.9828577401484269E-2,2.2699999999999996,100.11507005453413,3.2561912355422808E-2,2.2699999999999996,25.541998584930866,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22860773346023106,49.954337128720368,11.419947787505031,null,0.11164233198340064,61.374284916225399,6.8519682918610538]

{"sheet":"Calc - Opex FY24","index":13,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","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,"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,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14196562.996335283},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":940353.81119343708},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":557967.15021684882},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":23674.660422647503},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":41433.400694865079},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":83825.30985917084},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":174927.5020408025},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":147409.12658726363},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1969590.9610150359},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":172722.41896442341},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":102489.98434930119},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":96708.495699634645},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":371920.8990133591},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1066760.6932284038},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":900117.78856743919},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1478147.2189071914},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3445025.7007030342},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39834.819583265053},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":66849.591654064454},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":141345.64712713732},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":248030.05836446682},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1225437.5724204141},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":3134525.6619527843},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2376270.1387940105},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1425762.0040721798}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.1387371690967362},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6197953625068771E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24266617924298559},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7471134275845047E-2},null,null,null,{"$f":"BJ4/$K4","v":8.6319313536434836E-2},null,{"$f":"BL4/$K4","v":0.22079468549971809},null,null,null,{"$f":"BP4/$K4","v":0.16738348143895276},null,null,null,{"$f":"BT4/$K4","v":0.10043008328425884}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$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":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":116.66288353588108},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":67197.820916667508},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,{"$f":"IF($D12=\"Lamp\",INDIRECT(BA$10 & $B12),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"pRICEpecELL\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailurePECell\" & \"Annual\"),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceMisc\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"FailureMisc\" & \"Annual\"),0)","v":0},{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":85.4189808252479},null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},{"$f":"BJ12+AX12+BF12+AM12+AC12+BL12","v":85.4189808252479},{"$f":"BO12*BN12","v":19.527439600942859},null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12","v":104.94642042619076},{"$f":"BS12*BR12","v":11.716463109690325}]
[null,{"$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"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,{"$f":"INDIRECT(\"CorporateOverheads\"&RIGHT($B$2,4))","v":0.22860773346023106},0,0,null,{"$f":"INDIRECT(\"CAMOverheads\"&RIGHT($B$2,4))","v":0.11164233198340064},0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H14","v":0},null,106.9382731162497,31792,3399781.5789118106,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,78.298752987642487,null,0.22860773346023106,78.298752987642487,17.899700453267442,null,0.11164233198340064,96.19845344090993,10.739819675339776]
[null,{"$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"},{"$f":"'Input - Inventory'!H15","v":0},null,38.881842170463003,20937,814069.12952298392,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,28.468757415786012,null,0.22860773346023106,28.468757415786012,6.5081781072519851,null,0.11164233198340064,34.976935523037994,3.9049066474250065]
[null,{"$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"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22860773346023106,0,0,null,0.11164233198340064,0,0]
[null,{"$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"},{"$f":"'Input - Inventory'!H18","v":1},null,26.39709150232154,67,1768.6051306555432,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H19","v":1},null,35.067205710595708,15761,552694.22920469893,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,12.324596217395699,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22860773346023106,25.675732344358909,5.8696709761754349,null,0.11164233198340064,31.545403320534344,3.5218023900613642]
[null,{"$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"},{"$f":"'Input - Inventory'!H20","v":1},null,26.39709150232154,94011,2481616.9692247505,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H21","v":1},null,26.39709150232154,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H22","v":1},null,26.39709150232154,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H23","v":1},null,35.067205710595708,6378,223658.63802217942,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,12.324596217395699,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,0,null,0.22860773346023106,25.675732344358909,5.8696709761754349,null,0.11164233198340064,31.545403320534344,3.5218023900613642]
[null,{"$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"},{"$f":"'Input - Inventory'!H24","v":1},null,26.39709150232154,14394,379959.73508441623,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H25","v":1},null,26.39709150232154,3665,96745.340356008441,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H26","v":1},null,26.39709150232154,4464,117836.61646636335,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H27","v":1},null,26.39709150232154,15545,410342.78740358836,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H28","v":1},null,35.067205710595708,178,6241.9626164860356,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,12.324596217395699,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,0,null,0.22860773346023106,25.675732344358909,5.8696709761754349,null,0.11164233198340064,31.545403320534344,3.5218023900613642]
[null,{"$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"},{"$f":"'Input - Inventory'!H29","v":1},null,26.39709150232154,30,791.91274506964623,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H30","v":1},null,26.39709150232154,303,7998.3187252034268,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.63212036946375,0,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,8.2163974782638007,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22860773346023106,19.327592328760012,4.418437075521175,null,0.11164233198340064,23.746029404281188,2.6510620980403536]
[null,{"$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"},{"$f":"'Input - Inventory'!H31","v":1},null,88.063257142597763,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.63212036946375,0.08,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,31.144189276490309,null,31.933475344550121,0.08,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.3810791659008563,null,36.863206560235447,0.30052641174817901,11.078367193079492,null,0,null,0.22860773346023106,64.478722326101831,14.740334567381737,null,0.11164233198340064,79.219056893483568,8.8442002491141949]
[null,{"$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"},{"$f":"'Input - Inventory'!H32","v":1},null,46.572061840252125,142.99999999999969,6659.8048431560392,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,5.8582994337124319,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.2326788021949078,null,103.63212036946375,5.0099999999999999E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,16.073577580435803,null,5.8582994337124319,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1199019399658394,null,36.863206560235447,0.15510227449878602,5.7175671828110879,null,0,null,0.22860773346023106,34.099431942304349,7.7953938486116012,null,0.11164233198340064,41.894825790915952,4.677236049336174]
[null,{"$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"},{"$f":"'Input - Inventory'!H33","v":1},null,63.236353275676493,101,6386.8716808433255,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.3177738991016428,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3475474185422103,null,103.63212036946375,5.0099999999999999E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,24.110366370653701,null,6.3177738991016428,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1429216106818387,null,36.863206560235447,0.23265341174817905,8.5763507742166318,null,0,null,0.22860773346023106,46.300800084821226,10.584720964786253,null,0.11164233198340064,56.88552104960749,6.3508322260690049]
[null,{"$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"},{"$f":"'Input - Inventory'!H34","v":1},null,63.236353275676493,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.3177738991016428,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3475474185422103,null,103.63212036946375,5.0099999999999999E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,24.110366370653701,null,6.3177738991016428,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1429216106818387,null,36.863206560235447,0.23265341174817905,8.5763507742166318,null,0,null,0.22860773346023106,46.300800084821226,10.584720964786253,null,0.11164233198340064,56.88552104960749,6.3508322260690049]
[null,{"$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"},{"$f":"'Input - Inventory'!H35","v":1},null,41.260759092548717,40952,1689710.606358055,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.5609271067663801,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.6583357204583948,null,103.63212036946375,3.5299999999999998E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,13.752494436480799,null,3.5609271067663801,3.5299999999999998E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.95210186520569984,null,36.863206560235447,0.1327049411654527,4.8919296577459752,null,0,null,0.22860773346023106,30.210568116787584,6.9063695037247301,null,0.11164233198340064,37.11693762051231,4.1438214720364082]
[null,{"$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"},{"$f":"'Input - Inventory'!H36","v":1},null,46.736845350799925,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,6.2603395909279902,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3331888414987971,null,103.63212036946375,5.0099999999999999E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,16.073577580435803,null,6.2603395909279902,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1400441518423388,null,36.863206560235447,0.15510227449878602,5.7175671828110879,null,0,null,0.22860773346023106,34.220084193484738,7.8229758862908243,null,0.11164233198340064,42.043060079775564,4.6937852710243622]
[null,{"$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"},{"$f":"'Input - Inventory'!H37","v":1},null,44.267267233483885,162,7171.2972918243895,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,4.1352701885028935,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.8019214908925232,null,103.63212036946375,4.4699999999999997E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,15.226695892776544,null,4.1352701885028935,4.4699999999999997E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.0112477157629258,null,36.863206560235447,0.14693027449878601,5.4163210588008432,null,0,null,0.22860773346023106,32.411892595129551,7.4096093033290131,null,0.11164233198340064,39.821501898458557,4.445765335025329]
[null,{"$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"},{"$f":"'Input - Inventory'!H38","v":2},null,56.129200471338059,8,449.03360377070447,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,8.270540377005787,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.8357390380182466,null,103.63212036946375,0.08,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,20.762792850993542,null,4.1352701885028935,0.08,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.157222753417078,null,36.863206560235447,0.20035094116545268,7.3855781287196614,null,0,null,0.22860773346023106,41.097039208045238,9.3951009852774714,null,0.11164233198340064,50.492140193322719,5.6370602780153414]
[null,{"$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"},{"$f":"'Input - Inventory'!H39","v":1},null,62.789951576635382,5,313.94975788317691,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,16.518107030742115,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.8976307014523286,null,103.63212036946375,0.04,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,21.734392746943005,null,16.518107030742115,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4871254195665311,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22860773346023106,45.973950816098821,10.510000694280491,null,0.11164233198340064,56.483951510379313,6.3060000662560709]
[null,{"$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"},{"$f":"'Input - Inventory'!H40","v":1},null,78.313347398679269,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,55.711278928441764,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,14.695923675877239,null,103.63212036946375,0.04,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,21.734392746943005,null,55.711278928441764,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.0548522954745172,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22860773346023106,57.339970666431718,13.108360730729089,null,0.11164233198340064,70.448331397160814,7.8650160015184536]
[null,{"$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"},{"$f":"'Input - Inventory'!H41","v":1},null,62.789951576635382,0,0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,16.518107030742115,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},4.8976307014523286,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.63212036946375},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.63212036946375},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.63212036946375},3.2561912355422808E-2,2.2699999999999996,21.734392746943005,null,16.518107030742115,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4871254195665311,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22860773346023106,45.973950816098821,10.510000694280491,null,0.11164233198340064,56.483951510379313,6.3060000662560709]
[null,{"$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"},{"$f":"'Input - Inventory'!H42","v":1},null,59.978269683897075,35,2099.2394389363976,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,9.4192265404788085,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.1229105788865019,null,103.63212036946375,0.04,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,21.734392746943005,null,9.4192265404788085,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.2031701999559989,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22860773346023106,43.915275473922463,10.039371590375088,null,0.11164233198340064,53.954647064297554,6.0236226195995197]
[null,{"$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"},{"$f":"'Input - Inventory'!H43","v":1},null,59.887276742384493,82,4910.7566928755286,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,9.189489307784207,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.0654762707128516,null,103.63212036946375,0.04,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,21.734392746943005,null,9.189489307784207,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1939807106482148,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22860773346023106,43.84865167644103,10.024140875038345,null,0.11164233198340064,53.872792551479364,6.0144841909051321]
[null,{"$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"},{"$f":"'Input - Inventory'!H44","v":1},null,47.835026260854356,279,13345.972326778365,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,16.655949370358876,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.9320912863565187,null,103.63212036946375,0.04,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,14.489595164628671,null,16.655949370358876,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4926391131512018,null,36.863206560235447,0.13981760783211936,5.1541253582734097,null,0,null,0.22860773346023106,35.024157359306514,8.0067932302655329,null,0.11164233198340064,43.030950589572043,4.8040756712823116]
[null,{"$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"},{"$f":"'Input - Inventory'!H45","v":1},null,67.625991039837615,378,25562.624613058619,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,66.623797481435503,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,17.424053314125675,null,103.63212036946375,0.04,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,14.489595164628671,null,66.623797481435503,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.491353037594267,null,36.863206560235447,0.13981760783211936,5.1541253582734097,null,0,null,0.22860773346023106,49.514833311518736,11.319473816007445,null,0.11164233198340064,60.834307127526181,6.7916839123114334]
[null,{"$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"},{"$f":"'Input - Inventory'!H46","v":1},null,73.760060830672771,1138,83938.949225305609,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,15.197117942748134,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.5673834294538329,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,15.197117942748134,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.8170435465386792,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,54.006116005409361,12.346215772986941,null,0.11164233198340064,66.352331778396305,7.4077290522764638]
[null,{"$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"},{"$f":"'Input - Inventory'!H47","v":1},null,80.964604208739786,23,1862.1858968010151,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,31.933475344550121,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.9080231298720651,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,59.281184939193238,13.552137325785752,null,0.11164233198340064,72.833322264978989,8.1312819437607899]
[null,{"$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"},{"$f":"'Input - Inventory'!H48","v":1},null,70.184985427555091,19078,1338989.1519868961,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,6.8921169808381544,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.275672071761714,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,51.388494290154895,11.747807205606335,null,0.11164233198340064,63.136301495761238,7.0486839317938506]
[null,{"$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"},{"$f":"'Input - Inventory'!H49","v":1},null,70.184985427555091,2615,183533.73689305657,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,6.8921169808381544,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.275672071761714,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,51.388494290154895,11.747807205606335,null,0.11164233198340064,63.136301495761238,7.0486839317938506]
[null,{"$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"},{"$f":"'Input - Inventory'!H50","v":1},null,71.866210375079305,23960,1721914.4005869001,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,10.797649936646444,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.4675164279284107,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,10.797649936646444,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5302589340358055,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,52.619464391381065,12.029216490404961,null,0.11164233198340064,64.648680881786021,7.2175294932932808]
[null,{"$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"},{"$f":"'Input - Inventory'!H51","v":1},null,71.866210375079305,3256,233996.3809812582,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,10.797649936646444,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.4675164279284107,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,10.797649936646444,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5302589340358055,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,52.619464391381065,12.029216490404961,null,0.11164233198340064,64.648680881786021,7.2175294932932808]
[null,{"$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"},{"$f":"'Input - Inventory'!H52","v":1},null,72.607927263692929,2062,149717.54601773483,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,12.52067918185598,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.6425766673920221,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,53.162539436039665,12.153367645463177,null,0.11164233198340064,65.315907081502843,7.2920201821900887]
[null,{"$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"},{"$f":"'Input - Inventory'!H53","v":1},null,96.015511074247499,332,31877.14967665017,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,140,0.125,21.036989087923413,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,12.52067918185598,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.6425766673920221,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,70.301254784732279,16.071410515747871,null,0.11164233198340064,86.372665300480151,9.6428457737673536]
[null,{"$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"},{"$f":"'Input - Inventory'!H54","v":1},null,53.526191794974487,429,22962.736280044053,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,11.555782804538643,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.6570496449014605,null,103.63212036946375,6.518620253747219E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,18.43954585178836,null,11.555782804538643,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5796787367125411,null,36.863206560235447,0.17793272767216062,6.5591708940049784,null,0,null,0.22860773346023106,39.19115156430405,8.9594003308119383,null,0.11164233198340064,48.150551895115989,5.3756398998585002]
[null,{"$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"},{"$f":"'Input - Inventory'!H55","v":1},null,80.964604208739786,1,80.964604208739786,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.63212036946375,6.518620253747219E-2,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,27.65931877768254,null,31.933475344550121,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.9080231298720651,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22860773346023106,59.281184939193238,13.552137325785752,null,0.11164233198340064,72.833322264978989,8.1312819437607899]
[null,{"$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"},{"$f":"'Input - Inventory'!H56","v":1},null,51.666954794182999,1885,97392.209787034953,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,7.2367228298800628,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.5772846512368153,null,103.63212036946375,6.518620253747219E-2,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,18.43954585178836,null,7.2367228298800628,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.2981356184329571,null,36.863206560235447,0.17793272767216062,6.5591708940049784,null,0,null,0.22860773346023106,37.829843452359825,8.6481947687993426,null,0.11164233198340064,46.478038221159167,5.1889165730238354]
[null,{"$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"},{"$f":"'Input - Inventory'!H57","v":2},null,102.99444600078969,30,3089.833380023691,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,21.595299873292888,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,6.1669289120900217,null,103.63212036946375,0.12612316407368807,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,41.994429007298585,null,10.797649936646444,0.12612316407368807,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.1882349129067533,null,36.863206560235447,0.40522599419545086,14.937929527603675,null,0,null,0.22860773346023106,75.411136270625889,17.239568940488407,null,0.11164233198340064,92.650705211114285,10.343740789675408]
[null,{"$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"},{"$f":"'Input - Inventory'!H58","v":2},null,104.46788018479539,4,417.87152073918156,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,25.041358363711961,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,7.02844353469479,null,103.63212036946375,0.12612316407368807,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,41.994429007298585,null,12.52067918185598,0.12612316407368807,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.4055488131040788,null,36.863206560235447,0.40522599419545086,14.937929527603675,null,0,null,0.22860773346023106,76.489964793427973,17.486197483878438,null,0.11164233198340064,93.976162277306415,10.491717907488974]
[null,{"$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"},{"$f":"'Input - Inventory'!H59","v":4},null,160.00111032672785,6,960.00666196036718,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,43.190599746585775,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,11.565753880413242,null,103.63212036946375,0.23633927563141766,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,67.922208608201657,null,10.797649936646444,0.23633927563141766,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.3783099028854897,null,36.863206560235447,0.65541656743149701,24.160756308227757,null,0,null,0.22860773346023106,117.15064261045499,26.781542880585683,null,0.11164233198340064,143.93218549104068,16.068924835687163]
[null,{"$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"},{"$f":"'Input - Inventory'!H60","v":4},null,195.69017777687998,2,391.38035555375996,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,127.73390137820049,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,32.701579288316921,null,103.63212036946375,0.23633927563141766,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,67.922208608201657,null,31.933475344550121,0.23633927563141766,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,8.3735355696615574,null,36.863206560235447,0.65541656743149701,24.160756308227757,null,0,null,0.22860773346023106,143.28169368513474,32.755303239701753,null,0.11164233198340064,176.0369969248365,19.653180852043473]
[null,{"$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"},{"$f":"'Input - Inventory'!H61","v":1},null,47.677990348169885,4,190.71196139267954,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.493292012514934,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1414269468955331,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.493292012514934,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.91599865908774269,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,34.909177794187627,7.9805080124894614,null,0.11164233198340064,42.889685806677093,4.7883045414927903]
[null,{"$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"},{"$f":"'Input - Inventory'!H62","v":1},null,76.463649316825283,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.7230292452095386,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1988612550691844,null,103.63212036946375,0.158,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,32.995528339405041,null,1.7230292452095386,0.158,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.0986397590799537,null,36.863206560235447,0.31839094116545263,11.736911031089852,null,0,null,0.22860773346023106,55.98564682154074,12.798751826177417,null,0.11164233198340064,68.784398647718163,7.6792506691071249]
[null,{"$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"},{"$f":"'Input - Inventory'!H63","v":1},null,47.775258664959182,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.7230292452095386,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1988612550691844,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,34.980396336322961,7.9967891219873621,null,0.11164233198340064,42.977185458310323,4.7980732066488594]
[null,{"$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"},{"$f":"'Input - Inventory'!H64","v":2},null,48.363575097152498,162,7834.8991657387051,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,35.411153647625341,8.0952635745956218,null,0.11164233198340064,43.506417222220968,4.8571578749315325]
[null,{"$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"},{"$f":"'Input - Inventory'!H65","v":2},null,60.73289328662996,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,2.9865840250298681,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.5147499500242665,null,103.63212036946375,0.10290000000000001,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,24.354198526437429,null,1.493292012514934,0.10290000000000001,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.98006088642463329,null,36.863206560235447,0.23500627449878603,8.6630848398001419,null,0,null,0.22860773346023106,44.467800639583182,10.165683116176524,null,0.11164233198340064,54.633483755759706,6.0994095308702505]
[null,{"$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"},{"$f":"'Input - Inventory'!H66","v":2},null,48.363575097152498,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,35.411153647625341,8.0952635745956218,null,0.11164233198340064,43.506417222220968,4.8571578749315325]
[null,{"$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"},{"$f":"'Input - Inventory'!H67","v":2},null,48.363575097152498,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,35.411153647625341,8.0952635745956218,null,0.11164233198340064,43.506417222220968,4.8571578749315325]
[null,{"$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"},{"$f":"'Input - Inventory'!H68","v":2},null,48.1878645894041,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,2.9865840250298681,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.5147499500242665,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.493292012514934,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.91599865908774269,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,35.282500797316366,8.0658525380832895,null,0.11164233198340064,43.348353335399658,4.8395112540044405]
[null,{"$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"},{"$f":"'Input - Inventory'!H69","v":4},null,49.540207961539139,2,99.080415923078277,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.63212036946375,0.06,1.5133333333333332,103.63212036946375,1.9828577401484269E-2,1.5133333333333332,103.63212036946375,3.2561912355422808E-2,1.5133333333333332,17.626194007811108,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22860773346023106,36.272668270230113,8.2922124798121466,null,0.11164233198340064,44.564880750042263,4.9753272114968787]
[null,{"$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"},{"$f":"'Input - Inventory'!H70","v":1},null,70.260244778667726,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.63212036946375,0.06,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,26.439291011716659,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22860773346023106,51.443598166167305,11.760404377806406,null,0.11164233198340064,63.204002543973715,7.0562422346940119]
[null,{"$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"},{"$f":"'Input - Inventory'!H71","v":1},null,70.260244778667726,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.63212036946375,0.06,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,26.439291011716659,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22860773346023106,51.443598166167305,11.760404377806406,null,0.11164233198340064,63.204002543973715,7.0562422346940119]
[null,{"$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"},{"$f":"'Input - Inventory'!H72","v":1},null,70.260244778667726,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.63212036946375,0.06,2.2699999999999996,103.63212036946375,1.9828577401484269E-2,2.2699999999999996,103.63212036946375,3.2561912355422808E-2,2.2699999999999996,26.439291011716659,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22860773346023106,51.443598166167305,11.760404377806406,null,0.11164233198340064,63.204002543973715,7.0562422346940119]