{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Cover page","Questions_comments_change log","Read This Sheet","Instructions","Detailed price list","Weighted average price list","Revenue summary","FY25 to FY24 Comparison","Luminaire pricing","Unit Costs","Luminaire Volumes","Scenario_Price_List_linked","I_CAPEX - Stock Costs","O_OPEX Tariff Summary","I_CAPEX","I_Asset number input","C_CAPEX Build Up","C_OPEX Calc","I_Global Inputs","I_OPEX Input","O_New Component SLUOS","C_Warranty NPV","I_CAPEX - Hybid Calcs","I_Mapping & Lookups","Sheet1","SRC_STLAssetList"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":3,"defined_names":75,"comments":0,"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":"Cover page","index":0,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":false,"merged":[[26,1,26,2],[29,1,32,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2023-01-31"]
[]
[]
[null,"Attachment 9.1.b: Public lighting model FY24-29 "]
[]
[]
[]
[null,"Ausgrid’s 2024-29 Regulatory Proposal"]

{"sheet":"Questions_comments_change log","index":1,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,5,0,6]]}
[null,"Questions and comments"]
[]
[]
[]
[null,"Owner","Question/comment","Response"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Change Log"]
[]
[null,"General changes:"]
[null,"a) Worksheets with a tab colour highlighted red have not been used, as well as cells highlighted with a grey cross-hatch."]
[null,"b) Worksheets highlighted with a tab colour of blue are for reporting and have been added "]
[]
[null,"In addition the following specific changes were made to original model:"]
[null,"Change","Change Type","Worksheet","Cell Reference"]
[{"$f":"N(A25)+1","v":1},"Added this change log","Version control","Questions + comments","Row 18 onwards"]
[{"$f":"N(A26)+1","v":2},"Updated notes to be Ausgrid specific","Labelling","Read This Sheet","C11:C20"]
[3,"Removed unused mapping and formatted cell to show cells are not used","Formatting","O_New Component SLUOS","Columns F to M"]
[4,"Replaced Formulas with Ausgrid Support list using 15 of 19 available rows","Labelling","O_New Component SLUOS","B5:B23"]
[5,"Removed formulas given night patrol is included in bulk contract costs","Formulas","O_New Component SLUOS","C26:D26"]
[6,"Increased traditional luminaire categories from 57 to 70 aligning to FY23 pricing proposal","Formulas","O_New Component SLUOS","B33:B89"]
[7,"Created unused categories because only 59 of 92 LED luminaire cateories were required","Formulas","O_New Component SLUOS","B92:B183"]
[8,"This sheet was hidden as it is not required by Ausgrid","Simplification","Sheet 1","All"]
[9,"This sheet was hidden as it is not required by Ausgrid","Simplification","SRC_STLAssetList","All"]
[10,"This sheet is not required by Ausgrid, grey format applied to show it is not been applied.","Simplification","I_CAPEX - Hybid Calcs","All"]
[11,"Removed work in progress yellow cell fill colour","Formatting","I_CAPEX","T166:T478"]
[12,"Removed redundant working notes","Labelling","I_CAPEX","V481:V484"]
[13,"Removed note not applicable to Ausgrid","Labelling","I_CAPEX","AD398"]
[14,"Updated and simplified the list of materials required, including minor formatting changes","Simplification","I_CAPEX - Stock Costs","All"]
[15,"Updated sub assembly mapping to categories which align to Ausgrid's business model","Update","I_CAPEX","AE49:AK121"]
[16,"Updated bracket mapping to categories which align to Ausgrid's business model","Update","I_CAPEX","K49:Q55"]
[17,"Updated support mapping to categories which align to Ausgrid's business model","Update","I_CAPEX","A49:G87"]
[18,"Updated luminaire mapping to categories which align to Ausgrid's business model","Update","I_CAPEX","U49:AA477"]
[19,"Inserted [40] rows, standardised formatting, greyed out unused columns, removed conditional formatting","Formatting","C_CAPEX Build Up","All"]
[20,"Replaced logic for Design with Ausgrid Warranty logic including updating column M (Overheads) to exclude the new values in column K","Logic","C_CAPEX Build Up","K14:K185"]
[21,"Copied formulas from top row all the way down each column from J to N to ensure formula consistency and no hard codes","Logic","C_CAPEX Build Up","J14:AF14"]
[22,"Removed or greyed out unused mapping and charges","Simplification","O_New Component SLUOS","All"]
[23,"Updated formulas to include the full reference range","Formulas","O_New Component SLUOS","I5:I19"]
[24,"Changed heading and worksheet colours to Ausgrid colours","Formatting","All","All"]
[25]
[26]
[27]
[28]
[29]
[30]

{"sheet":"Read This Sheet","index":2,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,5,0,6],[3,1,3,2],[4,1,4,2]]}
[null,"SLUOS Construction Cost Calculation Workbook"]
[]
[null,"Description"]
[null,"This Excel workbook contains a costing model for the calculation of SLUOS Capital charges. "]
[null,"This workbook is designed to take financial, technical and material inputs to calculate both CAPEX and OPEX charges applicable to assemblies relating to Streetlights. For OPEX this is achieved through a ground up approach by calcualting the forecasted level of maintenance per failure rates and calculating the cost of repairs utilising labour, plant and material rates. For CAPEX this is achieved by calculating the cost of labour, plant and materials and applying a return on investment of a period of time for the economic life of the asset. This model takes into consideration appropriate overheads, oncosts and CPI to establish the final fully loaded SLUOS charges. These charges are based on an anuual charge."]
[]
[null,"A description of each of the sheets is contained below:"]
[null,null,"Items highlighted in red are not applicable for Ausgrid"]
[null,"Worksheet","Function"]
[null,"Global Inputs","Contains all inputs from other major workbooks - including overheads, oncosts, pay rates."]
[null,"CAPEX Inputs","• Contains a list of all stock and their associated costs.  This data is extracted from WASP.\n• Models the design costs associated with streetlights.\n• Contains components (from stock list) used to construct larger assemblies, giving prices for each.\n• Models the traffic control costs associated with a streetlight construction.\n"]
[null,"CAPEX - Stock Costs","Contains all stock costs as per 21/22 dollars as tracked through procurement purchase prices"]
[null,"CAPEX - Hybrid Calcs","Calculates assembly costs where assembly cannot be directly calculated (i.e. insufficient data to distinguish assets)"]
[null,"CAPEX Build Up","• For the assemblies listed in the CAPEX Input (luminaire, bracket, pole) the CAPEX cost for the component is calculated.\n• This is then calculated as an annual cost based of a given asset lifespan.\n"]
[null,"OPEX Input","• For a given lamp type, this sheet contains the associated lamp, ballast/igniter and starter/PE cell cost.  It also contains the failure rates for these components.\n• Pole maintenance costs are modelled\n• Small component usage (fuses, etc) are measured to be able to provide a cost per pole to account for these otherwise unrecovered costs\n• Bulk Works Additional Material usage is measured to pass on these costs on an average per pole basis\n• Streetlight Improvement Programs are listed to be able to have these costs passed on, in a per pole cost\n"]
[null,"Warrenty NPV","• Given that LEDs have parts and labour warranty for the first three years, the average NPV cost of maintenance is calculated across the span of the luminaire’s lifetime "]
[null,"OPEX Calc","• All luminaires and poles now have their associated costs calculated "]
[null,"OPEX Tariff and Revenue Summary","• Contains nominal Opex charges for each component and an estimate of the nominal maintenance revenue through to FY29"]
[null,"Mapping & Lookups","• This sheet provides construction information for a given construction code (type of pole, number of luminaires etc)\n• Because of different naming conventions for a number of the bulbs and luminaire types, this sheet provides a given CAPEX and OPEX code for a given lamp code from the traditional tariff code.  This then allows the costs to be found in the CAPEX Calc and OPEX Calc sheets\n"]
[null,"New Component SLUOS (For New Assets)","• To be able to map to the old lamp tariff codes, the new componentised structure is now collapsed again, such that it can map according allowing direct comparison of the old and new costs for a given assembly type."]

{"sheet":"Instructions","index":3,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[[5,1,5,5],[11,1,11,5],[16,1,16,5]]}
[]
[null,"Steps to create new asset in pricing model"]
[null,"When creating a new code, always work from a copy of the model rather than the model itself"]
[null,"When creating new entries for the steps below, formulas from the previous entry should just be copied down"]
[]
[null,"CAPEX CHARGE"]
[null,"Step","Sheet affected","Columns","Instruction","Notes"]
[null,1,"CAPEX - Stock Costs","B:H","Create new entry in \"CAPEX - Stock Costs\" tab for the purchase price of the luminaire and its stock item code","This should be added after the last entry"]
[null,2,"CAPEX - Input","U:AC","Create new sub assembly in \"CAPEX - Input\" tab","This can be done by copying and pasting the last one in the list  (columns U to AC) and changing the materials item code (column Y) to the stock item code created in step 1"]
[null,3,"Mapping & Lookups","X:AD","Create new entry in \"Mapping & Lookups\" tab ","Data needs to be entered into columns X, Y, Z and AD"]
[null,4,"CAPEX Build Up","B:Z","Create new entry at bottom of table in \"CAPEX Build Up\" and change the \"Mapped to Assembly/Item\" (column F) to the new LED code created  in step 2 "]
[null,"OPEX CHARGE"]
[null,5,"OPEX Input","B:N","Create a new entry in the \"Additions through the regulatory period\" in tab \"OPEX Input\".","This should be added after the last entry which is currently in row 182. All entries in this table are usually common except for the luminaire failure column (column K) and smart controller cost (column H)."]
[null,{"$f":"B13+1","v":6},"OPEX Calc","B:AG","Create a new entry in the \"OPEX Calc\" tab and change the Mapping code (column F) "]
[null,{"$f":"B14+1","v":7},"Warranty NPV","B:N","Create a new entry in the \"Warranty NPV\" tab and change the Lamp Type (Column B) to the new LED code"]
[null,8,"OPEX Tariff and Revenue Summary","B:V","Create a new entry in the \"OPEX Tariff and Revenue Summary\" tab and change the Lamp Type (Column J) to the new LED code"]
[null,"PRICING SUMMARY"]
[null,{"$f":"B16+1","v":9},"New Component SLUOS","B:J","Create a new entry in the \"New Component SLUOS\" tab and change the CAPEX and OPEX lookups (column G&H) to the LED code created"]

{"sheet":"Detailed price list","index":4,"n_rows":237,"n_cols":17,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
[null,"Public lighting price list - post July 2009 capital annuity and annual maintenance charges"]
[null,"This sheet summarises the post July 2009 capital annuity and annual maintenance charges calculated in this model.",null,null,null,null,null,null,null,null,null,null,"Volume (FY25-FY29)"]
[null,null,null,"Nominal $",null,null,null,null,null,null,null,null,{"$f":"MATCH($M$2,$O$4:$Q$4,0)","v":1}]
[null,"Charge Reference","Charge Group",{"$f":"'C_CAPEX Build Up'!S14","v":"FY25"},{"$f":"'C_CAPEX Build Up'!T14","v":"FY26"},{"$f":"'C_CAPEX Build Up'!U14","v":"FY27"},{"$f":"'C_CAPEX Build Up'!V14","v":"FY28"},{"$f":"'C_CAPEX Build Up'!W14","v":"FY29"},null,"Charge Type","Road Type","Applied Scenario Price Grouping","Volume (FY25-FY29)",null,"Volume (FY25-FY29)","Volume (FY22 Billing)","Estimated Average Revenue"]
[null,"O/U","Opex - Connections",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B5,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":101.07910937342795},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B5,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":103.98478834126959},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B5,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":106.97399564960111},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B5,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":110.04913245276273},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B5,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":113.21266893007633},null,"N/A","N/A","Connection - O/U",{"$f":"INDEX(O5:Q5,,$M$3)","v":2880},null,{"$f":"SUM('I_Asset number input'!K5:O5)","v":2880},4552,{"$f":"+O5/5*AVERAGE(D5,E5,F5,G5,H5)","v":61666.524834870259}]
[null,"UGR1",{"$f":"C5","v":"Opex - Connections"},{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B6,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":92.653507927381298},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B6,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":95.316979647207447},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B6,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":98.057017076859438},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B6,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":100.87582121883993},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B6,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":103.77565634695188},null,"N/A","N/A","Connection - UGR1",{"$f":"INDEX(O6:Q6,,$M$3)","v":162507.5},null,{"$f":"SUM('I_Asset number input'!K6:O6)","v":162507.5},254888,{"$f":"+O6/5*AVERAGE(D6,E6,F6,G6,H6)","v":3189560.5881067254}]
[null,"UGR2",{"$f":"C6","v":"Opex - Connections"},{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B7,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.688023630753406},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B7,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.656439185053543},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B7,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.652693377087068},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B7,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.677586472553365},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B7,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.731941742055845},null,"N/A","N/A","Connection - UGR2",{"$f":"INDEX(O7:Q7,,$M$3)","v":124642.5},null,{"$f":"SUM('I_Asset number input'!K7:O7)","v":124642.5},195760,889482.20645048888]
[null,"MBF1x1000","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B8,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":62.226965882286287},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B8,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":64.015778497648427},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B8,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":65.856013362633533},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B8,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":67.749148691188438},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B8,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":69.696705190859305},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O8:Q8,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K8:O8)","v":5},16,65.908922324923196]
[null,"MBF1x125",{"$f":"C8","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B9,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.193297709064282},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B9,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.23373133161958},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B9,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.304073865256846},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B9,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.4051850889593},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B9,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.537949497417728},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O9:Q9,,$M$3)","v":977},null,{"$f":"SUM('I_Asset number input'!K9:O9)","v":977},10520,7490.6292011997775]
[null,"MBF1x250",{"$f":"C9","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B10,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.257506348542584},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B10,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.67349132399896},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B10,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":52.130181028528121},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B10,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":53.628745583987005},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B10,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.17038874923719},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O10:Q10,,$M$3)","v":8847.5},null,{"$f":"SUM('I_Asset number input'!K10:O10)","v":8847.5},92720,92318.4647828366]
[null,"MBF1x400","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B11,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.257506348542584},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B11,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.67349132399896},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B11,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":52.130181028528121},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B11,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":53.628745583987005},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B11,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.17038874923719},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O11:Q11,,$M$3)","v":2920},null,{"$f":"SUM('I_Asset number input'!K11:O11)","v":2920},31824,30468.484562405523]
[null,"MBF1x42","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B12,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":32.27222770693357},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B12,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.199943966749409},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B12,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.154328898667544},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B12,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.13614913587368},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B12,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.146193349637734},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O12:Q12,,$M$3)","v":23720},null,{"$f":"SUM('I_Asset number input'!K12:O12)","v":23720},247472,162158.31029329944]
[null,"MBF1x50","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B13,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.217743808029439},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B13,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.258880172388153},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B13,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.329945649254142},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B13,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.431800598332565},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B13,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.565330111729921},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O13:Q13,,$M$3)","v":2154},null,{"$f":"SUM('I_Asset number input'!K13:O13)","v":2154},23400,16525.806821271504]
[null,"MBF1x80","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B14,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.70507258206208},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B14,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.702724818060361},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B14,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.729056146477738},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B14,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.784890993213644},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B14,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.871077483594732},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O14:Q14,,$M$3)","v":7315.5},null,{"$f":"SUM('I_Asset number input'!K14:O14)","v":7315.5},88712,53781.455580489812]
[null,"MBF2x80","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B15,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.748776552383546},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B15,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":45.006404371673391},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B15,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":46.300184692964244},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B15,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":47.63115677714147},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B15,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.00038976028933},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O15:Q15,,$M$3)","v":11},null,{"$f":"SUM('I_Asset number input'!K15:O15)","v":11},120,101.94224134795887]
[null,"MBI1x100","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B16,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":46.21184843970039},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B16,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":47.540281158475629},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B16,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":48.906901778144189},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B16,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.312808070353846},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B16,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":51.75912936393572},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O16:Q16,,$M$3)","v":17.5},null,{"$f":"SUM('I_Asset number input'!K16:O16)","v":17.5},168,171.31167816742686]
[null,"MBI1x1000","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B17,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":48.114559353167074},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B17,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.497688508400984},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B17,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.920577900157397},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B17,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":52.384370499360145},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B17,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":53.890242133441127},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O17:Q17,,$M$3)","v":8.5},null,{"$f":"SUM('I_Asset number input'!K17:O17)","v":8.5},64,86.634529054139094]
[null,"MBI1x150","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B18,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":46.21184843970039},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B18,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":47.540281158475629},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B18,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":48.906901778144189},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B18,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.312808070353846},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B18,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":51.75912936393572},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O18:Q18,,$M$3)","v":2},null,{"$f":"SUM('I_Asset number input'!K18:O18)","v":2},32,19.578477504848784]
[null,"MBI1x250","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B19,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":45.867219089019727},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B19,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":47.185744891695478},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B19,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":48.542173805282474},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B19,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.937595414689746},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B19,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":51.37313062666891},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O19:Q19,,$M$3)","v":38},null,{"$f":"SUM('I_Asset number input'!K19:O19)","v":38},440,369.21691301758159]
[null,"MBI1x400","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B20,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":45.856066035599639},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B20,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":47.174271226103883},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B20,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":48.530370311015105},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B20,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.925452610299324},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B20,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":51.360638758148951},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O20:Q20,,$M$3)","v":87},null,{"$f":"SUM('I_Asset number input'!K20:O20)","v":87},968,845.10686031526075]
[null,"MBI1x70","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B21,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.108794767946549},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B21,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.089306054502295},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B21,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.098003689757959},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B21,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.135697934914944},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B21,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.203222343415213},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O21:Q21,,$M$3)","v":102},null,{"$f":"SUM('I_Asset number input'!K21:O21)","v":102},1400,736.99090114539069]
[null,"MBI1x70 II","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B22,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":36.53458388681527},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B22,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":37.584828320673253},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B22,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.665263692910798},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B22,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.776757889832126},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B22,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.920203746506814},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O22:Q22,,$M$3)","v":13},null,{"$f":"SUM('I_Asset number input'!K22:O22)","v":13},584,100.61045151910389]
[null,"SON1x100","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B23,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.248908582398755},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B23,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.837125897125937},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B23,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.470999032095023},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B23,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":60.151840436114263},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B23,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.88100028641},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O23:Q23,,$M$3)","v":876.5},null,{"$f":"SUM('I_Asset number input'!K23:O23)","v":876.5},10112,10258.200990649088]
[null,"SON1x1000","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B24,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.573003226356114},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B24,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.199283737150495},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B24,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.872314254996958},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B24,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.593438682835291},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B24,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":63.364039556222153},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O24:Q24,,$M$3)","v":28.5},null,{"$f":"SUM('I_Asset number input'!K24:O24)","v":28.5},264,341.54637058161956]
[null,"SON1x150","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B25,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":54.591859558664247},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B25,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.161188959351222},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B25,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":57.775631217298795},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B25,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.436483172985021},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B25,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.14507894661989},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O25:Q25,,$M$3)","v":12998.5},null,{"$f":"SUM('I_Asset number input'!K25:O25)","v":12998.5},137320,150319.97915004668]
[null,"SON1x150 AR","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B26,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":54.591859558664247},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B26,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.161188959351222},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B26,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":57.775631217298795},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B26,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.436483172985021},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B26,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.14507894661989},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O26:Q26,,$M$3)","v":2321.5},null,{"$f":"SUM('I_Asset number input'!K26:O26)","v":2321.5},25040,26846.777058647796]
[null,"SON1x250","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B27,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":54.900845268304259},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B27,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.479056952218997},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B27,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.102636828682911},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B27,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.772889078191021},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B27,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.491155371970699},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O27:Q27,,$M$3)","v":15865.5},null,{"$f":"SUM('I_Asset number input'!K27:O27)","v":15865.5},167184,184513.59682036884]
[null,"SON1x250 AR","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B28,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":54.900845268304259},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B28,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.479056952218997},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B28,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.102636828682911},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B28,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.772889078191021},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B28,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.491155371970699},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O28:Q28,,$M$3)","v":3019.5},null,{"$f":"SUM('I_Asset number input'!K28:O28)","v":3019.5},32080,35116.372355053652]
[null,"SON1x400","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B29,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.037162493145445},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B29,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.619292831425369},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B29,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.246904010175903},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B29,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.92130344813485},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B29,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.64383614786076},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O29:Q29,,$M$3)","v":1455.5},null,{"$f":"SUM('I_Asset number input'!K29:O29)","v":1455.5},15120,16969.29600774782]
[null,"SON1x400 AR","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B30,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.037162493145445},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B30,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.619292831425369},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B30,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.246904010175903},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B30,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.92130344813485},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B30,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.64383614786076},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O30:Q30,,$M$3)","v":313},null,{"$f":"SUM('I_Asset number input'!K30:O30)","v":313},3280,3649.1856066128939]
[null,"SON1x50","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B31,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.540619969328446},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B31,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.706024250374725},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B31,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":42.904929921861225},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B31,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":44.138300034275815},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B31,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":45.407125322516769},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O31:Q31,,$M$3)","v":8.5},null,{"$f":"SUM('I_Asset number input'!K31:O31)","v":8.5},88,72.996979829441372]
[null,"SON1x600","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B32,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":56.573003226356114},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B32,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":58.199283737150495},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B32,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":59.872314254996958},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B32,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":61.593438682835291},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B32,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":63.364039556222153},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O32:Q32,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K32:O32)","v":0},0,0]
[null,"SON1x70","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B33,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.198918125726543},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B33,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.354499646497416},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B33,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":42.543300186918785},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B33,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.766274680283281},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B33,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":45.024405510952334},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O33:Q33,,$M$3)","v":360.5},null,{"$f":"SUM('I_Asset number input'!K33:O33)","v":360.5},5096,3069.8362813284557]
[null,"SON2x250","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B34,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":76.595419155854174},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B34,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":78.797275700236113},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B34,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":81.062428095668523},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B34,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":83.39269588156256},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B34,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":85.789950902869364},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O34:Q34,,$M$3)","v":9},null,{"$f":"SUM('I_Asset number input'!K34:O34)","v":9},88,146.02959710502867]
[null,"SON2x400","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B35,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":76.859167603308705},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B35,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":79.068606014223889},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B35,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":81.341558228942191},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B35,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":83.679850052271576},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B35,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":86.085359774668731},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O35:Q35,,$M$3)","v":2},null,{"$f":"SUM('I_Asset number input'!K35:O35)","v":2},32,32.562763333873214]
[null,"SON4x250","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B36,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":115.83419174162782},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B36,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":119.16402890369787},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B36,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":122.58958750482827},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B36,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":126.11361920927463},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B36,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":129.73895478223636},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O36:Q36,,$M$3)","v":2},null,{"$f":"SUM('I_Asset number input'!K36:O36)","v":2},40,49.075230571333201]
[null,"SON4x600","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B37,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":121.89677224430561},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B37,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":125.40088787763125},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B37,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":129.0057348604885},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B37,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":132.71420887493818},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B37,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":136.5292888440047},null,"Traditional","Major (Cat V)","Legacy Luminaire - Major (Cat V) road",{"$f":"INDEX(O37:Q37,,$M$3)","v":-3},null,{"$f":"SUM('I_Asset number input'!K37:O37)","v":-3},24,-77.4656271241642]
[null,"TF1x20","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B38,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.432474782971212},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B38,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.537277094262059},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B38,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.673838696463164},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B38,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.843072560654342},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B38,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.045917902713981},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O38:Q38,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K38:O38)","v":5},8,40.706516207412946]
[null,"TF1x40","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B39,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":63.269458893657244},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B39,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":65.088239620492075},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B39,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":66.959304077742019},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B39,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":68.884155243982647},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B39,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":70.864339303287352},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O39:Q39,,$M$3)","v":42.5},null,{"$f":"SUM('I_Asset number input'!K39:O39)","v":42.5},472,569.61134513657419]
[null,"TF1x80","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B40,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.449204363101344},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B40,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.554487592649444},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B40,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.691543937864218},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B40,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.861286767239982},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B40,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.064655705493927},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O40:Q40,,$M$3)","v":16},null,{"$f":"SUM('I_Asset number input'!K40:O40)","v":16},144,130.31755415446329]
[null,"TF2x14 T5","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B41,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.449204363101344},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B41,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.554487592649444},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B41,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.691543937864218},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B41,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.861286767239982},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B41,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.064655705493927},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O41:Q41,,$M$3)","v":2},null,{"$f":"SUM('I_Asset number input'!K41:O41)","v":2},56,16.289694269307912]
[null,"TF2x20","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B42,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":49.285706187880713},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B42,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":50.702501812348238},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B42,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":52.160025469277315},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B42,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":53.659447950417672},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B42,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":55.201973703780801},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O42:Q42,,$M$3)","v":226},null,{"$f":"SUM('I_Asset number input'!K42:O42)","v":226},2648,2359.5272823182913]
[null,"TF2x26","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B43,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.449204363101344},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B43,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.554487592649444},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B43,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.691543937864218},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B43,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.861286767239982},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B43,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.064655705493927},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O43:Q43,,$M$3)","v":8.5},null,{"$f":"SUM('I_Asset number input'!K43:O43)","v":8.5},64,69.231200644558626]
[null,"TF2x40","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B44,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.449204363101344},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B44,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.554487592649444},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B44,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.691543937864218},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B44,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.861286767239982},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B44,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.064655705493927},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O44:Q44,,$M$3)","v":14},null,{"$f":"SUM('I_Asset number input'!K44:O44)","v":14},96,114.02785988515538]
[null,"TF4x20","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B45,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.432474782971212},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B45,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.537277094262059},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B45,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.673838696463164},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B45,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.843072560654342},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B45,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.045917902713981},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O45:Q45,,$M$3)","v":12},null,{"$f":"SUM('I_Asset number input'!K45:O45)","v":12},56,97.695638897791071]
[null,"TF4x40","Opex - Maintenance- Traditional Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B46,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":38.449204363101344},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B46,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":39.554487592649444},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B46,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":40.691543937864218},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B46,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":41.861286767239982},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B46,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":43.064655705493927},null,"Traditional","Minor (Cat P)","Legacy Luminaire - Minor (Cat P) road",{"$f":"INDEX(O46:Q46,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K46:O46)","v":5},16,40.724235673269781]
[null,"LED TRIAL","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B47,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B47,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B47,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B47,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B47,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O47:Q47,,$M$3)","v":440},null,{"$f":"SUM('I_Asset number input'!K47:O47)","v":440},712,2167.3531410427413]
[null,"LED1x100","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B48,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":31.693470766090044},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B48,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":32.604549741694285},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B48,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.541819124335802},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B48,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.506031798714112},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B48,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.497962292390937},null,"LED","Major (Cat V)","Luminaire - Major (Cat V) road",{"$f":"INDEX(O48:Q48,,$M$3)","v":40918.5},null,{"$f":"SUM('I_Asset number input'!K48:O48)","v":40918.5},71120,274716.71640815161]
[null,"LED1x17","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B49,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B49,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B49,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B49,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B49,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O49:Q49,,$M$3)","v":692170},null,{"$f":"SUM('I_Asset number input'!K49:O49)","v":692170},764648,3409492.7809898965]
[null,"LED1x200","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B50,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":31.693470766090044},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B50,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":32.604549741694285},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B50,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.541819124335802},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B50,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.506031798714112},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B50,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.497962292390937},null,"LED","Major (Cat V)","Luminaire - Major (Cat V) road",{"$f":"INDEX(O50:Q50,,$M$3)","v":13525},null,{"$f":"SUM('I_Asset number input'!K50:O50)","v":13525},21384,90803.514044264826]
[null,"LED1x22","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B51,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B51,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B51,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B51,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B51,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O51:Q51,,$M$3)","v":72155},null,{"$f":"SUM('I_Asset number input'!K51:O51)","v":72155},115744,355421.28611804318]
[null,"LED1x25 GE","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B52,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B52,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B52,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B52,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B52,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O52:Q52,,$M$3)","v":22460},null,{"$f":"SUM('I_Asset number input'!K52:O52)","v":22460},35840,110633.52624504539]
[null,"LED1x28","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B53,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B53,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B53,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B53,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B53,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O53:Q53,,$M$3)","v":19825},null,{"$f":"SUM('I_Asset number input'!K53:O53)","v":19825},30088,97654.03641175534]
[null,"LED1x29","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B54,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B54,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B54,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B54,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B54,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O54:Q54,,$M$3)","v":72590},null,{"$f":"SUM('I_Asset number input'!K54:O54)","v":72590},116496,357564.01024611958]
[null,"LED1x298","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B55,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":31.693470766090044},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B55,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":32.604549741694285},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B55,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.541819124335802},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B55,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.506031798714112},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B55,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.497962292390937},null,"LED","Major (Cat V)","Luminaire - Major (Cat V) road",{"$f":"INDEX(O55:Q55,,$M$3)","v":265},null,{"$f":"SUM('I_Asset number input'!K55:O55)","v":265},424,1779.1446374661871]
[null,"LED1x33","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B56,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B56,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B56,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B56,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B56,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O56:Q56,,$M$3)","v":145},null,{"$f":"SUM('I_Asset number input'!K56:O56)","v":145},232,714.24137602544886]
[null,"LED1x42","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B57,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.253130160720175},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B57,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.921578187847832},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B57,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.60924181140842},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B57,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.316673414132222},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B57,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.044441257865298},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road",{"$f":"INDEX(O57:Q57,,$M$3)","v":200},null,{"$f":"SUM('I_Asset number input'!K57:O57)","v":200},328,985.16051865579152]
[null,"Smart Controller (Licence and maintenance fee)","Opex - Maintenance- Smart controller",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B58,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":5.8499404917544178},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B58,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":6.0181062893696122},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B58,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":6.1911062789782827},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B58,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":6.369079427079928},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B58,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":6.552168694986003},null,"Smart Controller","N/A","Smart Controller - Licence and maintenance fee",{"$f":"INDEX(O58:Q58,,$M$3)","v":304000},null,{"$f":"SUM('I_Asset number input'!K58:O58)","v":304000},0,376721.67837516585]
[null,"Luminaire - Decorative ","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B59,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.938957760576347},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B59,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.655867570071042},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B59,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":26.393386086628954},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B59,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":27.152105740150184},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B59,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":27.93263599086989},null,"LED","Minor (Cat P)","Luminaire - Decorative ",{"$f":"INDEX(O59:Q59,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K59:O59)","v":0},0,0]
[null,"Luminaire - Floodlight","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B60,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":31.693470766090044},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B60,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":32.604549741694285},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B60,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":33.541819124335802},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B60,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":34.506031798714112},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B60,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":35.497962292390937},null,"LED","Major (Cat V)","Luminaire - Floodlight",{"$f":"INDEX(O60:Q60,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K60:O60)","v":0},0,0]
[null,"Luminaire - Major (Cat V) road - smart controller installed","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B61,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":22.431969853322947},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B61,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.076812327837199},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B61,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.740191819816108},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B61,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.422641205163579},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B61,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.124708678144714},null,"LED","Major (Cat V)","Luminaire - Major (Cat V) road - smart controller installed",{"$f":"INDEX(O61:Q61,,$M$3)","v":260865},null,{"$f":"SUM('I_Asset number input'!K61:O61)","v":260865},0,1239592.1212029553]
[null,"Luminaire - Minor (Cat P) road - smart controller installed","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B62,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":17.969799685962982},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B62,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":18.486370017137233},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B62,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":19.017789980010935},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B62,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":19.564486450748479},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B62,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":20.126898576745177},null,"LED","Minor (Cat P)","Luminaire - Minor (Cat P) road - smart controller installed",{"$f":"INDEX(O62:Q62,,$M$3)","v":28985},null,{"$f":"SUM('I_Asset number input'!K62:O62)","v":28985},0,110334.7006574752]
[null,"Luminaire - Floodlight - smart controller installed","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B63,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":22.431969853322947},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B63,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.076812327837199},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B63,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":23.740191819816108},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B63,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":24.422641205163579},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B63,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":25.124708678144714},null,"LED","Major (Cat V)","Luminaire - Floodlight - smart controller installed",{"$f":"INDEX(O63:Q63,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K63:O63)","v":0},0,0]
[null,"Luminaire - Decorative - smart controller installed","Opex - Maintenance- LED Luminaire",{"$f":"INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,MATCH($B64,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":19.655627285819151},{"$f":"INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,MATCH($B64,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":20.220659399360436},{"$f":"INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,MATCH($B64,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":20.801934255231462},{"$f":"INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,MATCH($B64,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":21.399918776766434},{"$f":"INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,MATCH($B64,'O_OPEX Tariff Summary'!$B$5:$B$138,0))","v":22.015093309749766},null,"LED","Minor (Cat P)","Luminaire - Decorative - smart controller installed",{"$f":"INDEX(O64:Q64,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K64:O64)","v":0},0,0]
[null,"0.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":6.6499444843501365},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":6.8411076628275502},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.037766129407232},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.2400778548425837},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.4482053510063206},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O65:Q65,,$M$3)","v":32543.500000000004},null,{"$f":"SUM('I_Asset number input'!K65:O65)","v":32543.500000000004},49704,45843.50968374341]
[null,"0.6","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":6.6499444843501365},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":6.8411076628275502},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.037766129407232},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.2400778548425837},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":7.4482053510063206},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O66:Q66,,$M$3)","v":130},null,{"$f":"SUM('I_Asset number input'!K66:O66)","v":130},208,183.12892770865591]
[null,"1.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O67:Q67,,$M$3)","v":580},null,{"$f":"SUM('I_Asset number input'!K67:O67)","v":580},952,1003.7050150383326]
[null,"1.2","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O68:Q68,,$M$3)","v":2285},null,{"$f":"SUM('I_Asset number input'!K68:O68)","v":2285},3648,3954.2516540734309]
[null,"1.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O69:Q69,,$M$3)","v":1330},null,{"$f":"SUM('I_Asset number input'!K69:O69)","v":1330},2160,2301.5994310361766]
[null,"2.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O70:Q70,,$M$3)","v":203421.5},null,{"$f":"SUM('I_Asset number input'!K70:O70)","v":203421.5},300376,{"$f":"+O70/5*AVERAGE(D70,E70,F70,G70,H70)","v":352026.17192520725}]
[null,"2.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O71:Q71,,$M$3)","v":345},null,{"$f":"SUM('I_Asset number input'!K71:O71)","v":345},552,597.03143135900814]
[null,"3.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.1692562700338271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.4040944702701452},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.6456834662297553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8942173202196084},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1498956731747914},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Short",{"$f":"INDEX(O72:Q72,,$M$3)","v":3245},null,{"$f":"SUM('I_Asset number input'!K72:O72)","v":3245},5008,5615.5565065506707]
[null,"3.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":11.532316212302419},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":11.863830892994642},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.204875487842116},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.555723949309384},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.916658105058133},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"INDEX(O73:Q73,,$M$3)","v":5285},null,{"$f":"SUM('I_Asset number input'!K73:O73)","v":5285},8456,12910.917742482914]
[null,"4.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":18.516524316843558},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.04881111278484},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.596399335078353},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.159728847440793},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.739252158167531},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"INDEX(O74:Q74,,$M$3)","v":3145},null,{"$f":"SUM('I_Asset number input'!K74:O74)","v":3145},4952,12336.038043905635]
[null,"4.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":18.516524316843558},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.04881111278484},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.596399335078353},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.159728847440793},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.739252158167531},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"INDEX(O75:Q75,,$M$3)","v":720},null,{"$f":"SUM('I_Asset number input'!K75:O75)","v":720},1096,2824.1486141850737]
[null,"5.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":18.516524316843558},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.04881111278484},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":19.596399335078353},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.159728847440793},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.739252158167531},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"INDEX(O76:Q76,,$M$3)","v":220},null,{"$f":"SUM('I_Asset number input'!K76:O76)","v":220},368,862.93429877877259]
[null,"6.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.016633303846582},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.6782828545409},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.358952568703728},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.059189211035491},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.77955526385324},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Long",{"$f":"INDEX(O77:Q77,,$M$3)","v":1360},null,{"$f":"SUM('I_Asset number input'!K77:O77)","v":1360},2144,6630.9581581877092]
[null,"6.5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.016633303846582},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.6782828545409},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.358952568703728},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.059189211035491},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.77955526385324},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Long",{"$f":"INDEX(O78:Q78,,$M$3)","v":190},null,{"$f":"SUM('I_Asset number input'!K78:O78)","v":190},312,926.38386033504753]
[null,"7.0","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.016633303846582},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.6782828545409},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.358952568703728},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.059189211035491},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.77955526385324},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Long",{"$f":"INDEX(O79:Q79,,$M$3)","v":120},null,{"$f":"SUM('I_Asset number input'!K79:O79)","v":120},200,585.08454336950376]
[null,"8.0",{"$f":"C79","v":"Capital - Bracket"},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.016633303846582},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.6782828545409},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.358952568703728},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.059189211035491},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.77955526385324},null,"Bracket","Minor (Cat P)","Legacy Bracket - Minor (Cat P) road - Long",{"$f":"INDEX(O80:Q80,,$M$3)","v":10},null,{"$f":"SUM('I_Asset number input'!K80:O80)","v":10},16,48.757045280791978]
[null,"C4","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.1991743555213308},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.4636191810845975},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.7356658916719496},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":10.01553301549923},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":10.303445362721693},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Short",{"$f":"INDEX(O81:Q81,,$M$3)","v":270},null,{"$f":"SUM('I_Asset number input'!K81:O81)","v":270},432,526.14832831018703]
[null,"T1","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.3469962706025935},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.5869438884485252},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":8.8337891803131594},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.0877304307524973},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.3489716243259107},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Short",{"$f":"INDEX(O82:Q82,,$M$3)","v":10485},null,{"$f":"SUM('I_Asset number input'!K82:O82)","v":10485},14688,18539.338526829266]
[null,"T2","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":14.190503138616796},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":14.598431609381587},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.018086629630565},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.449805297587218},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.893934401896965},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Short",{"$f":"INDEX(O83:Q83,,$M$3)","v":3660},null,{"$f":"SUM('I_Asset number input'!K83:O83)","v":3660},5848,11002.071421689363]
[null,"T2A","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":14.190503138616796},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":14.598431609381587},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.018086629630565},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.449805297587218},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.893934401896965},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Short",{"$f":"INDEX(O84:Q84,,$M$3)","v":1905},null,{"$f":"SUM('I_Asset number input'!K84:O84)","v":1905},2584,5726.4879940760211]
[null,"T3","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.22097233919639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.831002773629184},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.458569498340577},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.104176621747751},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.768342743662149},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Medium",{"$f":"INDEX(O85:Q85,,$M$3)","v":3160},null,{"$f":"SUM('I_Asset number input'!K85:O85)","v":3160},5064,14205.219286639214]
[null,"T3A","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.22097233919639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.831002773629184},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.458569498340577},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.104176621747751},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.768342743662149},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Medium",{"$f":"INDEX(O86:Q86,,$M$3)","v":1550},null,{"$f":"SUM('I_Asset number input'!K86:O86)","v":1550},2120,6967.7499665477162]
[null,"T4","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.22097233919639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.831002773629184},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.458569498340577},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.104176621747751},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.768342743662149},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Medium",{"$f":"INDEX(O87:Q87,,$M$3)","v":2270},null,{"$f":"SUM('I_Asset number input'!K87:O87)","v":2270},3656,10204.382209073106]
[null,"T5","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.22097233919639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.831002773629184},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.458569498340577},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.104176621747751},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.768342743662149},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Medium",{"$f":"INDEX(O88:Q88,,$M$3)","v":395},null,{"$f":"SUM('I_Asset number input'!K88:O88)","v":395},624,1775.6524108299018]
[null,"T6","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.22097233919639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.831002773629184},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.458569498340577},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.104176621747751},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.768342743662149},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Medium",{"$f":"INDEX(O89:Q89,,$M$3)","v":2525},null,{"$f":"SUM('I_Asset number input'!K89:O89)","v":2525},3896,11350.689461634181]
[null,"T7","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.416674426616996},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.319796453382175},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":33.248880152097499},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":34.204671832110407},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.187939256611635},null,"Bracket","Major (Cat V)","Legacy Bracket - Major (Cat V) road - Long",{"$f":"INDEX(O90:Q90,,$M$3)","v":1380},null,{"$f":"SUM('I_Asset number input'!K90:O90)","v":1380},2104,9184.063509069194]
[null,"Bracket - Minor Road (Cat P) - Short","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":9.8624385575956222},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":10.145949962336683},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":10.437611351095272},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":10.737657008060227},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":11.046327952290172},null,"Bracket","Minor (Cat P)","Bracket - Minor Road (Cat P) - Short",{"$f":"INDEX(O91:Q91,,$M$3)","v":10333.200000000004},null,{"$f":"SUM('I_Asset number input'!K91:O91)","v":10333.200000000004},null,21588.1151703838]
[null,"Bracket - Minor Road (Cat P) - Medium","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":15.659316896182021},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":16.109468742968719},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":16.57256091700653},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":17.048965408481791},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":17.539064901027459},null,"Bracket","Minor (Cat P)","Bracket - Minor Road (Cat P) - Medium",{"$f":"INDEX(O92:Q92,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K92:O92)","v":0},null,0]
[null,"Bracket - Major Road (Cat V) - Short","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":11.339605411522653},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":11.665580315260243},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.000925883497214},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.345911490814714},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":12.700814255392547},null,"Bracket","Major (Cat V)","Bracket - Major Road (Cat V) - Short",{"$f":"INDEX(O93:Q93,,$M$3)","v":2583.3000000000011},null,{"$f":"SUM('I_Asset number input'!K93:O93)","v":2583.3000000000011},null,6205.379789720555]
[null,"Bracket - Major Road (Cat V) - Medium","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.737245484503006},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.362117007557156},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.004951451469996},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.666265188829922},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.3465894361726},null,"Bracket","Major (Cat V)","Bracket - Major Road (Cat V) - Medium",{"$f":"INDEX(O94:Q94,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K94:O94)","v":0},null,0]
[null,"Bracket - Major Road (Cat V) - Long","Capital - Bracket",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.450796936665121},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.239913538540602},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.051714546001545},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.886852058187092},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":30.745996919858161},null,"Bracket","Major (Cat V)","Bracket - Major Road (Cat V) - Long",{"$f":"INDEX(O95:Q95,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K95:O95)","v":0},null,0]
[null,"1000W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":102.99079984117789},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":105.95143337697721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":108.99717500929404},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":112.13047130505579},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":115.35383916162816},null,"Traditional","Major (Cat V)","Legacy Luminaire - 1000W SON",{"$f":"INDEX(O96:Q96,,$M$3)","v":32.5},null,{"$f":"SUM('I_Asset number input'!K96:O96)","v":32.5},64,709.050834302373]
[null,"1000W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.267700700759917},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":85.661362537775815},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.123833972532097},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":90.657093045814634},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.26317466032215},null,"Traditional","Major (Cat V)","Legacy Luminaire - 1000W SON FLOODLIGHT",{"$f":"INDEX(O97:Q97,,$M$3)","v":7.5},null,{"$f":"SUM('I_Asset number input'!K97:O97)","v":7.5},24,132.2919494751614]
[null,"1000W/1500W MBI FLOODLIG","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":114.73850174949061},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":118.03684156868572},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":121.42999738597221},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":124.92069483727207},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":128.51173791122545},null,"Traditional","Major (Cat V)","Legacy Luminaire - 1000W/1500W MBI FLOODLIG",{"$f":"INDEX(O98:Q98,,$M$3)","v":12.5},null,{"$f":"SUM('I_Asset number input'!K98:O98)","v":12.5},40,303.81888672632306]
[null,"100W MBI","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.238733087174168},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":36.251726238968843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.293839482085879},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.36590991963611},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.468798718584111},null,"Traditional","Major (Cat V)","Legacy Luminaire - 100W MBI",{"$f":"INDEX(O99:Q99,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K99:O99)","v":0},80,0]
[null,"100W MBI FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.632643004194151},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.743199467792465},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.885680634515701},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.061004230479568},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":43.270114363289373},null,"Traditional","Major (Cat V)","Legacy Luminaire - 100W MBI FLOODLIGHT",{"$f":"INDEX(O100:Q100,,$M$3)","v":7.5},null,{"$f":"SUM('I_Asset number input'!K100:O100)","v":7.5},32,61.377792510081377]
[null,"100W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.887496401486494},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.97663244671282},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.097077431237778},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":41.249731380071381},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.435520190866932},null,"Traditional","Major (Cat V)","Legacy Luminaire - 100W SON",{"$f":"INDEX(O101:Q101,,$M$3)","v":223.33333333333329},null,{"$f":"SUM('I_Asset number input'!K101:O101)","v":223.33333333333329},3040,1792.4416901300199]
[null,"100W SON - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.887496401486494},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.97663244671282},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.097077431237778},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":41.249731380071381},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.435520190866932},null,"Traditional","Major (Cat V)","Legacy Luminaire - 100W SON - PLAIN",{"$f":"INDEX(O102:Q102,,$M$3)","v":84.666666666666643},null,{"$f":"SUM('I_Asset number input'!K102:O102)","v":84.666666666666643},1016,679.52267058660459]
[null,"100W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.276182220885531},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.951423307347341},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.674821850094332},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.447762211421946},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.271668549310704},null,"Traditional","Major (Cat V)","Legacy Luminaire - 100W SON FLOODLIGHT",{"$f":"INDEX(O103:Q103,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K103:O103)","v":5},16,61.724371627811976]
[null,"125W MBF","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.341605031407106},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.098836156546721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.877835088780721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.679227578174007},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.503657362967409},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 125W MBF",{"$f":"INDEX(O104:Q104,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K104:O104)","v":0},1896,0]
[null,"125W MBF - BOURKE HILL","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":81.416477109658103},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.756922594781102},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.164647889388547},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.641587058081839},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.189729763210195},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 125W MBF - BOURKE HILL",{"$f":"INDEX(O105:Q105,,$M$3)","v":72.5},null,{"$f":"SUM('I_Asset number input'!K105:O105)","v":72.5},16,1250.3911568038475]
[null,"125W MBF - PARKVILLE","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":102.50567835504009},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":105.45236630596182},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":108.48376146549332},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":111.60229887640465},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":114.81048358062398},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 125W MBF - PARKVILLE",{"$f":"INDEX(O106:Q106,,$M$3)","v":20},null,{"$f":"SUM('I_Asset number input'!K106:O106)","v":20},32,434.28367086681908]
[null,"125W MBF - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.341605031407106},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.098836156546721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.877835088780721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.679227578174007},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.503657362967409},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 125W MBF - PLAIN",{"$f":"INDEX(O107:Q107,,$M$3)","v":915},null,{"$f":"SUM('I_Asset number input'!K107:O107)","v":915},1528,5105.7425005742607]
[null,"125W/250W MBF FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":36.364894105094436},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.410260537623948},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.485677682664857},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.592009395506885},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.730144364327209},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 125W/250W MBF FLOODLIGHT",{"$f":"INDEX(O108:Q108,,$M$3)","v":25},null,{"$f":"SUM('I_Asset number input'!K108:O108)","v":25},72,192.58298608521733]
[null,"150W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.275593590396724},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.375886103525126},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.507808266278353},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":41.6722693229923},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.870204655670271},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W SON",{"$f":"INDEX(O109:Q109,,$M$3)","v":5170},null,{"$f":"SUM('I_Asset number input'!K109:O109)","v":5170},60400,41918.724368956828]
[null,"150W SON - PARKVILLE","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":112.68158664826636},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":115.92079718758048},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":119.25312396025716},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":122.68124373979117},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":126.2079102477677},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W SON - PARKVILLE",{"$f":"INDEX(O110:Q110,,$M$3)","v":75},null,{"$f":"SUM('I_Asset number input'!K110:O110)","v":75},112,1790.2339853509886]
[null,"150W SON - PARKWAY 1","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":46.716707449194274},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.059653139192797},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.441203928410843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.862469581522333},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.324591765143055},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W SON - PARKWAY 1",{"$f":"INDEX(O111:Q111,,$M$3)","v":37.333333333333321},null,{"$f":"SUM('I_Asset number input'!K111:O111)","v":37.333333333333321},424,369.45757462277174]
[null,"150W SON ACTIVE REACTOR","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.844744602639018},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.536329914577365},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":62.276542523428773},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":64.066780297801088},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.908481290247593},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W SON ACTIVE REACTOR",{"$f":"INDEX(O112:Q112,,$M$3)","v":1924.6666666666663},null,{"$f":"SUM('I_Asset number input'!K112:O112)","v":1924.6666666666663},21016,23991.576549361042]
[null,"150W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.746464476918703},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.06151899716204},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.414376840809418},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.806124724220041},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.237880603134698},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W SON FLOODLIGHT",{"$f":"INDEX(O113:Q113,,$M$3)","v":625},null,{"$f":"SUM('I_Asset number input'!K113:O113)","v":625},1488,6056.6591410561223]
[null,"150W/250W MBI FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.188816704761194},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.292745070360212},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.457154186528385},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":79.683782668158315},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":81.974419109379255},null,"Traditional","Major (Cat V)","Legacy Luminaire - 150W/250W MBI FLOODLIGHT",{"$f":"INDEX(O114:Q114,,$M$3)","v":100},null,{"$f":"SUM('I_Asset number input'!K114:O114)","v":100},288,1550.3876709567494]
[null,"250W MBF","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.499399212576257},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.577378789900514},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.686346596197204},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.827193437150456},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.000835726063578},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W MBF",{"$f":"INDEX(O115:Q115,,$M$3)","v":794},null,{"$f":"SUM('I_Asset number input'!K115:O115)","v":794},9040,6307.2550434775649]
[null,"250W MBF - PARKWAY 1","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":46.716707449194274},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.059653139192797},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.441203928410843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.862469581522333},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.324591765143055},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W MBF - PARKWAY 1",{"$f":"INDEX(O116:Q116,,$M$3)","v":86},null,{"$f":"SUM('I_Asset number input'!K116:O116)","v":86},1032,851.07191297031363]
[null,"250W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.275593590396724},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.375886103525126},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.507808266278353},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":41.6722693229923},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.870204655670271},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON",{"$f":"INDEX(O117:Q117,,$M$3)","v":5995.3333333333348},null,{"$f":"SUM('I_Asset number input'!K117:O117)","v":5995.3333333333348},62872,48610.585203098497]
[null,"250W SON - PARKVILLE","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":122.14339611389784},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":125.65460134066453},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":129.26674171854637},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":132.98271878820324},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":136.8055174996733},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON - PARKVILLE",{"$f":"INDEX(O118:Q118,,$M$3)","v":55},null,{"$f":"SUM('I_Asset number input'!K118:O118)","v":55},48,1423.0765460141674]
[null,"250W SON - PARKWAY 1","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":46.716707449194274},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.059653139192797},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.441203928410843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.862469581522333},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.324591765143055},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON - PARKWAY 1",{"$f":"INDEX(O119:Q119,,$M$3)","v":185},null,{"$f":"SUM('I_Asset number input'!K119:O119)","v":185},280,1830.7942313896283]
[null,"250W SON ACTIVE REACTOR","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.844744602639018},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.536329914577365},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":62.276542523428773},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":64.066780297801088},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.908481290247593},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON ACTIVE REACTOR",{"$f":"INDEX(O120:Q120,,$M$3)","v":2546},null,{"$f":"SUM('I_Asset number input'!K120:O120)","v":2546},25160,31736.692359546181]
[null,"250W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.746464476918703},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.06151899716204},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.414376840809418},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.806124724220041},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.237880603134698},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON FLOODLIGHT",{"$f":"INDEX(O121:Q121,,$M$3)","v":2652.5},null,{"$f":"SUM('I_Asset number input'!K121:O121)","v":2652.5},7184,25704.461394642181]
[null,"250W SON GEC 'BOSTON 3'","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":104.55677199843068},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":107.56242188221486},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":110.65447392868276},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":113.83541190474172},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":117.10779097710967},null,"Traditional","Major (Cat V)","Legacy Luminaire - 250W SON GEC 'BOSTON 3'",{"$f":"INDEX(O122:Q122,,$M$3)","v":35},null,{"$f":"SUM('I_Asset number input'!K122:O122)","v":35},24,775.20361896765155]
[null,"2X14W TF - T5 PIERLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":34.467389924215077},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.458209596054374},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":36.477511947442729},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.52611575808077},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.604863344787447},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 2X14W TF - T5 PIERLIGHT",{"$f":"INDEX(O123:Q123,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K123:O123)","v":0},0,0]
[null,"2x14W TF - T5 PIERLITE M","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":34.467389924215077},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.458209596054374},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":36.477511947442729},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.52611575808077},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.604863344787447},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 2x14W TF - T5 PIERLITE M",{"$f":"INDEX(O124:Q124,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K124:O124)","v":0},16,0]
[null,"2x250W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":66.606688380843664},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":68.521403050823508},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.491159224240263},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.517539156219513},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.602170586314529},null,"Traditional","Major (Cat V)","Legacy Luminaire - 2x250W SON FLOODLIGHT",{"$f":"INDEX(O125:Q125,,$M$3)","v":4.6666666666666652},null,{"$f":"SUM('I_Asset number input'!K125:O125)","v":4.6666666666666652},40,65.844605941042389]
[null,"2x400W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":138.29017965850801},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":142.2655497323405},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":146.35519811040942},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":150.56240990342812},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":154.89056465781647},null,"Traditional","Major (Cat V)","Legacy Luminaire - 2x400W SON FLOODLIGHT",{"$f":"INDEX(O126:Q126,,$M$3)","v":5.3333333333333348},null,{"$f":"SUM('I_Asset number input'!K126:O126)","v":5.3333333333333348},48,156.2376324400006]
[null,"2x80W MBF - BOURKE HILL","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.972781756083748},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.013006689961927},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.111881118446689},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.271091014079843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":79.492370815352132},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 2x80W MBF - BOURKE HILL",{"$f":"INDEX(O127:Q127,,$M$3)","v":2.6666666666666674},null,{"$f":"SUM('I_Asset number input'!K127:O127)","v":2.6666666666666674},32,40.091854015351934]
[null,"400W MBF","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.9321537673829},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.76385431576886},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":30.619463412676549},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.499668347171148},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.405176165529738},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W MBF",{"$f":"INDEX(O128:Q128,,$M$3)","v":329.33333333333343},null,{"$f":"SUM('I_Asset number input'!K128:O128)","v":329.33333333333343},3800,2018.4222962190254]
[null,"400W MBF - B2229","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.9321537673829},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.76385431576886},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":30.619463412676549},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.499668347171148},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.405176165529738},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W MBF - B2229",{"$f":"INDEX(O129:Q129,,$M$3)","v":56.666666666666679},null,{"$f":"SUM('I_Asset number input'!K129:O129)","v":56.666666666666679},664,347.29938295266629]
[null,"400W MBF - PARKWAY 1","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.633239973797131},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.4624781635045},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.34430069994734},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.280219203393131},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.271788748026239},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W MBF - PARKWAY 1",{"$f":"INDEX(O130:Q130,,$M$3)","v":48.666666666666679},null,{"$f":"SUM('I_Asset number input'!K130:O130)","v":48.666666666666679},544,656.01114548194118]
[null,"400W MBF FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.416160051095432},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.440384013148133},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.522797496548989},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":76.665073251180516},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.868932112767936},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W MBF FLOODLIGHT",{"$f":"INDEX(O131:Q131,,$M$3)","v":70},null,{"$f":"SUM('I_Asset number input'!K131:O131)","v":70},176,1044.1573713892749]
[null,"400W MBI FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.265197773498272},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.825136764192145},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.429918669949991},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.08083257133422},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.779204605568111},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W MBI FLOODLIGHT",{"$f":"INDEX(O132:Q132,,$M$3)","v":132.5},null,{"$f":"SUM('I_Asset number input'!K132:O132)","v":132.5},432,1523.1155390380763]
[null,"400W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":42.059541182271495},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":43.268609257445128},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":44.512433907923963},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.792014266471291},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.108378187502915},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W SON",{"$f":"INDEX(O133:Q133,,$M$3)","v":447.33333333333343},null,{"$f":"SUM('I_Asset number input'!K133:O133)","v":447.33333333333343},3952,3985.5785449035611]
[null,"400W SON - PARKWAY 1","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":46.716707449194274},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.059653139192797},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.441203928410843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.862469581522333},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.324591765143055},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W SON - PARKWAY 1",{"$f":"INDEX(O134:Q134,,$M$3)","v":3.3333333333333326},null,{"$f":"SUM('I_Asset number input'!K134:O134)","v":3.3333333333333326},40,{"$f":"+O134/5*AVERAGE(D134,E134,F134,G134,H134)","v":32.987283448461767}]
[null,"400W SON ACTIVE REACTOR","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":66.606688380843664},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":68.521403050823508},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.491159224240263},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.517539156219513},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.602170586314529},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W SON ACTIVE REACTOR",{"$f":"INDEX(O135:Q135,,$M$3)","v":268.66666666666657},null,{"$f":"SUM('I_Asset number input'!K135:O135)","v":268.66666666666657},1528,3790.7680277485829]
[null,"400W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.746464476918703},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.06151899716204},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.414376840809418},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.806124724220041},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.237880603134698},null,"Traditional","Major (Cat V)","Legacy Luminaire - 400W SON FLOODLIGHT",{"$f":"INDEX(O136:Q136,,$M$3)","v":877.5},null,{"$f":"SUM('I_Asset number input'!K136:O136)","v":877.5},2248,8503.5494340427958]
[null,"42W MBF SYLVANIA SUB ECO","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.677941378922792},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.588573937715928},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":33.525384070588608},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":34.489124293336658},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.480568754013404},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 42W MBF SYLVANIA SUB ECO",{"$f":"INDEX(O137:Q137,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K137:O137)","v":0},193272,0]
[null,"4x250W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.65711482623027},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.831998327686492},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.069402297386446},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":82.371123985135384},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":84.739012305528547},null,"Traditional","Major (Cat V)","Legacy Luminaire - 4x250W SON",{"$f":"INDEX(O138:Q138,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K138:O138)","v":0},0,0]
[null,"4x600W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":118.02956591144937},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":121.42251257845408},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":124.91299486711628},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":128.50381659324148},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":132.19786217275782},null,"Traditional","Major (Cat V)","Legacy Luminaire - 4x600W SON",{"$f":"INDEX(O139:Q139,,$M$3)","v":7.5},null,{"$f":"SUM('I_Asset number input'!K139:O139)","v":7.5},24,187.5200256369057]
[null,"50W MBF","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.915997600718157},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.603500801469806},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.310767369777135},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.038365434918255},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.786879457946501},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W MBF",{"$f":"INDEX(O140:Q140,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K140:O140)","v":0},1208,0]
[null,"50W MBF - BOURKE HILL","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.972781756083748},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.013006689961927},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.111881118446689},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.271091014079843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":79.492370815352132},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W MBF - BOURKE HILL",{"$f":"INDEX(O141:Q141,,$M$3)","v":40},null,{"$f":"SUM('I_Asset number input'!K141:O141)","v":40},8,601.3778102302789]
[null,"50W MBF - NOSTALGIA","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.972781756083748},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.013006689961927},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.111881118446689},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.271091014079843},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":79.492370815352132},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W MBF - NOSTALGIA",{"$f":"INDEX(O142:Q142,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K142:O142)","v":0},392,0]
[null,"50W MBF - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.915997600718157},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.603500801469806},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.310767369777135},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.038365434918255},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.786879457946501},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W MBF - PLAIN",{"$f":"INDEX(O143:Q143,,$M$3)","v":290},null,{"$f":"SUM('I_Asset number input'!K143:O143)","v":290},536,1469.2039237120264]
[null,"50W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.139803222897694},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.804993487845195},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.48930569969599},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.193289549076415},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.917510528339808},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W SON",{"$f":"INDEX(O144:Q144,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K144:O144)","v":0},16,0]
[null,"50W SON - NOSTALGIA","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":36.044034754162894},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":37.080177576854368},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":38.146105964795055},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":39.24267615119701},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":40.370768983051043},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W SON - NOSTALGIA",{"$f":"INDEX(O145:Q145,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K145:O145)","v":0},16,0]
[null,"50W SON - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.139803222897694},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.804993487845195},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.48930569969599},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.193289549076415},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.917510528339808},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 50W SON - PLAIN",{"$f":"INDEX(O146:Q146,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K146:O146)","v":0},8,0]
[null,"70W MBI",{"$f":"C146","v":"Capital - Traditional Luminaire"},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.890753823991179},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":30.750010848095265},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.633968575226774},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.543337066185828},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":33.478846793594009},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W MBI",{"$f":"INDEX(O147:Q147,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K147:O147)","v":0},384,0]
[null,"70W MBI - MACQUARIE DEC.","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":115.25273052479668},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":118.56585266396203},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":121.97421574240099},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":125.4805576116423},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":129.08769482708988},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W MBI - MACQUARIE DEC.",{"$f":"INDEX(O148:Q148,,$M$3)","v":25},null,{"$f":"SUM('I_Asset number input'!K148:O148)","v":25},48,610.36105136989192]
[null,"70W MBI II","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.341605031407106},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.098836156546721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.877835088780721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.679227578174007},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.503657362967409},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W MBI II",{"$f":"INDEX(O149:Q149,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K149:O149)","v":0},520,0]
[null,"70W MBI II AERO","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.31184800368268},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.096970298577482},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.90466217638215},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.735572435476303},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":30.590368524975769},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W MBI II AERO",{"$f":"INDEX(O150:Q150,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K150:O150)","v":0},24,0]
[null,"70W SON","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.244580734179547},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.999022742343641},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.775152380020575},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.573593092443776},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.394986246766571},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON",{"$f":"INDEX(O151:Q151,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K151:O151)","v":0},1144,0]
[null,"70W SON - BOURKE HILL","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":79.359562008433883},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":81.64087821367589},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.987774463673517},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.402135960600958},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.885902099752457},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON - BOURKE HILL",{"$f":"INDEX(O152:Q152,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K152:O152)","v":5},16,84.055250549227338]
[null,"70W SON - NOSTALGIA","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.011582745250877},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":76.139162822802291},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.327903556814391},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.579563107150662},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":82.895950174762348},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON - NOSTALGIA",{"$f":"INDEX(O153:Q153,,$M$3)","v":345},null,{"$f":"SUM('I_Asset number input'!K153:O153)","v":345},480,5408.9674412135719]
[null,"70W SON - PARKVILLE","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":92.803248632284308},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":95.471024885654174},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":98.215490589478989},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":101.03885030338165},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":103.94337196054036},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON - PARKVILLE",{"$f":"INDEX(O154:Q154,,$M$3)","v":30},null,{"$f":"SUM('I_Asset number input'!K154:O154)","v":30},40,589.76638364560722]
[null,"70W SON - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.244580734179547},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":26.999022742343641},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":27.775152380020575},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":28.573593092443776},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":29.394986246766571},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON - PLAIN",{"$f":"INDEX(O155:Q155,,$M$3)","v":160},null,{"$f":"SUM('I_Asset number input'!K155:O155)","v":160},272,889.51894525282626]
[null,"70W SON BOLLARD","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.527804384844934},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.152785583407898},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.824479438236544},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.544228778563195},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.313415035371627},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON BOLLARD",{"$f":"INDEX(O156:Q156,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K156:O156)","v":5},8,59.872542644084845]
[null,"70W SON FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":31.623704796772589},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":32.532778239176409},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":33.467984436391689},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":34.43007461581346},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":35.419821600057141},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 70W SON FLOODLIGHT",{"$f":"INDEX(O157:Q157,,$M$3)","v":52.5},null,{"$f":"SUM('I_Asset number input'!K157:O157)","v":52.5},168,351.69616374524367]
[null,"80W MBF - BEGA+CURVE BRA","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":115.86980505516391},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":119.20066597829357},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":122.62727777011547},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":126.15239294088653},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":129.77884312612719},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF - BEGA+CURVE BRA",{"$f":"INDEX(O158:Q158,,$M$3)","v":150},null,{"$f":"SUM('I_Asset number input'!K158:O158)","v":150},64,3681.7739092235201]
[null,"80W MBF - BOURKE HILL","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.368043528559504},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.930938983247422},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.538762341235767},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.192805126208292},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.894395988741024},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF - BOURKE HILL",{"$f":"INDEX(O159:Q159,,$M$3)","v":1445},null,{"$f":"SUM('I_Asset number input'!K159:O159)","v":1445},1744,16642.061876949938]
[null,"80W MBF - NOSTALGIA","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.794906787741212},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.80127184153659},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.865313034098563},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.988688357314871},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.173103464674},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF - NOSTALGIA",{"$f":"INDEX(O160:Q160,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K160:O160)","v":0},760,0]
[null,"80W MBF - PLAIN","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.809920612323999},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.465627879554738},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.140184489911505},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.834132297593637},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.54802873325697},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF - PLAIN",{"$f":"INDEX(O161:Q161,,$M$3)","v":815},null,{"$f":"SUM('I_Asset number input'!K161:O161)","v":815},12048,3938.0113448120919]
[null,"80W MBF - REGAL/FLINDERS","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":126.25722631634629},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":129.88669010287498},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":133.62048856997646},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":137.46162098316501},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":141.41317282658875},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF - REGAL/FLINDERS",{"$f":"INDEX(O162:Q162,,$M$3)","v":85},null,{"$f":"SUM('I_Asset number input'!K162:O162)","v":85},112,2273.373275916435]
[null,"80W MBF BOLLARD","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.009079817989239},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":46.302937049218635},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.633988254232307},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":49.00330263267027},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.411980120008323},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF BOLLARD",{"$f":"INDEX(O163:Q163,,$M$3)","v":215},null,{"$f":"SUM('I_Asset number input'!K163:O163)","v":215},32,2049.9070757174213]
[null,"80W MBF TOORAK","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.695959464016909},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.527000624731187},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.410677961435937},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.348504584312593},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.342037100289417},null,"Traditional","Minor (Cat P)","Legacy Luminaire - 80W MBF TOORAK",{"$f":"INDEX(O164:Q164,,$M$3)","v":330},null,{"$f":"SUM('I_Asset number input'!K164:O164)","v":330},104,4452.6791724991754]
[null,"TH FLOODLIGHT","Capital - Traditional Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":123.99461970499964},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":127.55904128365923},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":131.22592780168989},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":134.99822477593602},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":138.87896239678523},null,"Traditional","Major (Cat V)","Legacy Luminaire - TH FLOODLIGHT",{"$f":"INDEX(O165:Q165,,$M$3)","v":27.5},null,{"$f":"SUM('I_Asset number input'!K165:O165)","v":27.5},88,722.3224535593771]
[null,"10W LED PH RRW","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.925297988176411},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.504212604223014},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.128515619715394},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.799511796027794},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.51854340196509},null,"LED","Minor (Cat P)","Philips minor road RRW",{"$f":"INDEX(O166:Q166,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K166:O166)","v":5},0,58.175216282021537]
[null,"16W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.075713060866065},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.65895159622567},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.287702828934783},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.963275093507612},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.687014334604548},null,"LED","Minor (Cat P)","Philips minor road ",{"$f":"INDEX(O167:Q167,,$M$3)","v":985},null,{"$f":"SUM('I_Asset number input'!K167:O167)","v":985},896,11491.902682417063]
[null,"17W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.098738538951842},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.567652647675708},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.078793017174355},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.633373508141489},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.232642875617536},null,"LED","Minor (Cat P)","Aldridge minor road",{"$f":"INDEX(O168:Q168,,$M$3)","v":60485},null,{"$f":"SUM('I_Asset number input'!K168:O168)","v":60485},204624,654716.73870154493]
[null,"17W LED ALD RRW","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.098738538951842},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":52.567652647675708},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.078793017174355},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.633373508141489},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.232642875617536},null,"LED","Minor (Cat P)","Aldridge minor road RRW",{"$f":"INDEX(O169:Q169,,$M$3)","v":3525},null,{"$f":"SUM('I_Asset number input'!K169:O169)","v":3525},4856,38156.179282846089]
[null,"17W LED ALD RRW ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":53.797184943004076},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.343670164203175},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.93461155057004},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.571287064929237},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.255011407169235},null,"LED","Minor (Cat P)","Aldridge minor road RRW ZHAGA",{"$f":"INDEX(O170:Q170,,$M$3)","v":3480},null,{"$f":"SUM('I_Asset number input'!K170:O170)","v":3480},0,39658.3257060787]
[null,"17W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":53.797184943004076},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.343670164203175},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.93461155057004},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.571287064929237},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.255011407169235},null,"LED","Minor (Cat P)","Aldridge minor road ZHAGA",{"$f":"INDEX(O171:Q171,,$M$3)","v":195465},null,{"$f":"SUM('I_Asset number input'!K171:O171)","v":195465},0,2227532.9408444464]
[null,"17W LED SY RRW","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":68.869611727528905},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.849377710436414},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.886055199721866},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.981280206704866},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.136735772439579},null,"LED","Minor (Cat P)","17W LED SY RRW",{"$f":"INDEX(O172:Q172,,$M$3)","v":12565},null,{"$f":"SUM('I_Asset number input'!K172:O172)","v":12565},20088,183309.81026601957]
[null,"1x17W LED","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.023704686724273},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":66.892913985169372},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":68.815856663129324},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.794077371637314},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.829165165165065},null,"LED","Minor (Cat P)","1x17W LED",{"$f":"INDEX(O173:Q173,,$M$3)","v":95490.139089436241},null,{"$f":"SUM('I_Asset number input'!K173:O173)","v":95490.139089436241},45040,1315303.0158329306]
[null,"20W LED GE","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.133121238615963},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.804249810732564},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.523417618400984},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.29200562547458},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.1114344937982},null,"LED","Minor (Cat P)","20W LED GE",{"$f":"INDEX(O174:Q174,,$M$3)","v":223.22928862499998},null,{"$f":"SUM('I_Asset number input'!K174:O174)","v":223.22928862499998},392,2748.9725114084495]
[null,"1x22W LED","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.427396587227179},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.36570381346128},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.359730748499672},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.411079143554545},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.521396794711649},null,"LED","Minor (Cat P)","1x22W LED",{"$f":"INDEX(O175:Q175,,$M$3)","v":28375.360950653663},null,{"$f":"SUM('I_Asset number input'!K175:O175)","v":28375.360950653663},96776,405296.97915126092]
[null,"1x25W LED GE","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.133121238615963},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.804249810732564},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.523417618400984},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.29200562547458},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.1114344937982},null,"LED","Minor (Cat P)","1x25W LED GE",{"$f":"INDEX(O176:Q176,,$M$3)","v":12330.261959027501},null,{"$f":"SUM('I_Asset number input'!K176:O176)","v":12330.261959027501},32944,151841.86355031841]
[null,"25W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":55.22612813355569},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.813690588228297},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.446890038154145},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.127038390987394},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.855485267243971},null,"LED","Minor (Cat P)","Philips minor road high",{"$f":"INDEX(O177:Q177,,$M$3)","v":4200},null,{"$f":"SUM('I_Asset number input'!K177:O177)","v":4200},1840,49134.831046252475]
[null,"28W LED SY","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.754042008132387},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.81672550438671},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.938704102166298},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.121682333005552},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.367413727895482},null,"LED","Minor (Cat P)","28W LED SY",{"$f":"INDEX(O178:Q178,,$M$3)","v":4894.5598439374999},null,{"$f":"SUM('I_Asset number input'!K178:O178)","v":4894.5598439374999},6344,74397.029203947677]
[null,"1x29W LED","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B179,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":43.376575603362355},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B179,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":44.623503917323298},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B179,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.906277159071422},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B179,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.225925747784537},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B179,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.583509723670474},null,"LED20","Minor (Cat P)","1x29W LED",{"$f":"INDEX(O179:Q179,,$M$3)","v":65825},null,{"$f":"SUM('I_Asset number input'!K179:O179)","v":65825},105648,604841.6807341415]
[null,"33W LED LRL","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B180,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.324133202840301},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B180,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.575684368384586},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B180,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":82.891959935511906},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B180,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":85.274820509579314},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B180,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":87.726180181989449},null,"LED","Minor (Cat P)","33W LED LRL",{"$f":"INDEX(O180:Q180,,$M$3)","v":14.5025},null,{"$f":"SUM('I_Asset number input'!K180:O180)","v":14.5025},24,240.62129063283706]
[null,"34W LED BOURKE HILL","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B181,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":156.60588712637622},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B181,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":161.10777119801128},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B181,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":165.73906905201636},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B181,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":170.50350089237739},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B181,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":175.40489386623148},null,"LED","Minor (Cat P)","Bourke Hill Decorative",{"$f":"INDEX(O181:Q181,,$M$3)","v":235},null,{"$f":"SUM('I_Asset number input'!K181:O181)","v":235},328,7795.9945480691194]
[null,"40W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B182,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.247492737497005},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B182,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.86441593413268},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B182,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.527820147015959},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B182,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.239041546520241},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B182,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":62.99945471335095},null,"LED","Minor (Cat P)","40W LED ALD",{"$f":"INDEX(O182:Q182,,$M$3)","v":15},null,{"$f":"SUM('I_Asset number input'!K182:O182)","v":15},0,178.72693504711009]
[null,"40W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B183,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":57.246202559777622},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B183,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":58.891835250823824},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B183,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.584774257970423},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B183,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":62.326379476141213},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B183,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":64.118049892591756},null,"LED","Minor (Cat P)","40W LED ALD ZHAGA",{"$f":"INDEX(O183:Q183,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K183:O183)","v":0},0,0]
[null,"42W LED LRL","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B184,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":85.855701157749365},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B184,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.323759163699208},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B184,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":90.862765403005639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B184,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.474759394919943},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B184,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":96.16183928790204},null,"LED","Major (Cat V)","42W LED LRL",{"$f":"INDEX(O184:Q184,,$M$3)","v":48.2612375},null,{"$f":"SUM('I_Asset number input'!K184:O184)","v":48.2612375},80,877.73450923761413]
[null,"49W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B185,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":59.136920023486454},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B185,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.836904380297078},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B185,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":62.585757477858031},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B185,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":64.384884125462392},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B185,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":66.235729515869622},null,"LED","Minor (Cat P)","Philips major road V5",{"$f":"INDEX(O185:Q185,,$M$3)","v":940},null,{"$f":"SUM('I_Asset number input'!K185:O185)","v":940},528,11775.575351663807]
[null,"49W LED PH ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B186,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.409749021416914},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B186,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.347548940442564},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B186,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.341053984923931},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B186,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.391865486851771},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B186,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.501630811039206},null,"LED","Minor (Cat P)","Philips major road V5 ZHAGA",{"$f":"INDEX(O186:Q186,,$M$3)","v":4779.666666666667},null,{"$f":"SUM('I_Asset number input'!K186:O186)","v":4779.666666666667},0,68252.081493071819]
[null,"50W LED SY PT","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B187,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":203.23893389730284},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B187,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":209.08135870033732},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B187,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":215.09173325062031},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B187,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":221.27488552943558},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B187,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":227.63578230602974},null,"LED","Minor (Cat P)","50W LED SY PT ",{"$f":"INDEX(O187:Q187,,$M$3)","v":125},null,{"$f":"SUM('I_Asset number input'!K187:O187)","v":125},152,5381.6134684186281]
[null,"58W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B188,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.638878315293837},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B188,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.043210240269261},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B188,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.516658491550061},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B188,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.061209927320149},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B188,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.67890852114634},null,"LED","Minor (Cat P)","Aldridge major road V5",{"$f":"INDEX(O188:Q188,,$M$3)","v":30},null,{"$f":"SUM('I_Asset number input'!K188:O188)","v":30},16,531.52663859469567]
[null,"58W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B189,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.63797679793467},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B189,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":89.128522555199609},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B189,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.690662991822052},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B189,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":94.32645621016664},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B189,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":97.038019476007676},null,"LED","Minor (Cat P)","Aldridge major road V5 Zhaga",{"$f":"INDEX(O189:Q189,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K189:O189)","v":0},0,0]
[null,"70W LED PH FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B190,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":76.735483528174896},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B190,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.941366444606601},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B190,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":81.21066095652553},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B190,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.545189930599847},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B190,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":85.946828634684977},null,"LED","Major (Cat V)","Philips floodlight PX3",{"$f":"INDEX(O190:Q190,,$M$3)","v":1177.4999999999998},null,{"$f":"SUM('I_Asset number input'!K190:O190)","v":1177.4999999999998},40,19140.475839195275]
[null,"74W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B191,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":83.638878315293837},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B191,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.043210240269261},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B191,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.516658491550061},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B191,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.061209927320149},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B191,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.67890852114634},null,"LED","Major (Cat V)","Aldridge major road V3",{"$f":"INDEX(O191:Q191,,$M$3)","v":155},null,{"$f":"SUM('I_Asset number input'!K191:O191)","v":155},184,2746.2209660725939]
[null,"74W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B192,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.63797679793467},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B192,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":89.128522555199609},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B192,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.690662991822052},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B192,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":94.32645621016664},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B192,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":97.038019476007676},null,"LED","Major (Cat V)","Aldridge major road V3 ZHAGA",{"$f":"INDEX(O192:Q192,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K192:O192)","v":5},0,91.764327606226132]
[null,"76W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B193,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":60.189825532313975},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B193,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":61.920077324315599},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B193,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":63.700067942393694},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B193,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.531227207821033},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B193,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.415026044345737},null,"LED","Major (Cat V)","Philips major road V3",{"$f":"INDEX(O193:Q193,,$M$3)","v":16885},null,{"$f":"SUM('I_Asset number input'!K193:O193)","v":16885},19376,215287.95372417374]
[null,"76W LED PH ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B194,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":68.462654530244436},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B194,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":70.430721884461093},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B194,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":72.455364449459609},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B194,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":74.53820856921044},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B194,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":76.680927339515364},null,"LED","Major (Cat V)","Philips major road V3 ZHAGA",{"$f":"INDEX(O194:Q194,,$M$3)","v":133207.66666666666},null,{"$f":"SUM('I_Asset number input'!K194:O194)","v":133207.66666666666},0,1931872.8349281733]
[null,"100W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B195,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":117.74468037108784},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B195,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":121.12943755237188},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B195,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":124.61149493558561},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B195,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":128.19364956902186},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B195,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":131.87877890655329},null,"LED","Major (Cat V)","100W LED ALD",{"$f":"INDEX(O195:Q195,,$M$3)","v":13519.92887575},null,{"$f":"SUM('I_Asset number input'!K195:O195)","v":13519.92887575},22168,337218.4147498419]
[null,"100W LED SY CT","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B196,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":221.33018819389434},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B196,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":227.69267473310097},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B196,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":234.23806101721777},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B196,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":240.97160478887133},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B196,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":247.89871493282098},null,"LED","Minor (Cat P)","100W LED SY CT",{"$f":"INDEX(O196:Q196,,$M$3)","v":30},null,{"$f":"SUM('I_Asset number input'!K196:O196)","v":30},40,1406.5574923990866]
[null,"100W LED SY PT","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B197,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":218.31497914446243},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B197,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":224.59078872764036},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B197,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":231.04700638945152},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B197,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":237.68881824563204},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B197,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":244.52155949502244},null,"LED","Minor (Cat P)","100W LED SY PT",{"$f":"INDEX(O197:Q197,,$M$3)","v":215},null,{"$f":"SUM('I_Asset number input'!K197:O197)","v":215},304,9943.0031072189959]
[null,"110W LED SY FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B198,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":119.00211895396502},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B198,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":122.42302319734991},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B198,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":125.9422667471713},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B198,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":129.56267652242559},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B198,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":133.28716070636963},null,"LED","Major (Cat V)","Sylvania floodlight PX2",{"$f":"INDEX(O198:Q198,,$M$3)","v":20},null,{"$f":"SUM('I_Asset number input'!K198:O198)","v":20},0,{"$f":"+O198/5*AVERAGE(D198,E198,F198,G198,H198)","v":504.17379690182514}]
[null,"120W LED PH FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B199,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":85.309142671484622},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B199,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":87.761488988757364},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B199,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":90.284331882030173},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B199,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":92.879697886948819},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B199,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":95.549671795133435},null,"LED","Major (Cat V)","Philips floodlight PX2",{"$f":"INDEX(O199:Q199,,$M$3)","v":130.00000000000003},null,{"$f":"SUM('I_Asset number input'!K199:O199)","v":130.00000000000003},112,2349.2785327666438]
[null,"140W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B200,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":65.45435307645154},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B200,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":67.335942044408185},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B200,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":69.271620265072002},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B200,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":71.262942619614293},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B200,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.311508686726413},null,"LED","Major (Cat V)","Philips major road V1",{"$f":"INDEX(O200:Q200,,$M$3)","v":16890},null,{"$f":"SUM('I_Asset number input'!K200:O200)","v":16890},19768,234187.52933729926]
[null,"140W LED PH ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B201,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":73.727182074382},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B201,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":75.846586604553679},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B201,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":78.026916772137909},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B201,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.269923981003686},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B201,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":82.577409981896011},null,"LED","Major (Cat V)","Philips major road V1 ZHAGA",{"$f":"INDEX(O201:Q201,,$M$3)","v":96542},null,{"$f":"SUM('I_Asset number input'!K201:O201)","v":96542},0,1507785.3076105523]
[null,"150W LED SY FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B202,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":124.5674766434819},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B202,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":128.14836590144782},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B202,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":131.8321934882884},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B202,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":135.62191852917849},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B202,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":139.52058521402921},null,"LED","Major (Cat V)","Sylvania floodlight PX1",{"$f":"INDEX(O202:Q202,,$M$3)","v":4365},null,{"$f":"SUM('I_Asset number input'!K202:O202)","v":4365},112,115181.96824496394]
[null,"150W LED SY PT","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B203,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":233.39102439162198},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B203,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":240.10021875494337},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B203,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":247.00227952828271},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B203,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":254.10275096182846},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B203,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":261.40733668401509},null,"LED","Minor (Cat P)","150W LED Syrkel PT",{"$f":"INDEX(O203:Q203,,$M$3)","v":235},null,{"$f":"SUM('I_Asset number input'!K203:O203)","v":235},336,11618.433937014499]
[null,"152W LED PH FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B204,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.061218034932864},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B204,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.535183948770609},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B204,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.080267928127085},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B204,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.698514374347866},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B204,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":96.39202645833069},null,"LED","Major (Cat V)","Philips floodlight PX1",{"$f":"INDEX(O204:Q204,,$M$3)","v":10},null,{"$f":"SUM('I_Asset number input'!K204:O204)","v":10},16,182.30688429780363]
[null,"170W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B205,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":92.486218839084373},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B205,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":95.144881569313895},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B205,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":97.879971767352529},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B205,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":100.69368646171741},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B205,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":103.58828583798741},null,"LED","Major (Cat V)","Aldridge major road V1",{"$f":"INDEX(O205:Q205,,$M$3)","v":55},null,{"$f":"SUM('I_Asset number input'!K205:O205)","v":55},96,1077.5446978460022]
[null,"170W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B206,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":95.485317321725191},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B206,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":98.23019388424423},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B206,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":101.05397626762451},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B206,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":103.9589327445639},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B206,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":106.94739679284875},null,"LED","Major (Cat V)","Aldridge major road V1 ZHAGA",{"$f":"INDEX(O206:Q206,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K206:O206)","v":0},0,0]
[null,"175W LED SY FLOOD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B207,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":143.21894565699785},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B207,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":147.33600090977583},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B207,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":151.57140743149154},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B207,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":155.92856741667458},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B207,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":160.4109808613207},null,"LED","Major (Cat V)","Sylvania floodlight PX1",{"$f":"INDEX(O207:Q207,,$M$3)","v":1784},null,{"$f":"SUM('I_Asset number input'!K207:O207)","v":1784},16,54124.126786433953]
[null,"200W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B208,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":117.74468037108784},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B208,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":121.12943755237188},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B208,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":124.61149493558561},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B208,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":128.19364956902186},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B208,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":131.87877890655329},null,"LED","Major (Cat V)","200W LED ALD",{"$f":"INDEX(O208:Q208,,$M$3)","v":10456.3237461875},null,{"$f":"SUM('I_Asset number input'!K208:O208)","v":10456.3237461875},17104,260804.99018933435]
[null,"224W LED PH","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B209,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":77.788389037002403},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B209,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":80.024539388625101},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B209,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":82.324971421061164},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B209,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":84.691533012958459},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B209,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":87.126125163161063},null,"LED","Major (Cat V)","Philips major road V1 High",{"$f":"INDEX(O209:Q209,,$M$3)","v":570},null,{"$f":"SUM('I_Asset number input'!K209:O209)","v":570},680,9392.5867229200267]
[null,"224W LED PH ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B210,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":86.061218034932864},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B210,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":88.535183948770609},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B210,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":91.080267928127085},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B210,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":93.698514374347866},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B210,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":96.39202645833069},null,"LED","Major (Cat V)","Philips major road V1 High ZHAGA",{"$f":"INDEX(O210:Q210,,$M$3)","v":23443.5},null,{"$f":"SUM('I_Asset number input'!K210:O210)","v":23443.5},0,427391.14420355594]
[null,"258W LED ALD",{"$f":"C210","v":"Capital - LED Luminaire"},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B211,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":105.08270812726531},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B211,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":108.10347687742511},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B211,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":111.21108240600987},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B211,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":114.40802097364424},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B211,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":117.69686059991517},null,"LED","Major (Cat V)","Aldridge major road V1 High",{"$f":"INDEX(O211:Q211,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K211:O211)","v":5},8,111.30042979685193]
[null,"258W LED ALD ZHAGA","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B212,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":107.05376522042476},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B212,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":110.13119512614392},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B212,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":113.29709062487716},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B212,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":116.55399480010227},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B212,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":119.90452384025635},null,"LED","Major (Cat V)","Aldridge major road V1 High ZHAGA",{"$f":"INDEX(O212:Q212,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K212:O212)","v":0},0,0]
[null,"298W LED ALD","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B213,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":173.99107084285561},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B213,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":178.99271953440248},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B213,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":184.13814853325172},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B213,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":189.431491031885},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B213,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":194.87699903794316},null,"LED","Major (Cat V)","298W LED ALD",{"$f":"INDEX(O213:Q213,,$M$3)","v":81.067387500000009},null,{"$f":"SUM('I_Asset number input'!K213:O213)","v":81.067387500000009},144,2987.9183056176121]
[null,"600W LED ALD HM","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B214,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":409.85974501393099},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B214,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":421.64181203286523},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B214,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":433.76257321468671},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B214,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":446.23176485912865},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B214,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":459.05940315126895},null,"LED","Minor (Cat P)","600W LED ALD HM",{"$f":"INDEX(O214:Q214,,$M$3)","v":162.5},null,{"$f":"SUM('I_Asset number input'!K214:O214)","v":162.5},120,14108.609438767224]
[null,"COLONIAL ROCKS SPHERE","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B215,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":126.48827712172867},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B215,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":130.1243828293216},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B215,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":133.8650141500199},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B215,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":137.71317583799564},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B215,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":141.67195902383497},null,"LED","Minor (Cat P)","COLONIAL ROCKS SPHERE",{"$f":"INDEX(O215:Q215,,$M$3)","v":175},null,{"$f":"SUM('I_Asset number input'!K215:O215)","v":175},168,4689.0396627403061]
[null,"LED TRIAL","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B216,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":43.376575603362355},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B216,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":44.623503917323298},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B216,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":45.906277159071422},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B216,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":47.225925747784537},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B216,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":48.583509723670474},null,"LED20","Minor (Cat P)","LED TRIAL",{"$f":"INDEX(O216:Q216,,$M$3)","v":440},null,{"$f":"SUM('I_Asset number input'!K216:O216)","v":440},712,4042.9979418613329]
[null,"Spare Luminaire 1","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B217,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B217,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B217,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B217,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B217,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},null,"LED","Major (Cat V)","Spare Luminaire 1",{"$f":"INDEX(O217:Q217,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K217:O217)","v":0},0,0]
[null,"Spare Luminaire 2","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B218,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B218,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B218,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B218,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B218,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},null,"LED","Major (Cat V)","Spare Luminaire 2",{"$f":"INDEX(O218:Q218,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K218:O218)","v":0},0,0]
[null,"Spare Luminaire 3","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B219,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B219,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B219,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B219,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B219,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},null,"LED","Major (Cat V)","Spare Luminaire 3",{"$f":"INDEX(O219:Q219,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K219:O219)","v":0},0,0]
[null,"Spare Luminaire 4","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B220,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B220,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B220,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B220,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B220,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},null,"LED","Major (Cat V)","Spare Luminaire 4",{"$f":"INDEX(O220:Q220,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K220:O220)","v":0},0,0]
[null,"Spare Luminaire 5","Capital - LED Luminaire",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B221,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B221,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B221,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B221,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B221,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":0},null,"LED","Major (Cat V)","Spare Luminaire 5",{"$f":"INDEX(O221:Q221,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K221:O221)","v":0},0,0]
[null,"Smart Controller - materials and installation","Capital - Smart Controller",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B222,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":50.212860018413146},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B222,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":51.656308147063108},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B222,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":53.141250476587885},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B222,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":54.668879823460799},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B222,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":56.24042329355246},null,"Smart Controller","Minor (Cat P)","Smart Controller - materials and installation",{"$f":"INDEX(O222:Q222,,$M$3)","v":41500},null,{"$f":"SUM('I_Asset number input'!K222:O222)","v":41500},0,441426.73812006845]
[null,"Smart Controller - material price only","Capital - Smart Controller",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B223,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.463307418267764},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B223,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.109050740681528},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B223,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.773356976858512},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B223,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":24.456759747132708},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B223,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":25.159808011599122},null,"Smart Controller","Minor (Cat P)","Smart Controller - material price only",{"$f":"INDEX(O223:Q223,,$M$3)","v":0},null,{"$f":"SUM('I_Asset number input'!K223:O223)","v":0},0,0]
[null,"Smart Controller - material price adjusted for PE Cell","Capital - Smart Controller",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B224,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":20.596440042210514},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B224,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.188517307374813},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B224,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":21.797614770554205},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B224,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":22.424221704276988},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B224,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":23.06884144598461},null,"Smart Controller","Minor (Cat P)","Smart Controller - material price adjusted for PE Cell",{"$f":"INDEX(O224:Q224,,$M$3)","v":262500},null,{"$f":"SUM('I_Asset number input'!K224:O224)","v":262500},0,1145294.1703392121]
[null,"COLUMN 10.5M-13.5M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B225,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":437.20114814128249},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B225,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":449.76918706391569},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B225,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":462.69851415569565},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B225,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":475.99951521682306},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B225,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":489.68287460376212},null,"Support","Major (Cat V)","Support - COLUMN 10.5M-13.5M",{"$f":"INDEX(O225:Q225,,$M$3)","v":5362.5},null,{"$f":"SUM('I_Asset number input'!K225:O225)","v":5362.5},7408,496642.84080442722]
[null,"COLUMN 14M-15M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B226,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":437.20114814128249},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B226,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":449.76918706391569},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B226,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":462.69851415569565},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B226,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":475.99951521682306},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B226,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":489.68287460376212},null,"Support","Major (Cat V)","Support - COLUMN 14M-15M",{"$f":"INDEX(O226:Q226,,$M$3)","v":77.5},null,{"$f":"SUM('I_Asset number input'!K226:O226)","v":77.5},88,7177.5888414625842]
[null,"COLUMN 2.5M-3.5M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B227,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":382.23938581529251},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B227,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":393.2274618967798},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B227,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":404.53140761507865},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B227,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":416.16030314279794},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B227,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":428.12348967647858},null,"Support","Minor (Cat P)","Support - COLUMN 2.5M-3.5M",{"$f":"INDEX(O227:Q227,,$M$3)","v":143.5},null,{"$f":"SUM('I_Asset number input'!K227:O227)","v":143.5},192,11619.378956360491]
[null,"COLUMN 4-6.5M ORION WATE","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B228,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":393.01620195764349},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B228,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":404.31407467464959},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B228,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":415.93672262304278},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B228,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":427.89348198084207},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B228,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":440.19395730927926},null,"Support","Minor (Cat P)","Support - COLUMN 4-6.5M ORION WATE",{"$f":"INDEX(O228:Q228,,$M$3)","v":3030},null,{"$f":"SUM('I_Asset number input'!K228:O228)","v":3030},3704,252260.15795170944]
[null,"COLUMN 4M-6.5M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B229,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":410.39381798718432},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B229,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":422.19123777896448},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B229,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":434.32779307338473},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B229,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":446.8132328571881},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B229,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":459.65758636717021},null,"Support","Minor (Cat P)","Support - COLUMN 4M-6.5M",{"$f":"INDEX(O229:Q229,,$M$3)","v":32089.75},null,{"$f":"SUM('I_Asset number input'!K229:O229)","v":32089.75},44512,2789733.5424901308]
[null,"COLUMN 7M-10M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B230,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":401.63765487152421},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B230,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":413.18336489694531},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B230,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":425.06097462941392},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B230,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":437.28002505127722},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B230,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":449.85033141551963},null,"Support","Major (Cat V)","Support - COLUMN 7M-10M",{"$f":"INDEX(O230:Q230,,$M$3)","v":5575},null,{"$f":"SUM('I_Asset number input'!K230:O230)","v":5575},7680,474323.75424282369]
[null,"DECORATIVE COLUMN","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B231,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":421.5747647348735},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B231,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":433.6935985360044},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B231,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":446.16080739414753},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B231,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":458.98640590165888},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B231,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":472.18069653620097},null,"Support","Minor (Cat P)","Support - DECORATIVE COLUMN",{"$f":"INDEX(O231:Q231,,$M$3)","v":542.5},null,{"$f":"SUM('I_Asset number input'!K231:O231)","v":542.5},752,48447.339126332612]
[null,"DEDICATED SUPPORT & COND","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B232,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":389.91786731671749},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B232,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":401.12667350101191},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B232,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":412.65769455825296},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B232,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":424.52019306490428},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B232,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":436.72369786484899},null,"Support","Minor (Cat P)","Support - DEDICATED SUPPORT & COND",{"$f":"INDEX(O232:Q232,,$M$3)","v":1422.5},null,{"$f":"SUM('I_Asset number input'!K232:O232)","v":1422.5},1720,117495.43458679636]
[null,"MACQUARIE STANDARD","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B233,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":385.06830005265959},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B233,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":396.13769775097057},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B233,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":407.5253028046692},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B233,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":419.24026258778451},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B233,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":431.29198743008874},null,"Support","Minor (Cat P)","Support - MACQUARIE STANDARD",{"$f":"INDEX(O233:Q233,,$M$3)","v":45},null,{"$f":"SUM('I_Asset number input'!K233:O233)","v":45},72,3670.6743911271105]
[null,"MAST 15.5M-30M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B234,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":407.29548334625844},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B234,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":419.00383660532691},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B234,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":431.04876500859507},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B234,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":443.43994394125042},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B234,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":456.18732692274006},null,"Support","Major (Cat V)","Support - MAST 15.5M-30M",{"$f":"INDEX(O234:Q234,,$M$3)","v":55},null,{"$f":"SUM('I_Asset number input'!K234:O234)","v":55},88,4745.3457828131759]
[null,"ORION DOUBLE ARM","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B235,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":373.87186163176585},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B235,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":384.61939998806247},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B235,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":395.67589334358246},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B235,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":407.05022309873397},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B235,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":418.75152596383583},null,"Support","Minor (Cat P)","Support - ORION DOUBLE ARM",{"$f":"INDEX(O235:Q235,,$M$3)","v":55},null,{"$f":"SUM('I_Asset number input'!K235:O235)","v":55},88,4355.9315888571573]
[null,"POLO 10.5M DECORATIVE 2M","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B236,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":397.3269284145839},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B236,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":408.7487197857975},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B236,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":420.49884862622838},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B236,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":432.58675351605967},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B236,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":445.0221443623995},null,"Support","Minor (Cat P)","Support - POLO 10.5M DECORATIVE 2M",{"$f":"INDEX(O236:Q236,,$M$3)","v":5},null,{"$f":"SUM('I_Asset number input'!K236:O236)","v":5},8,420.83667894101382]
[null,"ROCKS STANDARD","Capital - Support",{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!S$15:S$189,MATCH($B237,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":399.08961140486707},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!T$15:T$189,MATCH($B237,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":410.56207388827772},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!U$15:U$189,MATCH($B237,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":422.36433046221845},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!V$15:V$189,MATCH($B237,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":434.50586157975721},{"$f":"IFERROR(INDEX('C_CAPEX Build Up'!W$15:W$189,MATCH($B237,'C_CAPEX Build Up'!$B$15:$B$189,0)),0)","v":446.99642022458937},null,"Support","Minor (Cat P)","Support - ROCKS STANDARD",{"$f":"INDEX(O237:Q237,,$M$3)","v":197.5},null,{"$f":"SUM('I_Asset number input'!K237:O237)","v":197.5},280,16696.794550721708]

{"sheet":"Weighted average price list","index":5,"n_rows":237,"n_cols":7,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
[null,"Public lighting pricing list - weighted average price"]
[null,"This sheet displays the proposed weighted average post 2009 annuity capital and and annual maintenace charges. "]
[null,null,"Nominal $"]
[null,"Categories",{"$f":"'C_CAPEX Build Up'!S14","v":"FY25"},{"$f":"'C_CAPEX Build Up'!T14","v":"FY26"},{"$f":"'C_CAPEX Build Up'!U14","v":"FY27"},{"$f":"'C_CAPEX Build Up'!V14","v":"FY28"},{"$f":"'C_CAPEX Build Up'!W14","v":"FY29"}]
[null,"Connection - O/U",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B5))/SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237))","v":101.07910937342795},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B5))/SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237))","v":103.98478834126959},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B5))/SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237))","v":106.97399564960112},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B5))/SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237))","v":110.04913245276273},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B5))/SUMIF('Detailed price list'!$L$5:$L$237,$B5,'Detailed price list'!$M$5:$M$237))","v":113.21266893007632}]
[null,"Connection - UGR1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B6))/SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237))","v":92.653507927381298},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B6))/SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237))","v":95.316979647207447},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B6))/SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237))","v":98.057017076859438},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B6))/SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237))","v":100.87582121883993},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B6))/SUMIF('Detailed price list'!$L$5:$L$237,$B6,'Detailed price list'!$M$5:$M$237))","v":103.77565634695189}]
[null,"Connection - UGR2",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B7))/SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237))","v":33.688023630753406},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B7))/SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237))","v":34.656439185053543},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B7))/SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237))","v":35.652693377087068},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B7))/SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237))","v":36.677586472553365},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B7))/SUMIF('Detailed price list'!$L$5:$L$237,$B7,'Detailed price list'!$M$5:$M$237))","v":37.731941742055845}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B8))/SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B8))/SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B8))/SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B8))/SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B8))/SUMIF('Detailed price list'!$L$5:$L$237,$B8,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B9))/SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B9))/SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B9))/SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B9))/SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B9))/SUMIF('Detailed price list'!$L$5:$L$237,$B9,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B10))/SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B10))/SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B10))/SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B10))/SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B10))/SUMIF('Detailed price list'!$L$5:$L$237,$B10,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B11))/SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B11))/SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B11))/SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B11))/SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B11))/SUMIF('Detailed price list'!$L$5:$L$237,$B11,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B12))/SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B12))/SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B12))/SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B12))/SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B12))/SUMIF('Detailed price list'!$L$5:$L$237,$B12,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B13))/SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B13))/SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B13))/SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B13))/SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B13))/SUMIF('Detailed price list'!$L$5:$L$237,$B13,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B14))/SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B14))/SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B14))/SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B14))/SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B14))/SUMIF('Detailed price list'!$L$5:$L$237,$B14,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B15))/SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B15))/SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B15))/SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B15))/SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B15))/SUMIF('Detailed price list'!$L$5:$L$237,$B15,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B16))/SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B16))/SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B16))/SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B16))/SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B16))/SUMIF('Detailed price list'!$L$5:$L$237,$B16,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B17))/SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B17))/SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B17))/SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B17))/SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B17))/SUMIF('Detailed price list'!$L$5:$L$237,$B17,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B18))/SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B18))/SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B18))/SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B18))/SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B18))/SUMIF('Detailed price list'!$L$5:$L$237,$B18,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B19))/SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B19))/SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B19))/SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B19))/SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B19))/SUMIF('Detailed price list'!$L$5:$L$237,$B19,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B20))/SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B20))/SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B20))/SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B20))/SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B20))/SUMIF('Detailed price list'!$L$5:$L$237,$B20,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B21))/SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B21))/SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B21))/SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B21))/SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B21))/SUMIF('Detailed price list'!$L$5:$L$237,$B21,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B22))/SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B22))/SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B22))/SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B22))/SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B22))/SUMIF('Detailed price list'!$L$5:$L$237,$B22,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B23))/SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B23))/SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B23))/SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B23))/SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B23))/SUMIF('Detailed price list'!$L$5:$L$237,$B23,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B24))/SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B24))/SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B24))/SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B24))/SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B24))/SUMIF('Detailed price list'!$L$5:$L$237,$B24,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B25))/SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B25))/SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B25))/SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B25))/SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B25))/SUMIF('Detailed price list'!$L$5:$L$237,$B25,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B26))/SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B26))/SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B26))/SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B26))/SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B26))/SUMIF('Detailed price list'!$L$5:$L$237,$B26,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B27))/SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B27))/SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B27))/SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B27))/SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B27))/SUMIF('Detailed price list'!$L$5:$L$237,$B27,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B28))/SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B28))/SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B28))/SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B28))/SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B28))/SUMIF('Detailed price list'!$L$5:$L$237,$B28,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B29))/SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B29))/SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B29))/SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B29))/SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B29))/SUMIF('Detailed price list'!$L$5:$L$237,$B29,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B30))/SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B30))/SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B30))/SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B30))/SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B30))/SUMIF('Detailed price list'!$L$5:$L$237,$B30,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B31))/SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B31))/SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B31))/SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B31))/SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B31))/SUMIF('Detailed price list'!$L$5:$L$237,$B31,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B32))/SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B32))/SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B32))/SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B32))/SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B32))/SUMIF('Detailed price list'!$L$5:$L$237,$B32,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B33))/SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B33))/SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B33))/SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B33))/SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B33))/SUMIF('Detailed price list'!$L$5:$L$237,$B33,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B34))/SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B34))/SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B34))/SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B34))/SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B34))/SUMIF('Detailed price list'!$L$5:$L$237,$B34,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B35))/SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B35))/SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B35))/SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B35))/SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B35))/SUMIF('Detailed price list'!$L$5:$L$237,$B35,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B36))/SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B36))/SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B36))/SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B36))/SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B36))/SUMIF('Detailed price list'!$L$5:$L$237,$B36,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B37))/SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237))","v":53.431831134387984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B37))/SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237))","v":54.967813682145476},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B37))/SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237))","v":56.547950479101047},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B37))/SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237))","v":58.173510809026823},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B37))/SUMIF('Detailed price list'!$L$5:$L$237,$B37,'Detailed price list'!$M$5:$M$237))","v":59.845800443265858}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B38))/SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B38))/SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B38))/SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B38))/SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B38))/SUMIF('Detailed price list'!$L$5:$L$237,$B38,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B39))/SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B39))/SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B39))/SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B39))/SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B39))/SUMIF('Detailed price list'!$L$5:$L$237,$B39,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B40))/SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B40))/SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B40))/SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B40))/SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B40))/SUMIF('Detailed price list'!$L$5:$L$237,$B40,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B41))/SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B41))/SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B41))/SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B41))/SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B41))/SUMIF('Detailed price list'!$L$5:$L$237,$B41,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B42))/SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B42))/SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B42))/SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B42))/SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B42))/SUMIF('Detailed price list'!$L$5:$L$237,$B42,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B43))/SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B43))/SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B43))/SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B43))/SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B43))/SUMIF('Detailed price list'!$L$5:$L$237,$B43,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B44))/SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B44))/SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B44))/SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B44))/SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B44))/SUMIF('Detailed price list'!$L$5:$L$237,$B44,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B45))/SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B45))/SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B45))/SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B45))/SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B45))/SUMIF('Detailed price list'!$L$5:$L$237,$B45,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Legacy Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B46))/SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237))","v":33.385953350891263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B46))/SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237))","v":34.345685416937052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B46))/SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237))","v":35.333006500103743},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B46))/SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237))","v":36.348709690351228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B46))/SUMIF('Detailed price list'!$L$5:$L$237,$B46,'Detailed price list'!$M$5:$M$237))","v":37.393610876265292}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B47))/SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B47))/SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B47))/SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B47))/SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B47))/SUMIF('Detailed price list'!$L$5:$L$237,$B47,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B48))/SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237))","v":31.693470766090044},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B48))/SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237))","v":32.604549741694285},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B48))/SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237))","v":33.541819124335802},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B48))/SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237))","v":34.506031798714105},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B48))/SUMIF('Detailed price list'!$L$5:$L$237,$B48,'Detailed price list'!$M$5:$M$237))","v":35.497962292390937}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B49))/SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B49))/SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B49))/SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B49))/SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B49))/SUMIF('Detailed price list'!$L$5:$L$237,$B49,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B50))/SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237))","v":31.693470766090044},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B50))/SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237))","v":32.604549741694285},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B50))/SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237))","v":33.541819124335802},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B50))/SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237))","v":34.506031798714105},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B50))/SUMIF('Detailed price list'!$L$5:$L$237,$B50,'Detailed price list'!$M$5:$M$237))","v":35.497962292390937}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B51))/SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B51))/SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B51))/SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B51))/SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B51))/SUMIF('Detailed price list'!$L$5:$L$237,$B51,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B52))/SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B52))/SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B52))/SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B52))/SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B52))/SUMIF('Detailed price list'!$L$5:$L$237,$B52,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B53))/SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B53))/SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B53))/SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B53))/SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B53))/SUMIF('Detailed price list'!$L$5:$L$237,$B53,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B54))/SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B54))/SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B54))/SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B54))/SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B54))/SUMIF('Detailed price list'!$L$5:$L$237,$B54,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Major (Cat V) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B55))/SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237))","v":31.693470766090044},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B55))/SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237))","v":32.604549741694285},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B55))/SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237))","v":33.541819124335802},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B55))/SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237))","v":34.506031798714105},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B55))/SUMIF('Detailed price list'!$L$5:$L$237,$B55,'Detailed price list'!$M$5:$M$237))","v":35.497962292390937}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B56))/SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B56))/SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B56))/SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B56))/SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B56))/SUMIF('Detailed price list'!$L$5:$L$237,$B56,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Luminaire - Minor (Cat P) road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B57))/SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237))","v":23.253130160720172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B57))/SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237))","v":23.921578187847828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B57))/SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237))","v":24.609241811408424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B57))/SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237))","v":25.316673414132218},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B57))/SUMIF('Detailed price list'!$L$5:$L$237,$B57,'Detailed price list'!$M$5:$M$237))","v":26.044441257865298}]
[null,"Smart Controller - Licence and maintenance fee",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B58))/SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237))","v":5.8499404917544178},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B58))/SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237))","v":6.0181062893696122},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B58))/SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237))","v":6.1911062789782827},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B58))/SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237))","v":6.369079427079928},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B58))/SUMIF('Detailed price list'!$L$5:$L$237,$B58,'Detailed price list'!$M$5:$M$237))","v":6.552168694986003}]
[null,"Luminaire - Decorative ",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B59))/SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B59))/SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B59))/SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B59))/SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B59))/SUMIF('Detailed price list'!$L$5:$L$237,$B59,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Luminaire - Floodlight",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B60))/SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B60))/SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B60))/SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B60))/SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B60))/SUMIF('Detailed price list'!$L$5:$L$237,$B60,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Luminaire - Major (Cat V) road - smart controller installed",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B61))/SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237))","v":22.431969853322947},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B61))/SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237))","v":23.076812327837199},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B61))/SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237))","v":23.740191819816108},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B61))/SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237))","v":24.422641205163579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B61))/SUMIF('Detailed price list'!$L$5:$L$237,$B61,'Detailed price list'!$M$5:$M$237))","v":25.124708678144714}]
[null,"Luminaire - Minor (Cat P) road - smart controller installed",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B62))/SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237))","v":17.969799685962982},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B62))/SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237))","v":18.486370017137233},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B62))/SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237))","v":19.017789980010935},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B62))/SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237))","v":19.564486450748479},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B62))/SUMIF('Detailed price list'!$L$5:$L$237,$B62,'Detailed price list'!$M$5:$M$237))","v":20.126898576745177}]
[null,"Luminaire - Floodlight - smart controller installed",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B63))/SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B63))/SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B63))/SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B63))/SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B63))/SUMIF('Detailed price list'!$L$5:$L$237,$B63,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Luminaire - Decorative - smart controller installed",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B64))/SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B64))/SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B64))/SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B64))/SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B64))/SUMIF('Detailed price list'!$L$5:$L$237,$B64,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B65))/SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B65))/SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B65))/SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B65))/SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B65))/SUMIF('Detailed price list'!$L$5:$L$237,$B65,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B66))/SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B66))/SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B66))/SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B66))/SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B66))/SUMIF('Detailed price list'!$L$5:$L$237,$B66,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B67))/SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B67))/SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B67))/SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B67))/SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B67))/SUMIF('Detailed price list'!$L$5:$L$237,$B67,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B68))/SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B68))/SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B68))/SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B68))/SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B68))/SUMIF('Detailed price list'!$L$5:$L$237,$B68,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B69))/SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B69))/SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B69))/SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B69))/SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B69))/SUMIF('Detailed price list'!$L$5:$L$237,$B69,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B70))/SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B70))/SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B70))/SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B70))/SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B70))/SUMIF('Detailed price list'!$L$5:$L$237,$B70,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B71))/SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B71))/SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B71))/SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B71))/SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B71))/SUMIF('Detailed price list'!$L$5:$L$237,$B71,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B72))/SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237))","v":7.9657084857565756},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B72))/SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237))","v":8.1946953827968976},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B72))/SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237))","v":8.4302648705898076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B72))/SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237))","v":8.6726061761241677},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B72))/SUMIF('Detailed price list'!$L$5:$L$237,$B72,'Detailed price list'!$M$5:$M$237))","v":8.9219139660181099}]
[null,"Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B73))/SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237))","v":14.577192424367579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B73))/SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237))","v":14.996236890629961},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B73))/SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237))","v":15.427327453259407},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B73))/SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237))","v":15.87081039636027},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B73))/SUMIF('Detailed price list'!$L$5:$L$237,$B73,'Detailed price list'!$M$5:$M$237))","v":16.327041958521512}]
[null,"Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B74))/SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237))","v":14.577192424367579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B74))/SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237))","v":14.996236890629961},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B74))/SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237))","v":15.427327453259407},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B74))/SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237))","v":15.87081039636027},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B74))/SUMIF('Detailed price list'!$L$5:$L$237,$B74,'Detailed price list'!$M$5:$M$237))","v":16.327041958521512}]
[null,"Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B75))/SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237))","v":14.577192424367579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B75))/SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237))","v":14.996236890629961},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B75))/SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237))","v":15.427327453259407},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B75))/SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237))","v":15.87081039636027},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B75))/SUMIF('Detailed price list'!$L$5:$L$237,$B75,'Detailed price list'!$M$5:$M$237))","v":16.327041958521512}]
[null,"Legacy Bracket - Minor (Cat P) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B76))/SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237))","v":14.577192424367579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B76))/SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237))","v":14.996236890629961},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B76))/SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237))","v":15.427327453259407},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B76))/SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237))","v":15.87081039636027},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B76))/SUMIF('Detailed price list'!$L$5:$L$237,$B76,'Detailed price list'!$M$5:$M$237))","v":16.327041958521512}]
[null,"Legacy Bracket - Minor (Cat P) road - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B77))/SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237))","v":23.016633303846586},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B77))/SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237))","v":23.678282854540896},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B77))/SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237))","v":24.358952568703724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B77))/SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237))","v":25.059189211035495},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B77))/SUMIF('Detailed price list'!$L$5:$L$237,$B77,'Detailed price list'!$M$5:$M$237))","v":25.77955526385324}]
[null,"Legacy Bracket - Minor (Cat P) road - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B78))/SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237))","v":23.016633303846586},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B78))/SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237))","v":23.678282854540896},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B78))/SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237))","v":24.358952568703724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B78))/SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237))","v":25.059189211035495},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B78))/SUMIF('Detailed price list'!$L$5:$L$237,$B78,'Detailed price list'!$M$5:$M$237))","v":25.77955526385324}]
[null,"Legacy Bracket - Minor (Cat P) road - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B79))/SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237))","v":23.016633303846586},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B79))/SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237))","v":23.678282854540896},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B79))/SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237))","v":24.358952568703724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B79))/SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237))","v":25.059189211035495},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B79))/SUMIF('Detailed price list'!$L$5:$L$237,$B79,'Detailed price list'!$M$5:$M$237))","v":25.77955526385324}]
[null,"Legacy Bracket - Minor (Cat P) road - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B80))/SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237))","v":23.016633303846586},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B80))/SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237))","v":23.678282854540896},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B80))/SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237))","v":24.358952568703724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B80))/SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237))","v":25.059189211035495},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B80))/SUMIF('Detailed price list'!$L$5:$L$237,$B80,'Detailed price list'!$M$5:$M$237))","v":25.77955526385324}]
[null,"Legacy Bracket - Major (Cat V) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B81))/SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237))","v":10.353687680126312},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B81))/SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237))","v":10.651320818350744},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B81))/SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237))","v":10.957509892170894},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B81))/SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237))","v":11.272500855496178},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B81))/SUMIF('Detailed price list'!$L$5:$L$237,$B81,'Detailed price list'!$M$5:$M$237))","v":11.596546732570383}]
[null,"Legacy Bracket - Major (Cat V) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B82))/SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237))","v":10.353687680126312},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B82))/SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237))","v":10.651320818350744},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B82))/SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237))","v":10.957509892170894},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B82))/SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237))","v":11.272500855496178},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B82))/SUMIF('Detailed price list'!$L$5:$L$237,$B82,'Detailed price list'!$M$5:$M$237))","v":11.596546732570383}]
[null,"Legacy Bracket - Major (Cat V) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B83))/SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237))","v":10.353687680126312},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B83))/SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237))","v":10.651320818350744},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B83))/SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237))","v":10.957509892170894},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B83))/SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237))","v":11.272500855496178},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B83))/SUMIF('Detailed price list'!$L$5:$L$237,$B83,'Detailed price list'!$M$5:$M$237))","v":11.596546732570383}]
[null,"Legacy Bracket - Major (Cat V) road - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B84))/SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237))","v":10.353687680126312},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B84))/SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237))","v":10.651320818350744},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B84))/SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237))","v":10.957509892170894},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B84))/SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237))","v":11.272500855496178},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B84))/SUMIF('Detailed price list'!$L$5:$L$237,$B84,'Detailed price list'!$M$5:$M$237))","v":11.596546732570383}]
[null,"Legacy Bracket - Major (Cat V) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B85))/SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237))","v":21.220972339196386},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B85))/SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237))","v":21.831002773629184},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B85))/SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237))","v":22.458569498340577},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B85))/SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237))","v":23.104176621747751},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B85))/SUMIF('Detailed price list'!$L$5:$L$237,$B85,'Detailed price list'!$M$5:$M$237))","v":23.768342743662153}]
[null,"Legacy Bracket - Major (Cat V) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B86))/SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237))","v":21.220972339196386},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B86))/SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237))","v":21.831002773629184},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B86))/SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237))","v":22.458569498340577},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B86))/SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237))","v":23.104176621747751},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B86))/SUMIF('Detailed price list'!$L$5:$L$237,$B86,'Detailed price list'!$M$5:$M$237))","v":23.768342743662153}]
[null,"Legacy Bracket - Major (Cat V) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B87))/SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237))","v":21.220972339196386},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B87))/SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237))","v":21.831002773629184},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B87))/SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237))","v":22.458569498340577},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B87))/SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237))","v":23.104176621747751},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B87))/SUMIF('Detailed price list'!$L$5:$L$237,$B87,'Detailed price list'!$M$5:$M$237))","v":23.768342743662153}]
[null,"Legacy Bracket - Major (Cat V) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B88))/SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237))","v":21.220972339196386},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B88))/SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237))","v":21.831002773629184},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B88))/SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237))","v":22.458569498340577},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B88))/SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237))","v":23.104176621747751},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B88))/SUMIF('Detailed price list'!$L$5:$L$237,$B88,'Detailed price list'!$M$5:$M$237))","v":23.768342743662153}]
[null,"Legacy Bracket - Major (Cat V) road - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B89))/SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237))","v":21.220972339196386},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B89))/SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237))","v":21.831002773629184},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B89))/SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237))","v":22.458569498340577},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B89))/SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237))","v":23.104176621747751},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B89))/SUMIF('Detailed price list'!$L$5:$L$237,$B89,'Detailed price list'!$M$5:$M$237))","v":23.768342743662153}]
[null,"Legacy Bracket - Major (Cat V) road - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B90))/SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237))","v":31.416674426616996},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B90))/SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237))","v":32.319796453382175},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B90))/SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237))","v":33.248880152097499},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B90))/SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237))","v":34.204671832110407},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B90))/SUMIF('Detailed price list'!$L$5:$L$237,$B90,'Detailed price list'!$M$5:$M$237))","v":35.187939256611635}]
[null,"Bracket - Minor Road (Cat P) - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B91))/SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237))","v":9.8624385575956222},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B91))/SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237))","v":10.145949962336683},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B91))/SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237))","v":10.437611351095272},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B91))/SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237))","v":10.737657008060227},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B91))/SUMIF('Detailed price list'!$L$5:$L$237,$B91,'Detailed price list'!$M$5:$M$237))","v":11.046327952290172}]
[null,"Bracket - Minor Road (Cat P) - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B92))/SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B92))/SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B92))/SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B92))/SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B92))/SUMIF('Detailed price list'!$L$5:$L$237,$B92,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Bracket - Major Road (Cat V) - Short",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B93))/SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237))","v":11.339605411522653},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B93))/SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237))","v":11.665580315260243},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B93))/SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237))","v":12.000925883497214},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B93))/SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237))","v":12.345911490814714},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B93))/SUMIF('Detailed price list'!$L$5:$L$237,$B93,'Detailed price list'!$M$5:$M$237))","v":12.700814255392549}]
[null,"Bracket - Major Road (Cat V) - Medium",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B94))/SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B94))/SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B94))/SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B94))/SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B94))/SUMIF('Detailed price list'!$L$5:$L$237,$B94,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Bracket - Major Road (Cat V) - Long",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B95))/SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B95))/SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B95))/SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B95))/SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B95))/SUMIF('Detailed price list'!$L$5:$L$237,$B95,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 1000W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B96))/SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237))","v":102.99079984117789},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B96))/SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237))","v":105.95143337697721},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B96))/SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237))","v":108.99717500929404},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B96))/SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237))","v":112.13047130505579},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B96))/SUMIF('Detailed price list'!$L$5:$L$237,$B96,'Detailed price list'!$M$5:$M$237))","v":115.35383916162816}]
[null,"Legacy Luminaire - 1000W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B97))/SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237))","v":83.267700700759917},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B97))/SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237))","v":85.661362537775815},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B97))/SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237))","v":88.123833972532097},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B97))/SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237))","v":90.657093045814634},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B97))/SUMIF('Detailed price list'!$L$5:$L$237,$B97,'Detailed price list'!$M$5:$M$237))","v":93.26317466032215}]
[null,"Legacy Luminaire - 1000W/1500W MBI FLOODLIG",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B98))/SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237))","v":114.73850174949061},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B98))/SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237))","v":118.03684156868572},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B98))/SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237))","v":121.42999738597221},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B98))/SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237))","v":124.92069483727205},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B98))/SUMIF('Detailed price list'!$L$5:$L$237,$B98,'Detailed price list'!$M$5:$M$237))","v":128.51173791122545}]
[null,"Legacy Luminaire - 100W MBI",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B99))/SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B99))/SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B99))/SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B99))/SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B99))/SUMIF('Detailed price list'!$L$5:$L$237,$B99,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 100W MBI FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B100))/SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237))","v":38.632643004194151},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B100))/SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237))","v":39.743199467792465},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B100))/SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237))","v":40.885680634515701},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B100))/SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237))","v":42.061004230479575},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B100))/SUMIF('Detailed price list'!$L$5:$L$237,$B100,'Detailed price list'!$M$5:$M$237))","v":43.270114363289373}]
[null,"Legacy Luminaire - 100W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B101))/SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237))","v":37.887496401486494},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B101))/SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237))","v":38.976632446712827},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B101))/SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237))","v":40.097077431237778},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B101))/SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237))","v":41.249731380071381},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B101))/SUMIF('Detailed price list'!$L$5:$L$237,$B101,'Detailed price list'!$M$5:$M$237))","v":42.435520190866932}]
[null,"Legacy Luminaire - 100W SON - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B102))/SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237))","v":37.887496401486494},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B102))/SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237))","v":38.97663244671282},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B102))/SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237))","v":40.097077431237778},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B102))/SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237))","v":41.249731380071381},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B102))/SUMIF('Detailed price list'!$L$5:$L$237,$B102,'Detailed price list'!$M$5:$M$237))","v":42.435520190866932}]
[null,"Legacy Luminaire - 100W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B103))/SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237))","v":58.276182220885531},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B103))/SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237))","v":59.951423307347341},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B103))/SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237))","v":61.674821850094325},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B103))/SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237))","v":63.447762211421946},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B103))/SUMIF('Detailed price list'!$L$5:$L$237,$B103,'Detailed price list'!$M$5:$M$237))","v":65.271668549310704}]
[null,"Legacy Luminaire - 125W MBF",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B104))/SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B104))/SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B104))/SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B104))/SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B104))/SUMIF('Detailed price list'!$L$5:$L$237,$B104,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 125W MBF - BOURKE HILL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B105))/SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237))","v":81.416477109658103},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B105))/SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237))","v":83.756922594781102},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B105))/SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237))","v":86.164647889388547},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B105))/SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237))","v":88.641587058081839},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B105))/SUMIF('Detailed price list'!$L$5:$L$237,$B105,'Detailed price list'!$M$5:$M$237))","v":91.189729763210195}]
[null,"Legacy Luminaire - 125W MBF - PARKVILLE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B106))/SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237))","v":102.50567835504009},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B106))/SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237))","v":105.45236630596182},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B106))/SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237))","v":108.4837614654933},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B106))/SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237))","v":111.60229887640465},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B106))/SUMIF('Detailed price list'!$L$5:$L$237,$B106,'Detailed price list'!$M$5:$M$237))","v":114.81048358062398}]
[null,"Legacy Luminaire - 125W MBF - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B107))/SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237))","v":26.341605031407106},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B107))/SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237))","v":27.098836156546721},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B107))/SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237))","v":27.877835088780721},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B107))/SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237))","v":28.679227578174007},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B107))/SUMIF('Detailed price list'!$L$5:$L$237,$B107,'Detailed price list'!$M$5:$M$237))","v":29.503657362967409}]
[null,"Legacy Luminaire - 125W/250W MBF FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B108))/SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237))","v":36.364894105094436},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B108))/SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237))","v":37.410260537623948},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B108))/SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237))","v":38.485677682664857},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B108))/SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237))","v":39.592009395506885},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B108))/SUMIF('Detailed price list'!$L$5:$L$237,$B108,'Detailed price list'!$M$5:$M$237))","v":40.730144364327209}]
[null,"Legacy Luminaire - 150W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B109))/SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237))","v":38.275593590396724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B109))/SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237))","v":39.375886103525126},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B109))/SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237))","v":40.507808266278353},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B109))/SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237))","v":41.6722693229923},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B109))/SUMIF('Detailed price list'!$L$5:$L$237,$B109,'Detailed price list'!$M$5:$M$237))","v":42.870204655670271}]
[null,"Legacy Luminaire - 150W SON - PARKVILLE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B110))/SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237))","v":112.68158664826636},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B110))/SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237))","v":115.92079718758046},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B110))/SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237))","v":119.25312396025714},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B110))/SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237))","v":122.68124373979117},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B110))/SUMIF('Detailed price list'!$L$5:$L$237,$B110,'Detailed price list'!$M$5:$M$237))","v":126.2079102477677}]
[null,"Legacy Luminaire - 150W SON - PARKWAY 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B111))/SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237))","v":46.716707449194274},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B111))/SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237))","v":48.059653139192797},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B111))/SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237))","v":49.441203928410843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B111))/SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237))","v":50.862469581522333},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B111))/SUMIF('Detailed price list'!$L$5:$L$237,$B111,'Detailed price list'!$M$5:$M$237))","v":52.324591765143055}]
[null,"Legacy Luminaire - 150W SON ACTIVE REACTOR",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B112))/SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237))","v":58.844744602639018},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B112))/SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237))","v":60.536329914577365},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B112))/SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237))","v":62.276542523428773},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B112))/SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237))","v":64.066780297801088},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B112))/SUMIF('Detailed price list'!$L$5:$L$237,$B112,'Detailed price list'!$M$5:$M$237))","v":65.908481290247593}]
[null,"Legacy Luminaire - 150W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B113))/SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237))","v":45.746464476918703},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B113))/SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237))","v":47.06151899716204},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B113))/SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237))","v":48.414376840809418},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B113))/SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237))","v":49.806124724220041},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B113))/SUMIF('Detailed price list'!$L$5:$L$237,$B113,'Detailed price list'!$M$5:$M$237))","v":51.237880603134698}]
[null,"Legacy Luminaire - 150W/250W MBI FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B114))/SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237))","v":73.188816704761194},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B114))/SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237))","v":75.292745070360212},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B114))/SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237))","v":77.457154186528385},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B114))/SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237))","v":79.683782668158315},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B114))/SUMIF('Detailed price list'!$L$5:$L$237,$B114,'Detailed price list'!$M$5:$M$237))","v":81.974419109379255}]
[null,"Legacy Luminaire - 250W MBF",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B115))/SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237))","v":37.499399212576257},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B115))/SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237))","v":38.577378789900514},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B115))/SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237))","v":39.686346596197204},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B115))/SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237))","v":40.827193437150456},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B115))/SUMIF('Detailed price list'!$L$5:$L$237,$B115,'Detailed price list'!$M$5:$M$237))","v":42.000835726063585}]
[null,"Legacy Luminaire - 250W MBF - PARKWAY 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B116))/SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237))","v":46.716707449194274},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B116))/SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237))","v":48.059653139192804},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B116))/SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237))","v":49.441203928410843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B116))/SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237))","v":50.862469581522333},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B116))/SUMIF('Detailed price list'!$L$5:$L$237,$B116,'Detailed price list'!$M$5:$M$237))","v":52.324591765143055}]
[null,"Legacy Luminaire - 250W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B117))/SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237))","v":38.275593590396724},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B117))/SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237))","v":39.375886103525126},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B117))/SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237))","v":40.507808266278353},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B117))/SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237))","v":41.6722693229923},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B117))/SUMIF('Detailed price list'!$L$5:$L$237,$B117,'Detailed price list'!$M$5:$M$237))","v":42.870204655670271}]
[null,"Legacy Luminaire - 250W SON - PARKVILLE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B118))/SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237))","v":122.14339611389784},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B118))/SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237))","v":125.65460134066453},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B118))/SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237))","v":129.26674171854637},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B118))/SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237))","v":132.98271878820324},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B118))/SUMIF('Detailed price list'!$L$5:$L$237,$B118,'Detailed price list'!$M$5:$M$237))","v":136.8055174996733}]
[null,"Legacy Luminaire - 250W SON - PARKWAY 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B119))/SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237))","v":46.716707449194274},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B119))/SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237))","v":48.05965313919279},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B119))/SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237))","v":49.441203928410843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B119))/SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237))","v":50.862469581522333},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B119))/SUMIF('Detailed price list'!$L$5:$L$237,$B119,'Detailed price list'!$M$5:$M$237))","v":52.324591765143055}]
[null,"Legacy Luminaire - 250W SON ACTIVE REACTOR",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B120))/SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237))","v":58.844744602639018},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B120))/SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237))","v":60.536329914577358},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B120))/SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237))","v":62.276542523428773},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B120))/SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237))","v":64.066780297801088},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B120))/SUMIF('Detailed price list'!$L$5:$L$237,$B120,'Detailed price list'!$M$5:$M$237))","v":65.908481290247593}]
[null,"Legacy Luminaire - 250W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B121))/SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237))","v":45.746464476918703},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B121))/SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237))","v":47.06151899716204},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B121))/SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237))","v":48.414376840809418},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B121))/SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237))","v":49.806124724220041},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B121))/SUMIF('Detailed price list'!$L$5:$L$237,$B121,'Detailed price list'!$M$5:$M$237))","v":51.237880603134705}]
[null,"Legacy Luminaire - 250W SON GEC 'BOSTON 3'",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B122))/SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237))","v":104.55677199843068},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B122))/SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237))","v":107.56242188221486},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B122))/SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237))","v":110.65447392868276},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B122))/SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237))","v":113.83541190474172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B122))/SUMIF('Detailed price list'!$L$5:$L$237,$B122,'Detailed price list'!$M$5:$M$237))","v":117.10779097710967}]
[null,"Legacy Luminaire - 2X14W TF - T5 PIERLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B123))/SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B123))/SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B123))/SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B123))/SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B123))/SUMIF('Detailed price list'!$L$5:$L$237,$B123,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 2x14W TF - T5 PIERLITE M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B124))/SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B124))/SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B124))/SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B124))/SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B124))/SUMIF('Detailed price list'!$L$5:$L$237,$B124,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 2x250W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B125))/SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237))","v":66.606688380843664},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B125))/SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237))","v":68.521403050823508},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B125))/SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237))","v":70.491159224240263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B125))/SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237))","v":72.517539156219513},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B125))/SUMIF('Detailed price list'!$L$5:$L$237,$B125,'Detailed price list'!$M$5:$M$237))","v":74.602170586314529}]
[null,"Legacy Luminaire - 2x400W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B126))/SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237))","v":138.29017965850801},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B126))/SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237))","v":142.2655497323405},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B126))/SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237))","v":146.35519811040942},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B126))/SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237))","v":150.56240990342812},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B126))/SUMIF('Detailed price list'!$L$5:$L$237,$B126,'Detailed price list'!$M$5:$M$237))","v":154.89056465781647}]
[null,"Legacy Luminaire - 2x80W MBF - BOURKE HILL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B127))/SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237))","v":70.972781756083748},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B127))/SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237))","v":73.013006689961927},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B127))/SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237))","v":75.111881118446689},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B127))/SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237))","v":77.271091014079843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B127))/SUMIF('Detailed price list'!$L$5:$L$237,$B127,'Detailed price list'!$M$5:$M$237))","v":79.492370815352132}]
[null,"Legacy Luminaire - 400W MBF",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B128))/SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237))","v":28.9321537673829},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B128))/SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237))","v":29.76385431576886},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B128))/SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237))","v":30.619463412676549},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B128))/SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237))","v":31.499668347171148},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B128))/SUMIF('Detailed price list'!$L$5:$L$237,$B128,'Detailed price list'!$M$5:$M$237))","v":32.405176165529738}]
[null,"Legacy Luminaire - 400W MBF - B2229",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B129))/SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237))","v":28.932153767382903},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B129))/SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237))","v":29.76385431576886},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B129))/SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237))","v":30.619463412676549},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B129))/SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237))","v":31.499668347171148},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B129))/SUMIF('Detailed price list'!$L$5:$L$237,$B129,'Detailed price list'!$M$5:$M$237))","v":32.405176165529738}]
[null,"Legacy Luminaire - 400W MBF - PARKWAY 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B130))/SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237))","v":63.633239973797131},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B130))/SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237))","v":65.4624781635045},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B130))/SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237))","v":67.34430069994734},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B130))/SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237))","v":69.280219203393131},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B130))/SUMIF('Detailed price list'!$L$5:$L$237,$B130,'Detailed price list'!$M$5:$M$237))","v":71.271788748026239}]
[null,"Legacy Luminaire - 400W MBF FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B131))/SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237))","v":70.416160051095432},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B131))/SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237))","v":72.440384013148133},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B131))/SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237))","v":74.522797496548989},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B131))/SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237))","v":76.665073251180516},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B131))/SUMIF('Detailed price list'!$L$5:$L$237,$B131,'Detailed price list'!$M$5:$M$237))","v":78.868932112767936}]
[null,"Legacy Luminaire - 400W MBI FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B132))/SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237))","v":54.265197773498272},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B132))/SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237))","v":55.825136764192145},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B132))/SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237))","v":57.429918669949991},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B132))/SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237))","v":59.08083257133422},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B132))/SUMIF('Detailed price list'!$L$5:$L$237,$B132,'Detailed price list'!$M$5:$M$237))","v":60.779204605568111}]
[null,"Legacy Luminaire - 400W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B133))/SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237))","v":42.059541182271495},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B133))/SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237))","v":43.268609257445128},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B133))/SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237))","v":44.512433907923956},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B133))/SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237))","v":45.792014266471291},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B133))/SUMIF('Detailed price list'!$L$5:$L$237,$B133,'Detailed price list'!$M$5:$M$237))","v":47.108378187502915}]
[null,"Legacy Luminaire - 400W SON - PARKWAY 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B134))/SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237))","v":46.716707449194274},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B134))/SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237))","v":48.059653139192797},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B134))/SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237))","v":49.441203928410843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B134))/SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237))","v":50.862469581522333},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B134))/SUMIF('Detailed price list'!$L$5:$L$237,$B134,'Detailed price list'!$M$5:$M$237))","v":52.324591765143055}]
[null,"Legacy Luminaire - 400W SON ACTIVE REACTOR",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B135))/SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237))","v":66.606688380843664},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B135))/SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237))","v":68.521403050823508},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B135))/SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237))","v":70.491159224240263},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B135))/SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237))","v":72.517539156219513},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B135))/SUMIF('Detailed price list'!$L$5:$L$237,$B135,'Detailed price list'!$M$5:$M$237))","v":74.602170586314529}]
[null,"Legacy Luminaire - 400W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B136))/SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237))","v":45.746464476918696},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B136))/SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237))","v":47.061518997162032},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B136))/SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237))","v":48.414376840809418},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B136))/SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237))","v":49.806124724220041},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B136))/SUMIF('Detailed price list'!$L$5:$L$237,$B136,'Detailed price list'!$M$5:$M$237))","v":51.237880603134698}]
[null,"Legacy Luminaire - 42W MBF SYLVANIA SUB ECO",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B137))/SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B137))/SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B137))/SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B137))/SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B137))/SUMIF('Detailed price list'!$L$5:$L$237,$B137,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 4x250W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B138))/SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B138))/SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B138))/SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B138))/SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B138))/SUMIF('Detailed price list'!$L$5:$L$237,$B138,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 4x600W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B139))/SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237))","v":118.02956591144935},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B139))/SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237))","v":121.42251257845406},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B139))/SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237))","v":124.91299486711628},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B139))/SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237))","v":128.50381659324148},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B139))/SUMIF('Detailed price list'!$L$5:$L$237,$B139,'Detailed price list'!$M$5:$M$237))","v":132.19786217275782}]
[null,"Legacy Luminaire - 50W MBF",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B140))/SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B140))/SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B140))/SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B140))/SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B140))/SUMIF('Detailed price list'!$L$5:$L$237,$B140,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 50W MBF - BOURKE HILL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B141))/SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237))","v":70.972781756083748},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B141))/SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237))","v":73.013006689961927},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B141))/SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237))","v":75.111881118446689},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B141))/SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237))","v":77.271091014079843},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B141))/SUMIF('Detailed price list'!$L$5:$L$237,$B141,'Detailed price list'!$M$5:$M$237))","v":79.492370815352132}]
[null,"Legacy Luminaire - 50W MBF - NOSTALGIA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B142))/SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B142))/SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B142))/SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B142))/SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B142))/SUMIF('Detailed price list'!$L$5:$L$237,$B142,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 50W MBF - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B143))/SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237))","v":23.915997600718157},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B143))/SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237))","v":24.603500801469806},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B143))/SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237))","v":25.310767369777135},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B143))/SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237))","v":26.038365434918255},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B143))/SUMIF('Detailed price list'!$L$5:$L$237,$B143,'Detailed price list'!$M$5:$M$237))","v":26.786879457946501}]
[null,"Legacy Luminaire - 50W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B144))/SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B144))/SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B144))/SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B144))/SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B144))/SUMIF('Detailed price list'!$L$5:$L$237,$B144,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 50W SON - NOSTALGIA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B145))/SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B145))/SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B145))/SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B145))/SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B145))/SUMIF('Detailed price list'!$L$5:$L$237,$B145,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 50W SON - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B146))/SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B146))/SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B146))/SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B146))/SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B146))/SUMIF('Detailed price list'!$L$5:$L$237,$B146,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 70W MBI",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B147))/SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B147))/SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B147))/SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B147))/SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B147))/SUMIF('Detailed price list'!$L$5:$L$237,$B147,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 70W MBI - MACQUARIE DEC.",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B148))/SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237))","v":115.25273052479668},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B148))/SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237))","v":118.56585266396203},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B148))/SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237))","v":121.97421574240099},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B148))/SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237))","v":125.48055761164228},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B148))/SUMIF('Detailed price list'!$L$5:$L$237,$B148,'Detailed price list'!$M$5:$M$237))","v":129.08769482708988}]
[null,"Legacy Luminaire - 70W MBI II",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B149))/SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B149))/SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B149))/SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B149))/SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B149))/SUMIF('Detailed price list'!$L$5:$L$237,$B149,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 70W MBI II AERO",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B150))/SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B150))/SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B150))/SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B150))/SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B150))/SUMIF('Detailed price list'!$L$5:$L$237,$B150,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 70W SON",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B151))/SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B151))/SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B151))/SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B151))/SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B151))/SUMIF('Detailed price list'!$L$5:$L$237,$B151,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 70W SON - BOURKE HILL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B152))/SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237))","v":79.359562008433883},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B152))/SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237))","v":81.64087821367589},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B152))/SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237))","v":83.987774463673517},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B152))/SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237))","v":86.402135960600958},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B152))/SUMIF('Detailed price list'!$L$5:$L$237,$B152,'Detailed price list'!$M$5:$M$237))","v":88.885902099752457}]
[null,"Legacy Luminaire - 70W SON - NOSTALGIA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B153))/SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237))","v":74.011582745250877},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B153))/SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237))","v":76.139162822802291},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B153))/SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237))","v":78.327903556814391},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B153))/SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237))","v":80.579563107150662},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B153))/SUMIF('Detailed price list'!$L$5:$L$237,$B153,'Detailed price list'!$M$5:$M$237))","v":82.895950174762348}]
[null,"Legacy Luminaire - 70W SON - PARKVILLE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B154))/SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237))","v":92.803248632284308},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B154))/SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237))","v":95.471024885654188},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B154))/SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237))","v":98.215490589478989},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B154))/SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237))","v":101.03885030338165},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B154))/SUMIF('Detailed price list'!$L$5:$L$237,$B154,'Detailed price list'!$M$5:$M$237))","v":103.94337196054036}]
[null,"Legacy Luminaire - 70W SON - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B155))/SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237))","v":26.244580734179543},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B155))/SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237))","v":26.999022742343641},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B155))/SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237))","v":27.775152380020575},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B155))/SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237))","v":28.573593092443776},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B155))/SUMIF('Detailed price list'!$L$5:$L$237,$B155,'Detailed price list'!$M$5:$M$237))","v":29.394986246766571}]
[null,"Legacy Luminaire - 70W SON BOLLARD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B156))/SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237))","v":56.527804384844934},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B156))/SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237))","v":58.152785583407898},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B156))/SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237))","v":59.824479438236537},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B156))/SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237))","v":61.544228778563195},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B156))/SUMIF('Detailed price list'!$L$5:$L$237,$B156,'Detailed price list'!$M$5:$M$237))","v":63.313415035371619}]
[null,"Legacy Luminaire - 70W SON FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B157))/SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237))","v":31.623704796772589},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B157))/SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237))","v":32.532778239176409},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B157))/SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237))","v":33.467984436391689},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B157))/SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237))","v":34.43007461581346},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B157))/SUMIF('Detailed price list'!$L$5:$L$237,$B157,'Detailed price list'!$M$5:$M$237))","v":35.419821600057141}]
[null,"Legacy Luminaire - 80W MBF - BEGA+CURVE BRA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B158))/SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237))","v":115.86980505516391},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B158))/SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237))","v":119.20066597829357},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B158))/SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237))","v":122.62727777011547},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B158))/SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237))","v":126.15239294088651},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B158))/SUMIF('Detailed price list'!$L$5:$L$237,$B158,'Detailed price list'!$M$5:$M$237))","v":129.77884312612719}]
[null,"Legacy Luminaire - 80W MBF - BOURKE HILL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B159))/SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237))","v":54.368043528559504},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B159))/SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237))","v":55.930938983247422},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B159))/SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237))","v":57.538762341235767},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B159))/SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237))","v":59.192805126208285},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B159))/SUMIF('Detailed price list'!$L$5:$L$237,$B159,'Detailed price list'!$M$5:$M$237))","v":60.894395988741017}]
[null,"Legacy Luminaire - 80W MBF - NOSTALGIA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B160))/SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B160))/SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B160))/SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B160))/SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B160))/SUMIF('Detailed price list'!$L$5:$L$237,$B160,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Legacy Luminaire - 80W MBF - PLAIN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B161))/SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237))","v":22.809920612323996},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B161))/SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237))","v":23.465627879554738},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B161))/SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237))","v":24.140184489911505},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B161))/SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237))","v":24.834132297593637},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B161))/SUMIF('Detailed price list'!$L$5:$L$237,$B161,'Detailed price list'!$M$5:$M$237))","v":25.54802873325697}]
[null,"Legacy Luminaire - 80W MBF - REGAL/FLINDERS",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B162))/SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237))","v":126.25722631634629},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B162))/SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237))","v":129.88669010287498},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B162))/SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237))","v":133.62048856997646},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B162))/SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237))","v":137.46162098316501},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B162))/SUMIF('Detailed price list'!$L$5:$L$237,$B162,'Detailed price list'!$M$5:$M$237))","v":141.41317282658875}]
[null,"Legacy Luminaire - 80W MBF BOLLARD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B163))/SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237))","v":45.009079817989239},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B163))/SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237))","v":46.302937049218635},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B163))/SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237))","v":47.633988254232314},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B163))/SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237))","v":49.00330263267027},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B163))/SUMIF('Detailed price list'!$L$5:$L$237,$B163,'Detailed price list'!$M$5:$M$237))","v":50.411980120008323}]
[null,"Legacy Luminaire - 80W MBF TOORAK",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B164))/SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237))","v":63.695959464016909},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B164))/SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237))","v":65.527000624731187},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B164))/SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237))","v":67.410677961435937},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B164))/SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237))","v":69.348504584312593},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B164))/SUMIF('Detailed price list'!$L$5:$L$237,$B164,'Detailed price list'!$M$5:$M$237))","v":71.342037100289417}]
[null,"Legacy Luminaire - TH FLOODLIGHT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B165))/SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237))","v":123.99461970499964},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B165))/SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237))","v":127.55904128365923},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B165))/SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237))","v":131.22592780168989},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B165))/SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237))","v":134.99822477593602},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B165))/SUMIF('Detailed price list'!$L$5:$L$237,$B165,'Detailed price list'!$M$5:$M$237))","v":138.87896239678523}]
[null,"Philips minor road RRW",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B166))/SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237))","v":54.925297988176411},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B166))/SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237))","v":56.504212604223014},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B166))/SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237))","v":58.128515619715394},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B166))/SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237))","v":59.799511796027801},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B166))/SUMIF('Detailed price list'!$L$5:$L$237,$B166,'Detailed price list'!$M$5:$M$237))","v":61.51854340196509}]
[null,"Philips minor road ",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B167))/SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237))","v":55.075713060866065},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B167))/SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237))","v":56.65895159622567},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B167))/SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237))","v":58.28770282893479},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B167))/SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237))","v":59.963275093507612},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B167))/SUMIF('Detailed price list'!$L$5:$L$237,$B167,'Detailed price list'!$M$5:$M$237))","v":61.687014334604548}]
[null,"Aldridge minor road",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B168))/SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237))","v":51.098738538951842},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B168))/SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237))","v":52.567652647675708},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B168))/SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237))","v":54.078793017174355},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B168))/SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237))","v":55.633373508141482},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B168))/SUMIF('Detailed price list'!$L$5:$L$237,$B168,'Detailed price list'!$M$5:$M$237))","v":57.232642875617536}]
[null,"Aldridge minor road RRW",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B169))/SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237))","v":51.098738538951842},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B169))/SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237))","v":52.567652647675708},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B169))/SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237))","v":54.078793017174355},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B169))/SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237))","v":55.633373508141489},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B169))/SUMIF('Detailed price list'!$L$5:$L$237,$B169,'Detailed price list'!$M$5:$M$237))","v":57.232642875617536}]
[null,"Aldridge minor road RRW ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B170))/SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237))","v":53.797184943004076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B170))/SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237))","v":55.343670164203175},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B170))/SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237))","v":56.93461155057004},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B170))/SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237))","v":58.571287064929237},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B170))/SUMIF('Detailed price list'!$L$5:$L$237,$B170,'Detailed price list'!$M$5:$M$237))","v":60.255011407169235}]
[null,"Aldridge minor road ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B171))/SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237))","v":53.797184943004076},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B171))/SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237))","v":55.343670164203168},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B171))/SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237))","v":56.93461155057004},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B171))/SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237))","v":58.571287064929237},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B171))/SUMIF('Detailed price list'!$L$5:$L$237,$B171,'Detailed price list'!$M$5:$M$237))","v":60.255011407169235}]
[null,"17W LED SY RRW",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B172))/SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237))","v":68.869611727528905},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B172))/SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237))","v":70.849377710436414},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B172))/SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237))","v":72.886055199721866},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B172))/SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237))","v":74.981280206704866},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B172))/SUMIF('Detailed price list'!$L$5:$L$237,$B172,'Detailed price list'!$M$5:$M$237))","v":77.136735772439579}]
[null,"1x17W LED",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B173))/SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237))","v":65.023704686724273},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B173))/SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237))","v":66.892913985169372},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B173))/SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237))","v":68.815856663129324},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B173))/SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237))","v":70.794077371637314},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B173))/SUMIF('Detailed price list'!$L$5:$L$237,$B173,'Detailed price list'!$M$5:$M$237))","v":72.829165165165065}]
[null,"20W LED GE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B174))/SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237))","v":58.133121238615963},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B174))/SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237))","v":59.804249810732557},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B174))/SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237))","v":61.523417618400984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B174))/SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237))","v":63.29200562547458},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B174))/SUMIF('Detailed price list'!$L$5:$L$237,$B174,'Detailed price list'!$M$5:$M$237))","v":65.1114344937982}]
[null,"1x22W LED",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B175))/SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237))","v":67.427396587227179},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B175))/SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237))","v":69.36570381346128},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B175))/SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237))","v":71.359730748499672},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B175))/SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237))","v":73.411079143554545},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B175))/SUMIF('Detailed price list'!$L$5:$L$237,$B175,'Detailed price list'!$M$5:$M$237))","v":75.521396794711663}]
[null,"1x25W LED GE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B176))/SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237))","v":58.133121238615963},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B176))/SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237))","v":59.804249810732564},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B176))/SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237))","v":61.523417618400984},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B176))/SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237))","v":63.292005625474587},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B176))/SUMIF('Detailed price list'!$L$5:$L$237,$B176,'Detailed price list'!$M$5:$M$237))","v":65.1114344937982}]
[null,"Philips minor road high",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B177))/SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237))","v":55.22612813355569},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B177))/SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237))","v":56.813690588228297},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B177))/SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237))","v":58.446890038154145},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B177))/SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237))","v":60.127038390987394},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B177))/SUMIF('Detailed price list'!$L$5:$L$237,$B177,'Detailed price list'!$M$5:$M$237))","v":61.855485267243971}]
[null,"28W LED SY",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B178))/SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237))","v":71.754042008132387},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B178))/SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237))","v":73.81672550438671},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B178))/SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237))","v":75.938704102166298},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B178))/SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237))","v":78.121682333005552},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B178))/SUMIF('Detailed price list'!$L$5:$L$237,$B178,'Detailed price list'!$M$5:$M$237))","v":80.367413727895482}]
[null,"1x29W LED",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B179))/SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237))","v":43.376575603362355},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B179))/SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237))","v":44.623503917323298},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B179))/SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237))","v":45.906277159071422},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B179))/SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237))","v":47.225925747784537},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B179))/SUMIF('Detailed price list'!$L$5:$L$237,$B179,'Detailed price list'!$M$5:$M$237))","v":48.583509723670474}]
[null,"33W LED LRL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B180))/SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237))","v":78.324133202840301},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B180))/SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237))","v":80.575684368384586},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B180))/SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237))","v":82.891959935511906},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B180))/SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237))","v":85.274820509579314},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B180))/SUMIF('Detailed price list'!$L$5:$L$237,$B180,'Detailed price list'!$M$5:$M$237))","v":87.726180181989449}]
[null,"Bourke Hill Decorative",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B181))/SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237))","v":156.60588712637622},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B181))/SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237))","v":161.10777119801128},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B181))/SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237))","v":165.73906905201636},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B181))/SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237))","v":170.50350089237739},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B181))/SUMIF('Detailed price list'!$L$5:$L$237,$B181,'Detailed price list'!$M$5:$M$237))","v":175.40489386623148}]
[null,"40W LED ALD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B182))/SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237))","v":56.247492737497005},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B182))/SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237))","v":57.86441593413268},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B182))/SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237))","v":59.527820147015959},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B182))/SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237))","v":61.239041546520248},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B182))/SUMIF('Detailed price list'!$L$5:$L$237,$B182,'Detailed price list'!$M$5:$M$237))","v":62.99945471335095}]
[null,"40W LED ALD ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B183))/SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B183))/SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B183))/SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B183))/SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B183))/SUMIF('Detailed price list'!$L$5:$L$237,$B183,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"42W LED LRL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B184))/SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237))","v":85.855701157749365},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B184))/SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237))","v":88.323759163699194},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B184))/SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237))","v":90.862765403005639},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B184))/SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237))","v":93.474759394919928},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B184))/SUMIF('Detailed price list'!$L$5:$L$237,$B184,'Detailed price list'!$M$5:$M$237))","v":96.16183928790204}]
[null,"Philips major road V5",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B185))/SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237))","v":59.136920023486454},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B185))/SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237))","v":60.836904380297078},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B185))/SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237))","v":62.585757477858031},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B185))/SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237))","v":64.384884125462392},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B185))/SUMIF('Detailed price list'!$L$5:$L$237,$B185,'Detailed price list'!$M$5:$M$237))","v":66.235729515869622}]
[null,"Philips major road V5 ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B186))/SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237))","v":67.409749021416914},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B186))/SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237))","v":69.347548940442564},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B186))/SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237))","v":71.341053984923931},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B186))/SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237))","v":73.391865486851771},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B186))/SUMIF('Detailed price list'!$L$5:$L$237,$B186,'Detailed price list'!$M$5:$M$237))","v":75.501630811039206}]
[null,"50W LED SY PT ",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B187))/SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237))","v":203.23893389730284},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B187))/SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237))","v":209.08135870033732},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B187))/SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237))","v":215.09173325062031},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B187))/SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237))","v":221.27488552943558},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B187))/SUMIF('Detailed price list'!$L$5:$L$237,$B187,'Detailed price list'!$M$5:$M$237))","v":227.63578230602974}]
[null,"Aldridge major road V5",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B188))/SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237))","v":83.638878315293837},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B188))/SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237))","v":86.043210240269261},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B188))/SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237))","v":88.516658491550061},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B188))/SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237))","v":91.061209927320149},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B188))/SUMIF('Detailed price list'!$L$5:$L$237,$B188,'Detailed price list'!$M$5:$M$237))","v":93.67890852114634}]
[null,"Aldridge major road V5 Zhaga",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B189))/SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B189))/SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B189))/SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B189))/SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B189))/SUMIF('Detailed price list'!$L$5:$L$237,$B189,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Philips floodlight PX3",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B190))/SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237))","v":76.735483528174896},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B190))/SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237))","v":78.941366444606601},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B190))/SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237))","v":81.21066095652553},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B190))/SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237))","v":83.545189930599847},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B190))/SUMIF('Detailed price list'!$L$5:$L$237,$B190,'Detailed price list'!$M$5:$M$237))","v":85.946828634684977}]
[null,"Aldridge major road V3",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B191))/SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237))","v":83.638878315293837},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B191))/SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237))","v":86.043210240269261},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B191))/SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237))","v":88.516658491550061},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B191))/SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237))","v":91.061209927320149},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B191))/SUMIF('Detailed price list'!$L$5:$L$237,$B191,'Detailed price list'!$M$5:$M$237))","v":93.67890852114634}]
[null,"Aldridge major road V3 ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B192))/SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237))","v":86.63797679793467},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B192))/SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237))","v":89.128522555199609},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B192))/SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237))","v":91.690662991822052},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B192))/SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237))","v":94.32645621016664},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B192))/SUMIF('Detailed price list'!$L$5:$L$237,$B192,'Detailed price list'!$M$5:$M$237))","v":97.038019476007676}]
[null,"Philips major road V3",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B193))/SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237))","v":60.189825532313975},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B193))/SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237))","v":61.920077324315599},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B193))/SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237))","v":63.700067942393702},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B193))/SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237))","v":65.531227207821033},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B193))/SUMIF('Detailed price list'!$L$5:$L$237,$B193,'Detailed price list'!$M$5:$M$237))","v":67.415026044345737}]
[null,"Philips major road V3 ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B194))/SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237))","v":68.462654530244436},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B194))/SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237))","v":70.430721884461093},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B194))/SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237))","v":72.455364449459609},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B194))/SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237))","v":74.53820856921044},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B194))/SUMIF('Detailed price list'!$L$5:$L$237,$B194,'Detailed price list'!$M$5:$M$237))","v":76.680927339515364}]
[null,"100W LED ALD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B195))/SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237))","v":117.74468037108784},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B195))/SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237))","v":121.1294375523719},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B195))/SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237))","v":124.61149493558561},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B195))/SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237))","v":128.19364956902186},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B195))/SUMIF('Detailed price list'!$L$5:$L$237,$B195,'Detailed price list'!$M$5:$M$237))","v":131.87877890655329}]
[null,"100W LED SY CT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B196))/SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237))","v":221.33018819389434},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B196))/SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237))","v":227.69267473310097},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B196))/SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237))","v":234.23806101721777},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B196))/SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237))","v":240.97160478887133},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B196))/SUMIF('Detailed price list'!$L$5:$L$237,$B196,'Detailed price list'!$M$5:$M$237))","v":247.89871493282098}]
[null,"100W LED SY PT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B197))/SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237))","v":218.31497914446243},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B197))/SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237))","v":224.59078872764036},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B197))/SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237))","v":231.04700638945152},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B197))/SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237))","v":237.68881824563201},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B197))/SUMIF('Detailed price list'!$L$5:$L$237,$B197,'Detailed price list'!$M$5:$M$237))","v":244.52155949502244}]
[null,"Sylvania floodlight PX2",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B198))/SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237))","v":119.00211895396504},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B198))/SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237))","v":122.42302319734991},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B198))/SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237))","v":125.94226674717132},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B198))/SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237))","v":129.56267652242559},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B198))/SUMIF('Detailed price list'!$L$5:$L$237,$B198,'Detailed price list'!$M$5:$M$237))","v":133.28716070636963}]
[null,"Philips floodlight PX2",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B199))/SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237))","v":85.309142671484622},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B199))/SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237))","v":87.761488988757364},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B199))/SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237))","v":90.284331882030173},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B199))/SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237))","v":92.879697886948819},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B199))/SUMIF('Detailed price list'!$L$5:$L$237,$B199,'Detailed price list'!$M$5:$M$237))","v":95.549671795133435}]
[null,"Philips major road V1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B200))/SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237))","v":65.45435307645154},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B200))/SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237))","v":67.335942044408185},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B200))/SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237))","v":69.271620265072002},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B200))/SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237))","v":71.262942619614293},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B200))/SUMIF('Detailed price list'!$L$5:$L$237,$B200,'Detailed price list'!$M$5:$M$237))","v":73.311508686726413}]
[null,"Philips major road V1 ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B201))/SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237))","v":73.727182074382},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B201))/SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237))","v":75.846586604553679},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B201))/SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237))","v":78.026916772137909},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B201))/SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237))","v":80.269923981003686},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B201))/SUMIF('Detailed price list'!$L$5:$L$237,$B201,'Detailed price list'!$M$5:$M$237))","v":82.577409981896011}]
[null,"Sylvania floodlight PX1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B202))/SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237))","v":129.97879892679828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B202))/SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237))","v":133.71524520781585},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B202))/SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237))","v":137.559101550522},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B202))/SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237))","v":141.51345562712825},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B202))/SUMIF('Detailed price list'!$L$5:$L$237,$B202,'Detailed price list'!$M$5:$M$237))","v":145.58148386987048}]
[null,"150W LED Syrkel PT",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B203))/SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237))","v":233.39102439162198},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B203))/SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237))","v":240.10021875494337},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B203))/SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237))","v":247.00227952828271},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B203))/SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237))","v":254.10275096182846},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B203))/SUMIF('Detailed price list'!$L$5:$L$237,$B203,'Detailed price list'!$M$5:$M$237))","v":261.40733668401509}]
[null,"Philips floodlight PX1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B204))/SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237))","v":86.061218034932864},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B204))/SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237))","v":88.535183948770609},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B204))/SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237))","v":91.080267928127085},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B204))/SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237))","v":93.698514374347866},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B204))/SUMIF('Detailed price list'!$L$5:$L$237,$B204,'Detailed price list'!$M$5:$M$237))","v":96.39202645833069}]
[null,"Aldridge major road V1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B205))/SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237))","v":92.486218839084373},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B205))/SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237))","v":95.144881569313881},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B205))/SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237))","v":97.879971767352529},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B205))/SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237))","v":100.69368646171741},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B205))/SUMIF('Detailed price list'!$L$5:$L$237,$B205,'Detailed price list'!$M$5:$M$237))","v":103.58828583798741}]
[null,"Aldridge major road V1 ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B206))/SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B206))/SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B206))/SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B206))/SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B206))/SUMIF('Detailed price list'!$L$5:$L$237,$B206,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Sylvania floodlight PX1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B207))/SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237))","v":129.97879892679828},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B207))/SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237))","v":133.71524520781585},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B207))/SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237))","v":137.559101550522},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B207))/SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237))","v":141.51345562712825},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B207))/SUMIF('Detailed price list'!$L$5:$L$237,$B207,'Detailed price list'!$M$5:$M$237))","v":145.58148386987048}]
[null,"200W LED ALD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B208))/SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237))","v":117.74468037108784},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B208))/SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237))","v":121.12943755237188},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B208))/SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237))","v":124.61149493558561},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B208))/SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237))","v":128.19364956902186},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B208))/SUMIF('Detailed price list'!$L$5:$L$237,$B208,'Detailed price list'!$M$5:$M$237))","v":131.87877890655329}]
[null,"Philips major road V1 High",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B209))/SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237))","v":77.788389037002403},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B209))/SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237))","v":80.024539388625101},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B209))/SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237))","v":82.324971421061164},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B209))/SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237))","v":84.691533012958459},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B209))/SUMIF('Detailed price list'!$L$5:$L$237,$B209,'Detailed price list'!$M$5:$M$237))","v":87.126125163161063}]
[null,"Philips major road V1 High ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B210))/SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237))","v":86.061218034932864},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B210))/SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237))","v":88.535183948770609},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B210))/SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237))","v":91.080267928127071},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B210))/SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237))","v":93.698514374347866},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B210))/SUMIF('Detailed price list'!$L$5:$L$237,$B210,'Detailed price list'!$M$5:$M$237))","v":96.39202645833069}]
[null,"Aldridge major road V1 High",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B211))/SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237))","v":105.08270812726531},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B211))/SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237))","v":108.10347687742509},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B211))/SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237))","v":111.21108240600987},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B211))/SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237))","v":114.40802097364424},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B211))/SUMIF('Detailed price list'!$L$5:$L$237,$B211,'Detailed price list'!$M$5:$M$237))","v":117.69686059991518}]
[null,"Aldridge major road V1 High ZHAGA",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B212))/SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B212))/SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B212))/SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B212))/SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B212))/SUMIF('Detailed price list'!$L$5:$L$237,$B212,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"298W LED ALD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B213))/SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237))","v":173.99107084285561},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B213))/SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237))","v":178.99271953440248},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B213))/SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237))","v":184.13814853325172},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B213))/SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237))","v":189.431491031885},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B213))/SUMIF('Detailed price list'!$L$5:$L$237,$B213,'Detailed price list'!$M$5:$M$237))","v":194.87699903794316}]
[null,"600W LED ALD HM",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B214))/SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237))","v":409.85974501393099},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B214))/SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237))","v":421.64181203286523},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B214))/SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237))","v":433.76257321468671},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B214))/SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237))","v":446.23176485912865},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B214))/SUMIF('Detailed price list'!$L$5:$L$237,$B214,'Detailed price list'!$M$5:$M$237))","v":459.05940315126901}]
[null,"COLONIAL ROCKS SPHERE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B215))/SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237))","v":126.48827712172867},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B215))/SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237))","v":130.1243828293216},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B215))/SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237))","v":133.8650141500199},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B215))/SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237))","v":137.71317583799564},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B215))/SUMIF('Detailed price list'!$L$5:$L$237,$B215,'Detailed price list'!$M$5:$M$237))","v":141.67195902383497}]
[null,"LED TRIAL",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B216))/SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237))","v":43.376575603362355},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B216))/SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237))","v":44.623503917323298},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B216))/SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237))","v":45.906277159071422},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B216))/SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237))","v":47.22592574778453},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B216))/SUMIF('Detailed price list'!$L$5:$L$237,$B216,'Detailed price list'!$M$5:$M$237))","v":48.583509723670474}]
[null,"Spare Luminaire 1",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B217))/SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B217))/SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B217))/SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B217))/SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B217))/SUMIF('Detailed price list'!$L$5:$L$237,$B217,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Spare Luminaire 2",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B218))/SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B218))/SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B218))/SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B218))/SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B218))/SUMIF('Detailed price list'!$L$5:$L$237,$B218,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Spare Luminaire 3",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B219))/SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B219))/SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B219))/SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B219))/SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B219))/SUMIF('Detailed price list'!$L$5:$L$237,$B219,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Spare Luminaire 4",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B220))/SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B220))/SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B220))/SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B220))/SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B220))/SUMIF('Detailed price list'!$L$5:$L$237,$B220,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Spare Luminaire 5",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B221))/SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B221))/SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B221))/SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B221))/SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B221))/SUMIF('Detailed price list'!$L$5:$L$237,$B221,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Smart Controller - materials and installation",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B222))/SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237))","v":50.212860018413146},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B222))/SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237))","v":51.656308147063108},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B222))/SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237))","v":53.141250476587892},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B222))/SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237))","v":54.668879823460792},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B222))/SUMIF('Detailed price list'!$L$5:$L$237,$B222,'Detailed price list'!$M$5:$M$237))","v":56.24042329355246}]
[null,"Smart Controller - material price only",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B223))/SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B223))/SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B223))/SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B223))/SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237))","v":0},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B223))/SUMIF('Detailed price list'!$L$5:$L$237,$B223,'Detailed price list'!$M$5:$M$237))","v":0}]
[null,"Smart Controller - material price adjusted for PE Cell",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B224))/SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237))","v":20.596440042210514},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B224))/SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237))","v":21.188517307374813},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B224))/SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237))","v":21.797614770554205},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B224))/SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237))","v":22.424221704276988},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B224))/SUMIF('Detailed price list'!$L$5:$L$237,$B224,'Detailed price list'!$M$5:$M$237))","v":23.06884144598461}]
[null,"Support - COLUMN 10.5M-13.5M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B225))/SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237))","v":437.20114814128249},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B225))/SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237))","v":449.76918706391569},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B225))/SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237))","v":462.69851415569565},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B225))/SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237))","v":475.99951521682306},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B225))/SUMIF('Detailed price list'!$L$5:$L$237,$B225,'Detailed price list'!$M$5:$M$237))","v":489.68287460376212}]
[null,"Support - COLUMN 14M-15M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B226))/SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237))","v":437.20114814128243},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B226))/SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237))","v":449.76918706391569},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B226))/SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237))","v":462.6985141556957},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B226))/SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237))","v":475.99951521682306},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B226))/SUMIF('Detailed price list'!$L$5:$L$237,$B226,'Detailed price list'!$M$5:$M$237))","v":489.68287460376217}]
[null,"Support - COLUMN 2.5M-3.5M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B227))/SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237))","v":382.23938581529251},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B227))/SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237))","v":393.2274618967798},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B227))/SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237))","v":404.53140761507865},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B227))/SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237))","v":416.16030314279794},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B227))/SUMIF('Detailed price list'!$L$5:$L$237,$B227,'Detailed price list'!$M$5:$M$237))","v":428.12348967647858}]
[null,"Support - COLUMN 4-6.5M ORION WATE",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B228))/SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237))","v":393.01620195764349},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B228))/SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237))","v":404.31407467464959},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B228))/SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237))","v":415.93672262304278},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B228))/SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237))","v":427.89348198084201},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B228))/SUMIF('Detailed price list'!$L$5:$L$237,$B228,'Detailed price list'!$M$5:$M$237))","v":440.19395730927926}]
[null,"Support - COLUMN 4M-6.5M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B229))/SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237))","v":410.39381798718432},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B229))/SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237))","v":422.19123777896448},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B229))/SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237))","v":434.32779307338473},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B229))/SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237))","v":446.8132328571881},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B229))/SUMIF('Detailed price list'!$L$5:$L$237,$B229,'Detailed price list'!$M$5:$M$237))","v":459.65758636717021}]
[null,"Support - COLUMN 7M-10M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B230))/SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237))","v":401.63765487152421},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B230))/SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237))","v":413.18336489694525},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B230))/SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237))","v":425.06097462941398},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B230))/SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237))","v":437.28002505127722},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B230))/SUMIF('Detailed price list'!$L$5:$L$237,$B230,'Detailed price list'!$M$5:$M$237))","v":449.85033141551963}]
[null,"Support - DECORATIVE COLUMN",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B231))/SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237))","v":421.5747647348735},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B231))/SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237))","v":433.6935985360044},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B231))/SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237))","v":446.16080739414753},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B231))/SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237))","v":458.98640590165888},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B231))/SUMIF('Detailed price list'!$L$5:$L$237,$B231,'Detailed price list'!$M$5:$M$237))","v":472.18069653620097}]
[null,"Support - DEDICATED SUPPORT & COND",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B232))/SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237))","v":389.91786731671755},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B232))/SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237))","v":401.12667350101191},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B232))/SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237))","v":412.65769455825301},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B232))/SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237))","v":424.52019306490428},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B232))/SUMIF('Detailed price list'!$L$5:$L$237,$B232,'Detailed price list'!$M$5:$M$237))","v":436.72369786484899}]
[null,"Support - MACQUARIE STANDARD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B233))/SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237))","v":385.06830005265965},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B233))/SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237))","v":396.13769775097057},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B233))/SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237))","v":407.5253028046692},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B233))/SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237))","v":419.24026258778451},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B233))/SUMIF('Detailed price list'!$L$5:$L$237,$B233,'Detailed price list'!$M$5:$M$237))","v":431.29198743008874}]
[null,"Support - MAST 15.5M-30M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B234))/SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237))","v":407.29548334625844},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B234))/SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237))","v":419.00383660532691},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B234))/SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237))","v":431.04876500859513},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B234))/SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237))","v":443.43994394125048},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B234))/SUMIF('Detailed price list'!$L$5:$L$237,$B234,'Detailed price list'!$M$5:$M$237))","v":456.18732692274006}]
[null,"Support - ORION DOUBLE ARM",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B235))/SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237))","v":373.87186163176585},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B235))/SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237))","v":384.61939998806247},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B235))/SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237))","v":395.67589334358246},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B235))/SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237))","v":407.05022309873397},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B235))/SUMIF('Detailed price list'!$L$5:$L$237,$B235,'Detailed price list'!$M$5:$M$237))","v":418.75152596383583}]
[null,"Support - POLO 10.5M DECORATIVE 2M",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B236))/SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237))","v":397.3269284145839},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B236))/SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237))","v":408.7487197857975},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B236))/SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237))","v":420.49884862622838},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B236))/SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237))","v":432.58675351605973},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B236))/SUMIF('Detailed price list'!$L$5:$L$237,$B236,'Detailed price list'!$M$5:$M$237))","v":445.02214436239944}]
[null,"Support - ROCKS STANDARD",{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!D$5:D$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B237))/SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237))","v":399.08961140486701},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!E$5:E$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B237))/SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237))","v":410.56207388827772},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!F$5:F$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B237))/SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237))","v":422.36433046221845},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!G$5:G$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B237))/SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237))","v":434.50586157975721},{"$f":"IF(SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237)=0,0,\nSUMPRODUCT(('Detailed price list'!H$5:H$237)*('Detailed price list'!$M$5:$M$237)*('Detailed price list'!$L$5:$L$237=$B237))/SUMIF('Detailed price list'!$L$5:$L$237,$B237,'Detailed price list'!$M$5:$M$237))","v":446.99642022458931}]

{"sheet":"Revenue summary","index":6,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Forecast public lighting revenue by charge type - nominal and real FY24"]
[null,"This worksheet displays the total forecast public lighting revenue (both nominal and real) by category derived from the post July 2009 capital and maintenance charges multiplied by forecast volumes"]
[]
[]
[null,null,"Nominal $",null,null,null,null,null,null,"Nominal $m"]
[null,"Categories","FY24","FY25","FY26","FY27","FY28","FY29",null,"FY24","FY25","FY26","FY27","FY28","FY29","FY25-29 Total"]
[null,"Opex - Connections",{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AM$5:AM$64))","v":3755716.7539950507},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AN$5:AN$64))","v":3878917.6679446995},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AO$5:AO$64))","v":4006098.1957200635},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AP$5:AP$64))","v":4137385.328868432},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AQ$5:AQ$64))","v":4272910.0714654997},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B7)*('O_OPEX Tariff Summary'!AR$5:AR$64))","v":4412807.5658668242},null,{"$f":"+C7/1000000","v":3.7557167539950509},{"$f":"+D7/1000000","v":3.8789176679446995},{"$f":"+E7/1000000","v":4.0060981957200639},{"$f":"+F7/1000000","v":4.1373853288684321},{"$f":"+G7/1000000","v":4.2729100714654997},{"$f":"+H7/1000000","v":4.4128075658668244},{"$f":"SUM(K7:O7)","v":20.708118829865519}]
[null,"Opex - Maintenance- Smart controller",{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AM$5:AM$64))","v":104062.47059154927},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AN$5:AN$64))","v":238677.57206358024},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AO$5:AO$64))","v":355369.17638727563},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AP$5:AP$64))","v":412018.12286600471},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AQ$5:AQ$64))","v":436600.39472632908},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B8)*('O_OPEX Tariff Summary'!AR$5:AR$64))","v":452427.24838878348},null,{"$f":"+C8/1000000","v":0.10406247059154927},0.23867757206358023,0.35536917638727561,0.4120181228660047,0.43660039472632906,0.45242724838878351,1.895092514431973]
[null,"Opex - Maintenance- Traditional Luminaire",{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AM$5:AM$64))","v":2651225.9117427929},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AN$5:AN$64))","v":1838774.4172599483},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AO$5:AO$64))","v":941052.19975524128},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AP$5:AP$64))","v":423103.00116980396},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AQ$5:AQ$64))","v":358438.05298563454},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B9)*('O_OPEX Tariff Summary'!AR$5:AR$64))","v":329223.79819923715},null,2.651225911742793,1.8387744172599483,0.94105219975524124,0.42310300116980398,0.35843805298563453,0.32922379819923714,3.8905914693698653]
[null,"Opex - Maintenance- LED Luminaire",{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AM$5:AM$64))","v":4783264.0804699566},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AN$5:AN$64))","v":5264714.6958328048},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AO$5:AO$64))","v":5740196.0143828765},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AP$5:AP$64))","v":6201672.0560502727},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AQ$5:AQ$64))","v":6435605.5992824631},{"$f":"SUMPRODUCT(('Detailed price list'!$C$5:$C$64=$B10)*('O_OPEX Tariff Summary'!AR$5:AR$64))","v":6668047.0652873758},null,4.7832640804699569,5.2647146958328044,5.7401960143828763,6.2016720560502723,6.4356055992824635,6.668047065287376,30.310235430835792]
[null,"Total Maintenance",{"$f":"+C7+C8+C9+C10","v":11294269.216799349},{"$f":"+D7+D8+D9+D10","v":11221084.353101034},11042715.586245457,11174178.508954514,11503554.118459927,11862505.67774222,null,11.294269216799348,11.221084353101034,11.042715586245457,11.174178508954514,11.503554118459927,11.86250567774222,56.804038244503147]
[null,"Capital - Bracket",{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AT$15:AT$187))","v":489865.74454683601},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AU$15:AU$187))","v":513295.83356305957},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AV$15:AV$187))","v":538804.25708429795},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AW$15:AW$187))","v":565395.38391119917},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AX$15:AX$187))","v":593164.07337831263},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B12)*('C_CAPEX Build Up'!AY$15:AY$187))","v":622130.31251973379},null,0.48986574454683601,0.51329583356305952,0.53880425708429791,0.56539538391119915,0.59316407337831267,0.62213031251973383,2.8327898604566033]
[null,"Capital - Traditional Luminaire",{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AT$15:AT$187))","v":1114234.3497960335},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AU$15:AU$187))","v":751260.66909523215},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AV$15:AV$187))","v":345232.39752908878},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AW$15:AW$187))","v":102383.11675758362},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AX$15:AX$187))","v":60315.275184059465},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B13)*('C_CAPEX Build Up'!AY$15:AY$187))","v":38896.673770694782},null,1.1142343497960334,0.75126066909523215,0.3452323975290888,0.10238311675758362,6.0315275184059464E-2,3.8896673770694785E-2,1.2980881323366589]
[null,"Capital - LED Luminaire",{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AT$15:AT$187))","v":7528003.7554559335},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AU$15:AU$187))","v":9105392.9437006582},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AV$15:AV$187))","v":10669765.50762652},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AW$15:AW$187))","v":11590618.34207833},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AX$15:AX$187))","v":11838879.616557665},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B14)*('C_CAPEX Build Up'!AY$15:AY$187))","v":12015127.4660071},null,7.5280037554559334,9.1053929437006573,10.66976550762652,11.590618342078329,11.838879616557666,12.015127466007101,55.219783875970279]
[null,"Capital - Smart Controller",{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AT$15:AT$187))","v":605329.97056910279},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AU$15:AU$187))","v":1086151.0395246707},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AV$15:AV$187))","v":1504064.6109698955},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AW$15:AW$187))","v":1710783.439340462},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AX$15:AX$187))","v":1804811.0602174131},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B15)*('C_CAPEX Build Up'!AY$15:AY$187))","v":1868227.6311800506},null,0.60532997056910276,1.0861510395246707,1.5040646109698954,1.710783439340462,1.8048110602174132,1.8682276311800505,7.9740377812324921]
[null,"Capital - Support",{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AT$15:AT$187))","v":3518954.3152736579},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AU$15:AU$187))","v":3743964.854716571},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AV$15:AV$187))","v":3978898.4702276452},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AW$15:AW$187))","v":4224136.6956578577},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AX$15:AX$187))","v":4480290.4565170025},{"$f":"SUMPRODUCT(('Detailed price list'!$C$65:$C$237=$B16)*('C_CAPEX Build Up'!AY$15:AY$187))","v":4747787.6557493201},null,3.5189543152736578,3.7439648547165709,3.9788984702276453,4.2241366956578581,4.480290456517003,4.7477876557493204,21.175078132868396]
[null,"Total Capital",{"$f":"SUM(C12:C16)","v":13256388.135641562},{"$f":"SUM(D12:D16)","v":15200065.340600191},17036765.243437447,18193316.977745432,18777460.481854454,19292169.7392269,null,13.256388135641561,15.20006534060019,17.036765243437447,18.193316977745432,18.777460481854455,19.2921697392269,88.499777782864413]
[null,"Total Nominal Revenue Forecast",{"$f":"+C11+C17","v":24550657.352440909},{"$f":"+D11+D17","v":26421149.693701223},28079480.829682902,29367495.486699946,30281014.600314379,31154675.416969121,null,24.550657352440908,26.421149693701224,28.0794808296829,29.367495486699948,30.281014600314379,31.15467541696912,145.30381602736756]
[]
[null,"Opex Build Up",{"$f":"'O_OPEX Tariff Summary'!AM139","v":11294269.21679935},{"$f":"'O_OPEX Tariff Summary'!AN139","v":11221084.353101036},{"$f":"'O_OPEX Tariff Summary'!AO139","v":11042715.586245457},{"$f":"'O_OPEX Tariff Summary'!AP139","v":11174178.508954512},{"$f":"'O_OPEX Tariff Summary'!AQ139","v":11503554.118459923},{"$f":"'O_OPEX Tariff Summary'!AR139","v":11862505.677742222}]
[null,"Capex Build Up",{"$f":"'C_CAPEX Build Up'!AT190","v":13256388.13564156},{"$f":"'C_CAPEX Build Up'!AU190","v":15200065.340600196},{"$f":"'C_CAPEX Build Up'!AV190","v":17036765.243437443},{"$f":"'C_CAPEX Build Up'!AW190","v":18193316.977745432},{"$f":"'C_CAPEX Build Up'!AX190","v":18777460.481854446},{"$f":"'C_CAPEX Build Up'!AY190","v":19292169.7392269}]
[null,"Total",{"$f":"SUM(C20:C21)","v":24550657.352440909},{"$f":"SUM(D20:D21)","v":26421149.69370123},{"$f":"SUM(E20:E21)","v":28079480.829682902},29367495.486699946,30281014.600314371,31154675.416969121]
[null,"Check",{"$f":"IF(ROUND(C22-C18,4)=0,\"Ok\",\"Check\")","v":"Ok"},"Ok","Ok","Ok","Ok","Ok"]
[]
[null,"CPI escalation",null,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2]
[null,"Index",1,{"$f":"+C26/(1+D25)","v":0.97205669200089695},{"$f":"+D26/(1+E25)","v":0.94489421246372662},{"$f":"+E26/(1+F25)","v":0.91849074245828277},{"$f":"+F26/(1+G25)","v":0.89282507274744616},{"$f":"+G26/(1+H25)","v":0.86787658675034274}]
[null,null,"Real $, FY24",null,null,null,null,null,null,"Real $m, FY24"]
[null,"Categories","FY24","FY25","FY26","FY27","FY28","FY29",null,"FY24","FY25","FY26","FY27","FY28","FY29","FY25-29 Total"]
[null,"Opex - Connections",{"$f":"+C7*C$26","v":3755716.7539950507},{"$f":"+D7*D$26","v":3770527.8768461584},3785338.9996972657,3800150.1225483725,3814961.2453994802,3829772.3682505875,null,{"$f":"+C29/1000000","v":3.7557167539950509},{"$f":"+D29/1000000","v":3.7705278768461583},{"$f":"+E29/1000000","v":3.7853389996972657},{"$f":"+F29/1000000","v":3.8001501225483727},{"$f":"+G29/1000000","v":3.8149612453994801},{"$f":"+H29/1000000","v":3.8297723682505875},{"$f":"SUM(K29:O29)","v":19.000750612741864}]
[null,"Opex - Maintenance- Smart controller",{"$f":"+C8*C$26","v":104062.47059154927},232008.13115492952,335786.27805633796,378434.83157746465,389807.77918309846,392651.01608450693,null,{"$f":"+C30/1000000","v":0.10406247059154927},{"$f":"+D30/1000000","v":0.23200813115492952},0.33578627805633798,0.37843483157746466,0.38980777918309845,0.39265101608450692,1.7286880360563375]
[null,"Opex - Maintenance- Traditional Luminaire",{"$f":"+C9*C$26","v":2651225.9117427929},1787392.9773775823,889194.77717498632,388616.18968078092,320022.48073235212,285725.62625813758,null,2.651225911742793,1.7873929773775823,0.88919477717498629,0.38861618968078093,0.32002248073235212,0.28572562625813758,3.6709520512238392]
[null,"Opex - Maintenance- LED Luminaire",{"$f":"+C10*C$26","v":4783264.0804699566},5117601.151559745,5423877.9923977302,5696178.3712443998,5745870.0373532372,5787041.9273122475,null,4.7832640804699569,5.1176011515597448,5.4238779923977303,5.6961783712443994,5.745870037353237,5.7870419273122478,27.770569479867358]
[null,"Total Maintenance",{"$f":"+C11*C$26","v":11294269.216799349},10907530.136938415,10434198.047326321,10263379.515051018,10270661.542668168,10295190.937905479,null,11.294269216799348,10.907530136938416,10.434198047326321,10.263379515051019,10.270661542668167,10.295190937905479,52.170960179889406]
[null,"Capital - Bracket",{"$f":"+C12*C$26","v":489865.74454683601},498952.64999115065,509113.024169771,519310.42595108313,529591.75696516351,539932.33214355062,null,0.48986574454683601,0.49895264999115063,0.509113024169771,0.51931042595108312,0.52959175696516347,0.53993233214355063,2.5969001892207189]
[null,"Capital - Traditional Luminaire",{"$f":"+C13*C$26","v":1114234.3497960335},730267.96083109186,326208.09438021254,94037.944925866032,53850.989953990123,33757.512468052169,null,1.1142343497960334,0.7302679608310918,0.32620809438021253,9.4037944925866035E-2,5.3850989953990125E-2,3.375751246805217E-2,1.2381225025592129]
[null,"Capital - LED Luminaire",{"$f":"+C14*C$26","v":7528003.7554559335},8850958.1442219708,10081799.676501395,10645875.646566115,10570048.554901354,10427647.814568536,null,7.5280037554559334,8.8509581442219716,10.081799676501396,10.645875646566115,10.570048554901353,10.427647814568536,50.576329836759371]
[null,"Capital - Smart Controller",{"$f":"+C15*C$26","v":605329.97056910279},1055800.3864936868,1421181.9460769608,1571338.7513851556,1611380.5661340072,1621391.0198212205,null,0.60532997056910276,1.0558003864936869,1.4211819460769608,1.5713387513851556,1.6113805661340073,1.6213910198212205,7.2810926699110317]
[null,"Capital - Support",{"$f":"+C16*C$26","v":3518954.3152736579},3639346.0916434089,3759638.1364988773,3879830.4498400628,4000115.6527694818,4120493.7452871311,null,3.5189543152736578,3.6393460916434091,3.7596381364988773,3.8798304498400626,4.0001156527694821,4.1204937452871313,19.399424076038962]
[null,"Total Capital",{"$f":"+C17*C$26","v":13256388.135641562},14775325.233181309,16097940.877627216,16710393.218668284,16764987.520723999,16743222.424288493,null,13.256388135641561,14.775325233181309,16.097940877627217,16.710393218668283,16.764987520723999,16.743222424288493,81.091869274489298]
[null,"Total Nominal Revenue Forecast",{"$f":"+C18*C$26","v":24550657.352440909},25682855.370119721,26532138.924953535,26973772.7337193,27035649.063392166,27038413.362193972,null,24.550657352440908,25.682855370119722,26.532138924953536,26.973772733719301,27.035649063392167,27.038413362193971,133.2628294543787]

{"sheet":"FY25 to FY24 Comparison","index":7,"n_rows":238,"n_cols":7,"rows_kept":238,"cut":false,"hidden":false,"merged":[]}
[null,"FY25 to FY24 (estimated actual) price comparison"]
[null,"This sheet compares the estimated FY24 prices in the current regulatory period to the calculated FY25 charges in this model."]
[null,null,null,"Nominal $"]
[null,null,null,"Calculated Model Charges","Estimated current period charges","Differences"]
[null,{"$f":"'Detailed price list'!B4","v":"Charge Reference"},{"$f":"'Detailed price list'!C4","v":"Charge Group"},"FY25","FY24","Difference ($)","Difference (%)"]
[null,{"$f":"'Detailed price list'!B5","v":"O/U"},{"$f":"'Detailed price list'!C5","v":"Opex - Connections"},{"$f":"+'Detailed price list'!D5","v":101.07910937342795},121.7052,{"$f":"IF(E6=0,0,D6-E6)","v":-20.626090626572051},{"$f":"IF(E6=0,0,F6/E6)","v":-0.1694758369122441}]
[null,{"$f":"'Detailed price list'!B6","v":"UGR1"},{"$f":"'Detailed price list'!C6","v":"Opex - Connections"},{"$f":"+'Detailed price list'!D6","v":92.653507927381298},111.56400000000001,{"$f":"IF(E7=0,0,D7-E7)","v":-18.910492072618709},{"$f":"IF(E7=0,0,F7/E7)","v":-0.16950353225609255}]
[null,{"$f":"'Detailed price list'!B7","v":"UGR2"},{"$f":"'Detailed price list'!C7","v":"Opex - Connections"},{"$f":"+'Detailed price list'!D7","v":33.688023630753406},40.564800000000005,-6.8767763692465991,-0.16952570625879082]
[null,{"$f":"'Detailed price list'!B8","v":"MBF1x1000"},{"$f":"'Detailed price list'!C8","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D8","v":62.226965882286287},90.471599999999995,-28.244634117713709,-0.31219337469121483]
[null,{"$f":"'Detailed price list'!B9","v":"MBF1x125"},{"$f":"'Detailed price list'!C9","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D9","v":36.193297709064282},47.800800000000002,-11.60750229093572,-0.24283071184866611]
[null,{"$f":"'Detailed price list'!B10","v":"MBF1x250"},{"$f":"'Detailed price list'!C10","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D10","v":49.257506348542584},64.7136,-15.456093651457415,-0.23883841497702826]
[null,{"$f":"'Detailed price list'!B11","v":"MBF1x400"},{"$f":"'Detailed price list'!C11","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D11","v":49.257506348542584},64.7136,-15.456093651457415,-0.23883841497702826]
[null,{"$f":"'Detailed price list'!B12","v":"MBF1x42"},{"$f":"'Detailed price list'!C12","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D12","v":32.27222770693357},42.616800000000005,-10.344572293066435,-0.24273460919323914]
[null,{"$f":"'Detailed price list'!B13","v":"MBF1x50"},{"$f":"'Detailed price list'!C13","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D13","v":36.217743808029439},47.919600000000003,-11.701856191970563,-0.2441977018165962]
[null,{"$f":"'Detailed price list'!B14","v":"MBF1x80"},{"$f":"'Detailed price list'!C14","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D14","v":34.70507258206208},45.403200000000005,-10.698127417937926,-0.23562496515527373]
[null,{"$f":"'Detailed price list'!B15","v":"MBF2x80"},{"$f":"'Detailed price list'!C15","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D15","v":43.748776552383546},57.812400000000004,-14.063623447616457,-0.24326309663007342]
[null,{"$f":"'Detailed price list'!B16","v":"MBI1x100"},{"$f":"'Detailed price list'!C16","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D16","v":46.21184843970039},64.627200000000002,-18.415351560299612,-0.28494738376874773]
[null,{"$f":"'Detailed price list'!B17","v":"MBI1x1000"},{"$f":"'Detailed price list'!C17","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D17","v":48.114559353167074},80.4816,-32.367040646832926,-0.40216696296834215]
[null,{"$f":"'Detailed price list'!B18","v":"MBI1x150"},{"$f":"'Detailed price list'!C18","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D18","v":46.21184843970039},64.519200000000012,-18.307351560299622,-0.2837504426635733]
[null,{"$f":"'Detailed price list'!B19","v":"MBI1x250"},{"$f":"'Detailed price list'!C19","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D19","v":45.867219089019727},61.840800000000002,-15.973580910980274,-0.25830165377841607]
[null,{"$f":"'Detailed price list'!B20","v":"MBI1x400"},{"$f":"'Detailed price list'!C20","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D20","v":45.856066035599639},61.743600000000008,-15.887533964400369,-0.25731466847414741]
[null,{"$f":"'Detailed price list'!B21","v":"MBI1x70"},{"$f":"'Detailed price list'!C21","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D21","v":34.108794767946549},49.453200000000002,-15.344405232053454,-0.31028134139051572]
[null,{"$f":"'Detailed price list'!B22","v":"MBI1x70 II"},{"$f":"'Detailed price list'!C22","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D22","v":36.53458388681527},70.092000000000013,-33.557416113184743,-0.47876242813994091]
[null,{"$f":"'Detailed price list'!B23","v":"SON1x100"},{"$f":"'Detailed price list'!C23","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D23","v":55.248908582398755},76.053600000000003,-20.804691417601248,-0.27355301284358985]
[null,{"$f":"'Detailed price list'!B24","v":"SON1x1000"},{"$f":"'Detailed price list'!C24","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D24","v":56.573003226356114},83.473200000000006,-26.900196773643891,-0.32226147761968976]
[null,{"$f":"'Detailed price list'!B25","v":"SON1x150"},{"$f":"'Detailed price list'!C25","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D25","v":54.591859558664247},72.349199999999996,-17.757340441335749,-0.24543934751643073]
[null,{"$f":"'Detailed price list'!B26","v":"SON1x150 AR"},{"$f":"'Detailed price list'!C26","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D26","v":54.591859558664247},72.36,-17.768140441335753,-0.24555196850933877]
[null,{"$f":"'Detailed price list'!B27","v":"SON1x250"},{"$f":"'Detailed price list'!C27","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D27","v":54.900845268304259},74.120400000000004,-19.219554731695744,-0.25930182151871473]
[null,{"$f":"'Detailed price list'!B28","v":"SON1x250 AR"},{"$f":"'Detailed price list'!C28","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D28","v":54.900845268304259},74.131200000000007,-19.230354731695748,-0.25940973209250284]
[null,{"$f":"'Detailed price list'!B29","v":"SON1x400"},{"$f":"'Detailed price list'!C29","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D29","v":55.037162493145445},74.887200000000007,-19.850037506854562,-0.26506582576000387]
[null,{"$f":"'Detailed price list'!B30","v":"SON1x400 AR"},{"$f":"'Detailed price list'!C30","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D30","v":55.037162493145445},100.5912,-45.554037506854556,-0.45286304872448641]
[null,{"$f":"'Detailed price list'!B31","v":"SON1x50"},{"$f":"'Detailed price list'!C31","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D31","v":40.540619969328446},55.263600000000004,-14.722980030671557,-0.26641369781685514]
[null,{"$f":"'Detailed price list'!B32","v":"SON1x600"},{"$f":"'Detailed price list'!C32","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D32","v":56.573003226356114},83.624400000000009,-27.051396773643894,-0.32348688628730243]
[null,{"$f":"'Detailed price list'!B33","v":"SON1x70"},{"$f":"'Detailed price list'!C33","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D33","v":40.198918125726543},53.330400000000004,-13.131481874273462,-0.24622882772815244]
[null,{"$f":"'Detailed price list'!B34","v":"SON2x250"},{"$f":"'Detailed price list'!C34","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D34","v":76.595419155854174},106.15320000000001,-29.557780844145839,-0.27844455790447992]
[null,{"$f":"'Detailed price list'!B35","v":"SON2x400"},{"$f":"'Detailed price list'!C35","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D35","v":76.859167603308705},107.69760000000001,-30.838432396691303,-0.28634280055164923]
[null,{"$f":"'Detailed price list'!B36","v":"SON4x250"},{"$f":"'Detailed price list'!C36","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D36","v":115.83419174162782},164.82960000000003,-48.995408258372208,-0.29724884522180606]
[null,{"$f":"'Detailed price list'!B37","v":"SON4x600"},{"$f":"'Detailed price list'!C37","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D37","v":121.89677224430561},202.05720000000002,-80.160427755694414,-0.39672146182216922]
[null,{"$f":"'Detailed price list'!B38","v":"TF1x20"},{"$f":"'Detailed price list'!C38","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D38","v":38.432474782971212},49.204800000000006,-10.772325217028794,-0.21892834067060107]
[null,{"$f":"'Detailed price list'!B39","v":"TF1x40"},{"$f":"'Detailed price list'!C39","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D39","v":63.269458893657244},77.922000000000011,-14.652541106342767,-0.18804113223919772]
[null,{"$f":"'Detailed price list'!B40","v":"TF1x80"},{"$f":"'Detailed price list'!C40","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D40","v":38.449204363101344},48.848399999999998,-10.399195636898654,-0.21288712909529595]
[null,{"$f":"'Detailed price list'!B41","v":"TF2x14 T5"},{"$f":"'Detailed price list'!C41","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D41","v":38.449204363101344},49.874400000000001,-11.425195636898657,-0.22907936009052052]
[null,{"$f":"'Detailed price list'!B42","v":"TF2x20"},{"$f":"'Detailed price list'!C42","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D42","v":49.285706187880713},61.992000000000004,-12.706293812119291,-0.20496667008838707]
[null,{"$f":"'Detailed price list'!B43","v":"TF2x26"},{"$f":"'Detailed price list'!C43","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D43","v":38.449204363101344},49.474800000000009,-11.025595636898665,-0.22285275810915178]
[null,{"$f":"'Detailed price list'!B44","v":"TF2x40"},{"$f":"'Detailed price list'!C44","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D44","v":38.449204363101344},49.474800000000009,-11.025595636898665,-0.22285275810915178]
[null,{"$f":"'Detailed price list'!B45","v":"TF4x20"},{"$f":"'Detailed price list'!C45","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D45","v":38.432474782971212},49.291200000000003,-10.858725217028791,-0.2202974408622389]
[null,{"$f":"'Detailed price list'!B46","v":"TF4x40"},{"$f":"'Detailed price list'!C46","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"+'Detailed price list'!D46","v":38.449204363101344},51.138000000000005,-12.688795636898661,-0.24812850789820992]
[null,{"$f":"'Detailed price list'!B47","v":"LED TRIAL"},{"$f":"'Detailed price list'!C47","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D47","v":23.253130160720175},27.280800000000003,-4.0276698392798274,-0.14763752673234753]
[null,{"$f":"'Detailed price list'!B48","v":"LED1x100"},{"$f":"'Detailed price list'!C48","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D48","v":31.693470766090044},36.288000000000004,-4.5945292339099595,-0.12661290878279208]
[null,{"$f":"'Detailed price list'!B49","v":"LED1x17"},{"$f":"'Detailed price list'!C49","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D49","v":23.253130160720175},27.345600000000001,-4.0924698392798255,-0.14965734301971159]
[null,{"$f":"'Detailed price list'!B50","v":"LED1x200"},{"$f":"'Detailed price list'!C50","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D50","v":31.693470766090044},36.2988,-4.6053292339099556,-0.12687276807800688]
[null,{"$f":"'Detailed price list'!B51","v":"LED1x22"},{"$f":"'Detailed price list'!C51","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D51","v":23.253130160720175},27.280800000000003,-4.0276698392798274,-0.14763752673234753]
[null,{"$f":"'Detailed price list'!B52","v":"LED1x25 GE"},{"$f":"'Detailed price list'!C52","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D52","v":23.253130160720175},27.280800000000003,-4.0276698392798274,-0.14763752673234753]
[null,{"$f":"'Detailed price list'!B53","v":"LED1x28"},{"$f":"'Detailed price list'!C53","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D53","v":23.253130160720175},27.345600000000001,-4.0924698392798255,-0.14965734301971159]
[null,{"$f":"'Detailed price list'!B54","v":"LED1x29"},{"$f":"'Detailed price list'!C54","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D54","v":23.253130160720175},27.280800000000003,-4.0276698392798274,-0.14763752673234753]
[null,{"$f":"'Detailed price list'!B55","v":"LED1x298"},{"$f":"'Detailed price list'!C55","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D55","v":31.693470766090044},36.320400000000006,-4.6269292339099621,-0.12739202304792793]
[null,{"$f":"'Detailed price list'!B56","v":"LED1x33"},{"$f":"'Detailed price list'!C56","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D56","v":23.253130160720175},27.3888,-4.1356698392798243,-0.15099857749444387]
[null,{"$f":"'Detailed price list'!B57","v":"LED1x42"},{"$f":"'Detailed price list'!C57","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D57","v":23.253130160720175},27.431999999999999,-4.1788698392798231,-0.15233558760862581]
[null,{"$f":"'Detailed price list'!B58","v":"Smart Controller (Licence and maintenance fee)"},{"$f":"'Detailed price list'!C58","v":"Opex - Maintenance- Smart controller"},{"$f":"+'Detailed price list'!D58","v":5.8499404917544178},5.5620000000000012,0.28794049175441661,5.1769236201800892E-2]
[null,{"$f":"'Detailed price list'!B59","v":"Luminaire - Decorative "},{"$f":"'Detailed price list'!C59","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D59","v":24.938957760576347},0,0,0]
[null,{"$f":"'Detailed price list'!B60","v":"Luminaire - Floodlight"},{"$f":"'Detailed price list'!C60","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D60","v":31.693470766090044},0,0,0]
[null,{"$f":"'Detailed price list'!B61","v":"Luminaire - Major (Cat V) road - smart controller installed"},{"$f":"'Detailed price list'!C61","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D61","v":22.431969853322947},0,0,0]
[null,{"$f":"'Detailed price list'!B62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},{"$f":"'Detailed price list'!C62","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D62","v":17.969799685962982},0,0,0]
[null,{"$f":"'Detailed price list'!B63","v":"Luminaire - Floodlight - smart controller installed"},{"$f":"'Detailed price list'!C63","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D63","v":22.431969853322947},0,0,0]
[null,{"$f":"'Detailed price list'!B64","v":"Luminaire - Decorative - smart controller installed"},{"$f":"'Detailed price list'!C64","v":"Opex - Maintenance- LED Luminaire"},{"$f":"+'Detailed price list'!D64","v":19.655627285819151},0,0,0]
[null,{"$f":"'Detailed price list'!B65","v":"0.5"},{"$f":"'Detailed price list'!C65","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D65","v":6.6499444843501365},6.8040000000000003,-0.15405551564986375,-2.2641904122554929E-2]
[null,{"$f":"'Detailed price list'!B66","v":"0.6"},{"$f":"'Detailed price list'!C66","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D66","v":6.6499444843501365},6.8040000000000003,-0.15405551564986375,-2.2641904122554929E-2]
[null,{"$f":"'Detailed price list'!B67","v":"1.0"},{"$f":"'Detailed price list'!C67","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D67","v":8.1692562700338271},8.3592000000000013,-0.18994372996617415,-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B68","v":"1.2"},{"$f":"'Detailed price list'!C68","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D68","v":8.1692562700338271},8.3592000000000013,-0.18994372996617415,-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B69","v":"1.5"},{"$f":"'Detailed price list'!C69","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D69","v":8.1692562700338271},8.3592000000000013,-0.18994372996617415,-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B70","v":"2.0"},{"$f":"'Detailed price list'!C70","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D70","v":8.1692562700338271},8.3592000000000013,{"$f":"IF(E71=0,0,D71-E71)","v":-0.18994372996617415},-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B71","v":"2.5"},{"$f":"'Detailed price list'!C71","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D71","v":8.1692562700338271},8.3592000000000013,-0.18994372996617415,-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B72","v":"3.0"},{"$f":"'Detailed price list'!C72","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D72","v":8.1692562700338271},8.3592000000000013,-0.18994372996617415,-2.2722716284593516E-2]
[null,{"$f":"'Detailed price list'!B73","v":"3.5"},{"$f":"'Detailed price list'!C73","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D73","v":11.532316212302419},11.826000000000001,-0.29368378769758152,-2.4833738178385044E-2]
[null,{"$f":"'Detailed price list'!B74","v":"4.0"},{"$f":"'Detailed price list'!C74","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D74","v":18.516524316843558},19.018800000000002,-0.50227568315644433,-2.6409430834566022E-2]
[null,{"$f":"'Detailed price list'!B75","v":"4.5"},{"$f":"'Detailed price list'!C75","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D75","v":18.516524316843558},19.018800000000002,-0.50227568315644433,-2.6409430834566022E-2]
[null,{"$f":"'Detailed price list'!B76","v":"5.0"},{"$f":"'Detailed price list'!C76","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D76","v":18.516524316843558},19.018800000000002,-0.50227568315644433,{"$f":"IF(E77=0,0,F77/E77)","v":-2.6409430834566022E-2}]
[null,{"$f":"'Detailed price list'!B77","v":"6.0"},{"$f":"'Detailed price list'!C77","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D77","v":23.016633303846582},23.641200000000001,-0.62456669615341909,-2.6418569960637323E-2]
[null,{"$f":"'Detailed price list'!B78","v":"6.5"},{"$f":"'Detailed price list'!C78","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D78","v":23.016633303846582},23.641200000000001,-0.62456669615341909,-2.6418569960637323E-2]
[null,{"$f":"'Detailed price list'!B79","v":"7.0"},{"$f":"'Detailed price list'!C79","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D79","v":23.016633303846582},23.641200000000001,-0.62456669615341909,-2.6418569960637323E-2]
[null,{"$f":"'Detailed price list'!B80","v":"8.0"},{"$f":"'Detailed price list'!C80","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D80","v":23.016633303846582},23.641200000000001,-0.62456669615341909,-2.6418569960637323E-2]
[null,{"$f":"'Detailed price list'!B81","v":"C4"},{"$f":"'Detailed price list'!C81","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D81","v":9.1991743555213308},11.491200000000001,-2.2920256444786702,-0.19945920743513906]
[null,{"$f":"'Detailed price list'!B82","v":"T1"},{"$f":"'Detailed price list'!C82","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D82","v":8.3469962706025935},10.616400000000001,-2.269403729397407,-0.21376396230336148]
[null,{"$f":"'Detailed price list'!B83","v":"T2"},{"$f":"'Detailed price list'!C83","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D83","v":14.190503138616796},16.632000000000001,-2.4414968613832055,-0.1467951455858108]
[null,{"$f":"'Detailed price list'!B84","v":"T2A"},{"$f":"'Detailed price list'!C84","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D84","v":14.190503138616796},16.632000000000001,-2.4414968613832055,-0.1467951455858108]
[null,{"$f":"'Detailed price list'!B85","v":"T3"},{"$f":"'Detailed price list'!C85","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D85","v":21.22097233919639},23.857200000000002,-2.6362276608036126,-0.11050029596111917]
[null,{"$f":"'Detailed price list'!B86","v":"T3A"},{"$f":"'Detailed price list'!C86","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D86","v":21.22097233919639},23.857200000000002,-2.6362276608036126,-0.11050029596111917]
[null,{"$f":"'Detailed price list'!B87","v":"T4"},{"$f":"'Detailed price list'!C87","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D87","v":21.22097233919639},23.857200000000002,-2.6362276608036126,-0.11050029596111917]
[null,{"$f":"'Detailed price list'!B88","v":"T5"},{"$f":"'Detailed price list'!C88","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D88","v":21.22097233919639},23.857200000000002,-2.6362276608036126,-0.11050029596111917]
[null,{"$f":"'Detailed price list'!B89","v":"T6"},{"$f":"'Detailed price list'!C89","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D89","v":21.22097233919639},23.857200000000002,-2.6362276608036126,-0.11050029596111917]
[null,{"$f":"'Detailed price list'!B90","v":"T7"},{"$f":"'Detailed price list'!C90","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D90","v":31.416674426616996},34.354799999999997,-2.938125573383001,-8.5523000377909386E-2]
[null,{"$f":"'Detailed price list'!B91","v":"Bracket - Minor Road (Cat P) - Short"},{"$f":"'Detailed price list'!C91","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D91","v":9.8624385575956222},0,0,{"$f":"IF(E92=0,0,F92/E92)","v":0}]
[null,{"$f":"'Detailed price list'!B92","v":"Bracket - Minor Road (Cat P) - Medium"},{"$f":"'Detailed price list'!C92","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D92","v":15.659316896182021},0,0,0]
[null,{"$f":"'Detailed price list'!B93","v":"Bracket - Major Road (Cat V) - Short"},{"$f":"'Detailed price list'!C93","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D93","v":11.339605411522653},0,0,0]
[null,{"$f":"'Detailed price list'!B94","v":"Bracket - Major Road (Cat V) - Medium"},{"$f":"'Detailed price list'!C94","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D94","v":21.737245484503006},0,0,0]
[null,{"$f":"'Detailed price list'!B95","v":"Bracket - Major Road (Cat V) - Long"},{"$f":"'Detailed price list'!C95","v":"Capital - Bracket"},{"$f":"+'Detailed price list'!D95","v":27.450796936665121},0,0,0]
[null,{"$f":"'Detailed price list'!B96","v":"1000W SON"},{"$f":"'Detailed price list'!C96","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D96","v":102.99079984117789},111.21840000000002,-8.2276001588221277,-7.3976969267874074E-2]
[null,{"$f":"'Detailed price list'!B97","v":"1000W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C97","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D97","v":83.267700700759917},91.357200000000006,-8.0894992992400887,-8.8548021384631845E-2]
[null,{"$f":"'Detailed price list'!B98","v":"1000W/1500W MBI FLOODLIG"},{"$f":"'Detailed price list'!C98","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D98","v":114.73850174949061},123.0552,-8.3166982505093898,-6.7585102055901652E-2]
[null,{"$f":"'Detailed price list'!B99","v":"100W MBI"},{"$f":"'Detailed price list'!C99","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D99","v":35.238733087174168},42.994800000000005,-7.7560669128258368,-0.180395464400947]
[null,{"$f":"'Detailed price list'!B100","v":"100W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C100","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D100","v":38.632643004194151},46.396800000000006,-7.7641569958058554,-0.16734251059999514]
[null,{"$f":"'Detailed price list'!B101","v":"100W SON"},{"$f":"'Detailed price list'!C101","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D101","v":37.887496401486494},45.662400000000005,-7.7749035985135109,-0.17026927184102258]
[null,{"$f":"'Detailed price list'!B102","v":"100W SON - PLAIN"},{"$f":"'Detailed price list'!C102","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D102","v":37.887496401486494},45.662400000000005,-7.7749035985135109,-0.17026927184102258]
[null,{"$f":"'Detailed price list'!B103","v":"100W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C103","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D103","v":58.276182220885531},66.193200000000004,-7.9170177791144738,-0.11960469926086778]
[null,{"$f":"'Detailed price list'!B104","v":"125W MBF"},{"$f":"'Detailed price list'!C104","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D104","v":26.341605031407106},26.406000000000002,-6.4394968592896618E-2,-2.4386491173557755E-3]
[null,{"$f":"'Detailed price list'!B105","v":"125W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C105","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D105","v":81.416477109658103},81.864000000000004,-0.44752289034190085,-5.4666628840748174E-3]
[null,{"$f":"'Detailed price list'!B106","v":"125W MBF - PARKVILLE"},{"$f":"'Detailed price list'!C106","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D106","v":102.50567835504009},103.11840000000001,-0.61272164495991888,-5.9419235069582037E-3]
[null,{"$f":"'Detailed price list'!B107","v":"125W MBF - PLAIN"},{"$f":"'Detailed price list'!C107","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D107","v":26.341605031407106},26.406000000000002,-6.4394968592896618E-2,-2.4386491173557755E-3]
[null,{"$f":"'Detailed price list'!B108","v":"125W/250W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C108","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D108","v":36.364894105094436},36.503999999999998,-0.13910589490556191,-3.8107027971061233E-3]
[null,{"$f":"'Detailed price list'!B109","v":"150W SON"},{"$f":"'Detailed price list'!C109","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D109","v":38.275593590396724},46.051200000000001,-7.7756064096032773,-0.16884698790918101]
[null,{"$f":"'Detailed price list'!B110","v":"150W SON - PARKVILLE"},{"$f":"'Detailed price list'!C110","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D110","v":112.68158664826636},120.9816,-8.3000133517336394,-6.8605584251932847E-2]
[null,{"$f":"'Detailed price list'!B111","v":"150W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C111","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D111","v":46.716707449194274},54.550800000000002,-7.8340925508057282,-0.14361095622439501]
[null,{"$f":"'Detailed price list'!B112","v":"150W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C112","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D112","v":58.844744602639018},66.765600000000006,-7.9208553973609881,-0.11863677398781688]
[null,{"$f":"'Detailed price list'!B113","v":"150W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C113","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D113","v":45.746464476918703},53.578800000000001,-7.8323355230812979,-0.14618348158378497]
[null,{"$f":"'Detailed price list'!B114","v":"150W/250W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C114","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D114","v":73.188816704761194},81.205200000000005,-8.0163832952388105,-9.8717610389960367E-2]
[null,{"$f":"'Detailed price list'!B115","v":"250W MBF"},{"$f":"'Detailed price list'!C115","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D115","v":37.499399212576257},45.284400000000005,-7.7850007874237477,-0.17191352402645826]
[null,{"$f":"'Detailed price list'!B116","v":"250W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C116","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D116","v":46.716707449194274},54.550800000000002,-7.8340925508057282,-0.14361095622439501]
[null,{"$f":"'Detailed price list'!B117","v":"250W SON"},{"$f":"'Detailed price list'!C117","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D117","v":38.275593590396724},46.051200000000001,-7.7756064096032773,-0.16884698790918101]
[null,{"$f":"'Detailed price list'!B118","v":"250W SON - PARKVILLE"},{"$f":"'Detailed price list'!C118","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D118","v":122.14339611389784},130.50720000000001,-8.3638038861021755,-6.4086915404683989E-2]
[null,{"$f":"'Detailed price list'!B119","v":"250W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C119","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D119","v":46.716707449194274},54.550800000000002,-7.8340925508057282,-0.14361095622439501]
[null,{"$f":"'Detailed price list'!B120","v":"250W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C120","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D120","v":58.844744602639018},66.765600000000006,-7.9208553973609881,-0.11863677398781688]
[null,{"$f":"'Detailed price list'!B121","v":"250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C121","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D121","v":45.746464476918703},53.578800000000001,-7.8323355230812979,-0.14618348158378497]
[null,{"$f":"'Detailed price list'!B122","v":"250W SON GEC 'BOSTON 3'"},{"$f":"'Detailed price list'!C122","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D122","v":104.55677199843068},112.80600000000001,-8.2492280015693353,-7.31275641505712E-2]
[null,{"$f":"'Detailed price list'!B123","v":"2X14W TF - T5 PIERLIGHT"},{"$f":"'Detailed price list'!C123","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D123","v":34.467389924215077},34.581600000000009,-0.11421007578493203,-3.3026255518811159E-3]
[null,{"$f":"'Detailed price list'!B124","v":"2x14W TF - T5 PIERLITE M"},{"$f":"'Detailed price list'!C124","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D124","v":34.467389924215077},34.581600000000009,-0.11421007578493203,-3.3026255518811159E-3]
[null,{"$f":"'Detailed price list'!B125","v":"2x250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C125","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D125","v":66.606688380843664},74.584800000000001,-7.978111619156337,-0.1069669908500973]
[null,{"$f":"'Detailed price list'!B126","v":"2x400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C126","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D126","v":138.29017965850801},146.77200000000002,-8.4818203414920106,-5.7789090163600752E-2]
[null,{"$f":"'Detailed price list'!B127","v":"2x80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C127","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D127","v":70.972781756083748},71.344800000000006,-0.37201824391625848,-5.2143708289357944E-3]
[null,{"$f":"'Detailed price list'!B128","v":"400W MBF"},{"$f":"'Detailed price list'!C128","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D128","v":28.9321537673829},36.644400000000005,-7.7122462326171046,-0.21046179587104996]
[null,{"$f":"'Detailed price list'!B129","v":"400W MBF - B2229"},{"$f":"'Detailed price list'!C129","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D129","v":28.9321537673829},36.644400000000005,-7.7122462326171046,-0.21046179587104996]
[null,{"$f":"'Detailed price list'!B130","v":"400W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C130","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D130","v":63.633239973797131},71.59320000000001,-7.9599600262028787,-0.11118318536121975]
[null,{"$f":"'Detailed price list'!B131","v":"400W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C131","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D131","v":70.416160051095432},78.418800000000005,-8.002639948904573,-0.10205001796641332]
[null,{"$f":"'Detailed price list'!B132","v":"400W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C132","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D132","v":54.265197773498272},62.154000000000003,-7.8888022265017312,-0.12692348403162679]
[null,{"$f":"'Detailed price list'!B133","v":"400W SON"},{"$f":"'Detailed price list'!C133","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D133","v":42.059541182271495},49.863600000000005,-7.8040588177285102,-0.15650813053466878]
[null,{"$f":"'Detailed price list'!B134","v":"400W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C134","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D134","v":46.716707449194274},54.550800000000002,{"$f":"IF(E135=0,0,D135-E135)","v":-7.8340925508057282},-0.14361095622439501]
[null,{"$f":"'Detailed price list'!B135","v":"400W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C135","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D135","v":66.606688380843664},74.584800000000001,-7.978111619156337,-0.1069669908500973]
[null,{"$f":"'Detailed price list'!B136","v":"400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C136","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D136","v":45.746464476918703},53.578800000000001,-7.8323355230812979,-0.14618348158378497]
[null,{"$f":"'Detailed price list'!B137","v":"42W MBF SYLVANIA SUB ECO"},{"$f":"'Detailed price list'!C137","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D137","v":31.677941378922792},31.773600000000005,-9.5658621077213013E-2,-3.010632130989658E-3]
[null,{"$f":"'Detailed price list'!B138","v":"4x250W SON"},{"$f":"'Detailed price list'!C138","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D138","v":75.65711482623027},83.7,-8.0428851737697329,-9.6091818085659891E-2]
[null,{"$f":"'Detailed price list'!B139","v":"4x600W SON"},{"$f":"'Detailed price list'!C139","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D139","v":118.02956591144937},126.36000000000001,-8.3304340885506463,-6.5926195699197887E-2]
[null,{"$f":"'Detailed price list'!B140","v":"50W MBF"},{"$f":"'Detailed price list'!C140","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D140","v":23.915997600718157},23.9544,-3.8402399281842747E-2,-1.6031459473767971E-3]
[null,{"$f":"'Detailed price list'!B141","v":"50W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C141","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D141","v":70.972781756083748},71.344800000000006,-0.37201824391625848,-5.2143708289357944E-3]
[null,{"$f":"'Detailed price list'!B142","v":"50W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C142","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D142","v":70.972781756083748},71.344800000000006,-0.37201824391625848,-5.2143708289357944E-3]
[null,{"$f":"'Detailed price list'!B143","v":"50W MBF - PLAIN"},{"$f":"'Detailed price list'!C143","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D143","v":23.915997600718157},23.9544,-3.8402399281842747E-2,{"$f":"IF(E144=0,0,F144/E144)","v":-1.6031459473767971E-3}]
[null,{"$f":"'Detailed price list'!B144","v":"50W SON"},{"$f":"'Detailed price list'!C144","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D144","v":23.139803222897694},23.1876,-4.779677710230601E-2,-2.0613076429775402E-3]
[null,{"$f":"'Detailed price list'!B145","v":"50W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C145","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D145","v":36.044034754162894},36.18,-0.1359652458371059,-3.7580222729990576E-3]
[null,{"$f":"'Detailed price list'!B146","v":"50W SON - PLAIN"},{"$f":"'Detailed price list'!C146","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D146","v":23.139803222897694},23.1876,-4.779677710230601E-2,-2.0613076429775402E-3]
[null,{"$f":"'Detailed price list'!B147","v":"70W MBI"},{"$f":"'Detailed price list'!C147","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D147","v":29.890753823991179},29.980800000000002,-9.0046176008822698E-2,-3.0034614156000737E-3]
[null,{"$f":"'Detailed price list'!B148","v":"70W MBI - MACQUARIE DEC."},{"$f":"'Detailed price list'!C148","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D148","v":115.25273052479668},115.95960000000001,-0.70686947520333376,-6.0958254012891877E-3]
[null,{"$f":"'Detailed price list'!B149","v":"70W MBI II"},{"$f":"'Detailed price list'!C149","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D149","v":26.341605031407106},26.406000000000002,-6.4394968592896618E-2,-2.4386491173557755E-3]
[null,{"$f":"'Detailed price list'!B150","v":"70W MBI II AERO"},{"$f":"'Detailed price list'!C150","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D150","v":27.31184800368268},27.3888,-7.6951996317319526E-2,-2.8096154748407935E-3]
[null,{"$f":"'Detailed price list'!B151","v":"70W SON"},{"$f":"'Detailed price list'!C151","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D151","v":26.244580734179547},26.308800000000002,-6.4219265820455007E-2,-2.4409804255783236E-3]
[null,{"$f":"'Detailed price list'!B152","v":"70W SON - BOURKE HILL"},{"$f":"'Detailed price list'!C152","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D152","v":79.359562008433883},79.801200000000009,-0.44163799156612527,-5.5342274497892918E-3]
[null,{"$f":"'Detailed price list'!B153","v":"70W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C153","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D153","v":74.011582745250877},74.412000000000006,-0.40041725474912937,-5.38108443193476E-3]
[null,{"$f":"'Detailed price list'!B154","v":"70W SON - PARKVILLE"},{"$f":"'Detailed price list'!C154","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D154","v":92.803248632284308},93.344400000000007,-0.54115136771569894,-5.7973629667735704E-3]
[null,{"$f":"'Detailed price list'!B155","v":"70W SON - PLAIN"},{"$f":"'Detailed price list'!C155","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D155","v":26.244580734179547},26.308800000000002,-6.4219265820455007E-2,-2.4409804255783236E-3]
[null,{"$f":"'Detailed price list'!B156","v":"70W SON BOLLARD"},{"$f":"'Detailed price list'!C156","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D156","v":56.527804384844934},56.808000000000007,-0.28019561515507263,-4.9323266996738595E-3]
[null,{"$f":"'Detailed price list'!B157","v":"70W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C157","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D157","v":31.623704796772589},31.719600000000003,-9.5895203227414072E-2,-3.0232160313312293E-3]
[null,{"$f":"'Detailed price list'!B158","v":"80W MBF - BEGA+CURVE BRA"},{"$f":"'Detailed price list'!C158","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D158","v":115.86980505516391},116.57520000000001,-0.70539494483610099,-6.0509863576138061E-3]
[null,{"$f":"'Detailed price list'!B159","v":"80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C159","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D159","v":54.368043528559504},54.637200000000007,-0.26915647144050325,-4.9262493583218615E-3]
[null,{"$f":"'Detailed price list'!B160","v":"80W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C160","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D160","v":69.794906787741212},70.178400000000011,-0.38349321225879862,-5.4645476707761726E-3]
[null,{"$f":"'Detailed price list'!B161","v":"80W MBF - PLAIN"},{"$f":"'Detailed price list'!C161","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D161","v":22.809920612323999},22.852800000000002,-4.2879387676002523E-2,-1.8763297134706696E-3]
[null,{"$f":"'Detailed price list'!B162","v":"80W MBF - REGAL/FLINDERS"},{"$f":"'Detailed price list'!C162","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D162","v":126.25722631634629},127.04040000000001,-0.78317368365371465,-6.1647608450045386E-3]
[null,{"$f":"'Detailed price list'!B163","v":"80W MBF BOLLARD"},{"$f":"'Detailed price list'!C163","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D163","v":45.009079817989239},45.198000000000008,-0.18892018201076866,-4.1798349929370463E-3]
[null,{"$f":"'Detailed price list'!B164","v":"80W MBF TOORAK"},{"$f":"'Detailed price list'!C164","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D164","v":63.695959464016909},64.033200000000008,-0.33724053598309922,-5.266651299374374E-3]
[null,{"$f":"'Detailed price list'!B165","v":"TH FLOODLIGHT"},{"$f":"'Detailed price list'!C165","v":"Capital - Traditional Luminaire"},{"$f":"+'Detailed price list'!D165","v":123.99461970499964},132.37559999999999,-8.3809802950003558,-6.3312123193400877E-2]
[null,{"$f":"'Detailed price list'!B166","v":"10W LED PH RRW"},{"$f":"'Detailed price list'!C166","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D166","v":54.925297988176411},54.205199999999998,0.72009798817641268,1.3284666197641789E-2]
[null,{"$f":"'Detailed price list'!B167","v":"16W LED PH"},{"$f":"'Detailed price list'!C167","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D167","v":55.075713060866065},54.345600000000005,0.73011306086605998,1.3434630602404978E-2]
[null,{"$f":"'Detailed price list'!B168","v":"17W LED ALD"},{"$f":"'Detailed price list'!C168","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D168","v":51.098738538951842},50.619599999999998,0.47913853895184388,9.4654746175758774E-3]
[null,{"$f":"'Detailed price list'!B169","v":"17W LED ALD RRW"},{"$f":"'Detailed price list'!C169","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D169","v":51.098738538951842},50.619599999999998,0.47913853895184388,9.4654746175758774E-3]
[null,{"$f":"'Detailed price list'!B170","v":"17W LED ALD RRW ZHAGA"},{"$f":"'Detailed price list'!C170","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D170","v":53.797184943004076},53.308800000000005,0.4883849430040712,9.1614319400187428E-3]
[null,{"$f":"'Detailed price list'!B171","v":"17W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C171","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D171","v":53.797184943004076},53.308800000000005,0.4883849430040712,9.1614319400187428E-3]
[null,{"$f":"'Detailed price list'!B172","v":"17W LED SY RRW"},{"$f":"'Detailed price list'!C172","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D172","v":68.869611727528905},66.25800000000001,2.6116117275288957,3.9415794734656874E-2]
[null,{"$f":"'Detailed price list'!B173","v":"1x17W LED"},{"$f":"'Detailed price list'!C173","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D173","v":65.023704686724273},62.445600000000006,2.5781046867242665,4.1285609982517041E-2]
[null,{"$f":"'Detailed price list'!B174","v":"20W LED GE"},{"$f":"'Detailed price list'!C174","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D174","v":58.133121238615963},55.620000000000005,2.5131212386159589,4.5183769122904685E-2]
[null,{"$f":"'Detailed price list'!B175","v":"1x22W LED"},{"$f":"'Detailed price list'!C175","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D175","v":67.427396587227179},64.821600000000004,2.6057965872271751,4.0199510459895699E-2]
[null,{"$f":"'Detailed price list'!B176","v":"1x25W LED GE"},{"$f":"'Detailed price list'!C176","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D176","v":58.133121238615963},55.620000000000005,2.5131212386159589,4.5183769122904685E-2]
[null,{"$f":"'Detailed price list'!B177","v":"25W LED PH"},{"$f":"'Detailed price list'!C177","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D177","v":55.22612813355569},54.507600000000004,0.71852813355568657,1.3182164203811698E-2]
[null,{"$f":"'Detailed price list'!B178","v":"28W LED SY"},{"$f":"'Detailed price list'!C178","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D178","v":71.754042008132387},69.12,2.6340420081323828,3.8108246645433774E-2]
[null,{"$f":"'Detailed price list'!B179","v":"1x29W LED"},{"$f":"'Detailed price list'!C179","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D179","v":43.376575603362355},40.521600000000007,2.8549756033623481,7.0455648428550399E-2]
[null,{"$f":"'Detailed price list'!B180","v":"33W LED LRL"},{"$f":"'Detailed price list'!C180","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D180","v":78.324133202840301},75.621600000000001,2.7025332028403,3.5737582950377933E-2]
[null,{"$f":"'Detailed price list'!B181","v":"34W LED BOURKE HILL"},{"$f":"'Detailed price list'!C181","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D181","v":156.60588712637622},173.21039999999999,-16.604512873623776,-9.5863255749214685E-2]
[null,{"$f":"'Detailed price list'!B182","v":"40W LED ALD"},{"$f":"'Detailed price list'!C182","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D182","v":56.247492737497005},53.751600000000003,2.4958927374970017,4.6433831504494781E-2]
[null,{"$f":"'Detailed price list'!B183","v":"40W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C183","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D183","v":57.246202559777622},56.743200000000002,0.50300255977762021,8.8645434127370363E-3]
[null,{"$f":"'Detailed price list'!B184","v":"42W LED LRL"},{"$f":"'Detailed price list'!C184","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D184","v":85.855701157749365},96.778800000000004,-10.923098842250639,-0.11286664891743479]
[null,{"$f":"'Detailed price list'!B185","v":"49W LED PH"},{"$f":"'Detailed price list'!C185","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D185","v":59.136920023486454},58.395600000000002,0.74132002348645187,1.2694792475570964E-2]
[null,{"$f":"'Detailed price list'!B186","v":"49W LED PH ZHAGA"},{"$f":"'Detailed price list'!C186","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D186","v":67.409749021416914},66.744,0.66574902141691439,9.9746647101898959E-3]
[null,{"$f":"'Detailed price list'!B187","v":"50W LED SY PT"},{"$f":"'Detailed price list'!C187","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D187","v":203.23893389730284},199.34640000000002,3.8925338973028261,1.9526482029787476E-2]
[null,{"$f":"'Detailed price list'!B188","v":"58W LED ALD"},{"$f":"'Detailed price list'!C188","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D188","v":83.638878315293837},80.4816,3.1572783152938371,3.9229815452151012E-2]
[null,{"$f":"'Detailed price list'!B189","v":"58W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C189","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D189","v":86.63797679793467},83.473200000000006,3.1647767979346639,3.7913687242548073E-2]
[null,{"$f":"'Detailed price list'!B190","v":"70W LED PH FLOOD"},{"$f":"'Detailed price list'!C190","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D190","v":76.735483528174896},89.704800000000006,-12.96931647182511,-0.14457773131231672]
[null,{"$f":"'Detailed price list'!B191","v":"74W LED ALD"},{"$f":"'Detailed price list'!C191","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D191","v":83.638878315293837},94.186800000000005,-10.547921684706168,-0.11198938370032921]
[null,{"$f":"'Detailed price list'!B192","v":"74W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C192","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D192","v":86.63797679793467},97.167600000000007,-10.529623202065338,-0.10836557867092876]
[null,{"$f":"'Detailed price list'!B193","v":"76W LED PH"},{"$f":"'Detailed price list'!C193","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D193","v":60.189825532313975},73.137600000000006,-12.947774467686031,-0.17703307830289797]
[null,{"$f":"'Detailed price list'!B194","v":"76W LED PH ZHAGA"},{"$f":"'Detailed price list'!C194","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D194","v":68.462654530244436},81.496799999999993,-13.034145469755558,-0.15993444490772102]
[null,{"$f":"'Detailed price list'!B195","v":"100W LED ALD"},{"$f":"'Detailed price list'!C195","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D195","v":117.74468037108784},128.36880000000002,-10.624119628912183,-8.2762475219151241E-2]
[null,{"$f":"'Detailed price list'!B196","v":"100W LED SY CT"},{"$f":"'Detailed price list'!C196","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D196","v":221.33018819389434},217.2636,4.0665881938943471,1.871730098320357E-2]
[null,{"$f":"'Detailed price list'!B197","v":"100W LED SY PT"},{"$f":"'Detailed price list'!C197","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D197","v":218.31497914446243},214.28280000000001,4.0321791444624182,1.8817091919941395E-2]
[null,{"$f":"'Detailed price list'!B198","v":"110W LED SY FLOOD"},{"$f":"'Detailed price list'!C198","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D198","v":119.00211895396502},131.67360000000002,{"$f":"IF(E199=0,0,D199-E199)","v":-12.671481046034998},-9.6234029038736665E-2]
[null,{"$f":"'Detailed price list'!B199","v":"120W LED PH FLOOD"},{"$f":"'Detailed price list'!C199","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D199","v":85.309142671484622},98.204400000000007,-12.895257328515385,-0.13131038251356744]
[null,{"$f":"'Detailed price list'!B200","v":"140W LED PH"},{"$f":"'Detailed price list'!C200","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D200","v":65.45435307645154},78.364800000000002,-12.910446923548463,-0.16474803640854646]
[null,{"$f":"'Detailed price list'!B201","v":"140W LED PH ZHAGA"},{"$f":"'Detailed price list'!C201","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D201","v":73.727182074382},86.713200000000015,-12.986017925618015,-0.14975825970691906]
[null,{"$f":"'Detailed price list'!B202","v":"150W LED SY FLOOD"},{"$f":"'Detailed price list'!C202","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D202","v":124.5674766434819},137.19240000000002,-12.624923356518124,-9.2023489322426918E-2]
[null,{"$f":"'Detailed price list'!B203","v":"150W LED SY PT"},{"$f":"'Detailed price list'!C203","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D203","v":233.39102439162198},229.19760000000002,4.19342439162196,1.8296109521312439E-2]
[null,{"$f":"'Detailed price list'!B204","v":"152W LED PH FLOOD"},{"$f":"'Detailed price list'!C204","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D204","v":86.061218034932864},98.97120000000001,-12.909981965067146,-0.13044180493989307]
[null,{"$f":"'Detailed price list'!B205","v":"170W LED ALD"},{"$f":"'Detailed price list'!C205","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D205","v":92.486218839084373},102.69720000000001,-10.210981160915637,-9.9428038553296835E-2]
[null,{"$f":"'Detailed price list'!B206","v":"170W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C206","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D206","v":95.485317321725191},105.6888,-10.20348267827481,-9.6542705360216127E-2]
[null,{"$f":"'Detailed price list'!B207","v":"175W LED SY FLOOD"},{"$f":"'Detailed price list'!C207","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D207","v":143.21894565699785},155.70359999999999,-12.484654343002148,{"$f":"IF(E208=0,0,F208/E208)","v":-8.0182181677251829E-2}]
[null,{"$f":"'Detailed price list'!B208","v":"200W LED ALD"},{"$f":"'Detailed price list'!C208","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D208","v":117.74468037108784},128.36880000000002,-10.624119628912183,-8.2762475219151241E-2]
[null,{"$f":"'Detailed price list'!B209","v":"224W LED PH"},{"$f":"'Detailed price list'!C209","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D209","v":77.788389037002403},90.601200000000006,-12.812810962997602,-0.14141988144745987]
[null,{"$f":"'Detailed price list'!B210","v":"224W LED PH ZHAGA"},{"$f":"'Detailed price list'!C210","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D210","v":86.061218034932864},98.97120000000001,-12.909981965067146,-0.13044180493989307]
[null,{"$f":"'Detailed price list'!B211","v":"258W LED ALD"},{"$f":"'Detailed price list'!C211","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D211","v":105.08270812726531},114.79320000000001,-9.7104918727347069,-8.4591176765999254E-2]
[null,{"$f":"'Detailed price list'!B212","v":"258W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C212","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D212","v":107.05376522042476},117.7848,-10.731034779575239,-9.1107127401627699E-2]
[null,{"$f":"'Detailed price list'!B213","v":"298W LED ALD"},{"$f":"'Detailed price list'!C213","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D213","v":173.99107084285561},184.07520000000002,-10.084129157144417,-5.478266033199701E-2]
[null,{"$f":"'Detailed price list'!B214","v":"600W LED ALD HM"},{"$f":"'Detailed price list'!C214","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D214","v":409.85974501393099},406.60920000000004,3.250545013930946,7.9942731594143598E-3]
[null,{"$f":"'Detailed price list'!B215","v":"COLONIAL ROCKS SPHERE"},{"$f":"'Detailed price list'!C215","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D215","v":126.48827712172867},126.1764,0.31187712172867066,2.4717547951017041E-3]
[null,{"$f":"'Detailed price list'!B216","v":"LED TRIAL"},{"$f":"'Detailed price list'!C216","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D216","v":43.376575603362355},40.521600000000007,2.8549756033623481,7.0455648428550399E-2]
[null,{"$f":"'Detailed price list'!B217","v":"Spare Luminaire 1"},{"$f":"'Detailed price list'!C217","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D217","v":0},0,0,0]
[null,{"$f":"'Detailed price list'!B218","v":"Spare Luminaire 2"},{"$f":"'Detailed price list'!C218","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D218","v":0},0,0,0]
[null,{"$f":"'Detailed price list'!B219","v":"Spare Luminaire 3"},{"$f":"'Detailed price list'!C219","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D219","v":0},0,0,0]
[null,{"$f":"'Detailed price list'!B220","v":"Spare Luminaire 4"},{"$f":"'Detailed price list'!C220","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D220","v":0},0,0,0]
[null,{"$f":"'Detailed price list'!B221","v":"Spare Luminaire 5"},{"$f":"'Detailed price list'!C221","v":"Capital - LED Luminaire"},{"$f":"+'Detailed price list'!D221","v":0},0,0,0]
[null,{"$f":"'Detailed price list'!B222","v":"Smart Controller - materials and installation"},{"$f":"'Detailed price list'!C222","v":"Capital - Smart Controller"},{"$f":"+'Detailed price list'!D222","v":50.212860018413146},49.518000000000008,0.69486001841313794,1.4032473411953994E-2]
[null,{"$f":"'Detailed price list'!B223","v":"Smart Controller - material price only"},{"$f":"'Detailed price list'!C223","v":"Capital - Smart Controller"},{"$f":"+'Detailed price list'!D223","v":22.463307418267764},22.258800000000001,0.20450741826776309,9.1877108499902552E-3]
[null,{"$f":"'Detailed price list'!B224","v":"Smart Controller - material price adjusted for PE Cell"},{"$f":"'Detailed price list'!C224","v":"Capital - Smart Controller"},{"$f":"+'Detailed price list'!D224","v":20.596440042210514},20.411999999999999,0.18444004221051458,9.0358633260099255E-3]
[null,{"$f":"'Detailed price list'!B225","v":"COLUMN 10.5M-13.5M"},{"$f":"'Detailed price list'!C225","v":"Capital - Support"},{"$f":"+'Detailed price list'!D225","v":437.20114814128249},449.74440000000004,-12.543251858717554,-2.7889734388505009E-2]
[null,{"$f":"'Detailed price list'!B226","v":"COLUMN 14M-15M"},{"$f":"'Detailed price list'!C226","v":"Capital - Support"},{"$f":"+'Detailed price list'!D226","v":437.20114814128249},449.74440000000004,-12.543251858717554,-2.7889734388505009E-2]
[null,{"$f":"'Detailed price list'!B227","v":"COLUMN 2.5M-3.5M"},{"$f":"'Detailed price list'!C227","v":"Capital - Support"},{"$f":"+'Detailed price list'!D227","v":382.23938581529251},393.20640000000003,-10.967014184707523,-2.7891240286799814E-2]
[null,{"$f":"'Detailed price list'!B228","v":"COLUMN 4-6.5M ORION WATE"},{"$f":"'Detailed price list'!C228","v":"Capital - Support"},{"$f":"+'Detailed price list'!D228","v":393.01620195764349},404.29800000000006,-11.28179804235657,-2.7904659539143326E-2]
[null,{"$f":"'Detailed price list'!B229","v":"COLUMN 4M-6.5M"},{"$f":"'Detailed price list'!C229","v":"Capital - Support"},{"$f":"+'Detailed price list'!D229","v":410.39381798718432},422.17200000000003,-11.778182012815705,-2.7899012755028055E-2]
[null,{"$f":"'Detailed price list'!B230","v":"COLUMN 7M-10M"},{"$f":"'Detailed price list'!C230","v":"Capital - Support"},{"$f":"+'Detailed price list'!D230","v":401.63765487152421},413.15400000000005,-11.516345128475848,-2.7874219125255586E-2]
[null,{"$f":"'Detailed price list'!B231","v":"DECORATIVE COLUMN"},{"$f":"'Detailed price list'!C231","v":"Capital - Support"},{"$f":"+'Detailed price list'!D231","v":421.5747647348735},433.66320000000007,-12.088435265126577,-2.7875169636544156E-2]
[null,{"$f":"'Detailed price list'!B232","v":"DEDICATED SUPPORT & COND"},{"$f":"'Detailed price list'!C232","v":"Capital - Support"},{"$f":"+'Detailed price list'!D232","v":389.91786731671749},401.10120000000001,-11.183332683282515,-2.7881573735711873E-2]
[null,{"$f":"'Detailed price list'!B233","v":"MACQUARIE STANDARD"},{"$f":"'Detailed price list'!C233","v":"Capital - Support"},{"$f":"+'Detailed price list'!D233","v":385.06830005265959},396.12239999999997,-11.054099947340376,-2.7905768387095443E-2]
[null,{"$f":"'Detailed price list'!B234","v":"MAST 15.5M-30M"},{"$f":"'Detailed price list'!C234","v":"Capital - Support"},{"$f":"+'Detailed price list'!D234","v":407.29548334625844},418.98599999999999,-11.690516653741554,-2.7901926684284331E-2]
[null,{"$f":"'Detailed price list'!B235","v":"ORION DOUBLE ARM"},{"$f":"'Detailed price list'!C235","v":"Capital - Support"},{"$f":"+'Detailed price list'!D235","v":373.87186163176585},384.60960000000006,-10.737738368234204,-2.7918539652245295E-2]
[null,{"$f":"'Detailed price list'!B236","v":"POLO 10.5M DECORATIVE 2M"},{"$f":"'Detailed price list'!C236","v":"Capital - Support"},{"$f":"+'Detailed price list'!D236","v":397.3269284145839},408.726,-11.399071585416095,-2.7889274441596803E-2]
[null,{"$f":"'Detailed price list'!B237","v":"ROCKS STANDARD"},{"$f":"'Detailed price list'!C237","v":"Capital - Support"},{"$f":"+'Detailed price list'!D237","v":399.08961140486707},410.54040000000003,-11.450788595132963,-2.7891989668088601E-2]

{"sheet":"Luminaire pricing","index":8,"n_rows":126,"n_cols":23,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,"Luminaire Pricing - post July 2009 annuity capital and annual maintenance charge"]
[null,"This sheet displays the luminaire post July 2009 annuity capital charge, the applicable maintenance charge and the combined total cost by luminaire type."]
[]
[null,null,null,null,null,"Luminaire - post July 09 annual capital charge - Nominal $",null,null,null,null,"Luminnaire annual maintenance charge - Nominal $",null,null,null,null,"Luminnaire total annual charge - Nominal $"]
[null,"Luminaire Type","Maintenance Category","Charge Type","Road Type",{"$f":"'C_CAPEX Build Up'!S14","v":"FY25"},{"$f":"'C_CAPEX Build Up'!T14","v":"FY26"},{"$f":"'C_CAPEX Build Up'!U14","v":"FY27"},{"$f":"'C_CAPEX Build Up'!V14","v":"FY28"},{"$f":"'C_CAPEX Build Up'!W14","v":"FY29"},{"$f":"F5","v":"FY25"},{"$f":"G5","v":"FY26"},{"$f":"H5","v":"FY27"},{"$f":"I5","v":"FY28"},{"$f":"J5","v":"FY29"},{"$f":"K5","v":"FY25"},"FY26","FY27","FY28","FY29",null,"Capital Row Ref","Opex Row Ref"]
[null,"1000W SON","SON1x1000","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V6)","v":102.99079984117789},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V6)","v":105.95143337697721},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V6)","v":108.99717500929404},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V6)","v":112.13047130505579},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V6)","v":115.35383916162816},{"$f":"IF($W6=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W6))","v":56.573003226356114},{"$f":"IF($W6=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W6))","v":58.199283737150495},{"$f":"IF($W6=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W6))","v":59.872314254996958},{"$f":"IF($W6=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W6))","v":61.593438682835291},{"$f":"IF($W6=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W6))","v":63.364039556222153},{"$f":"F6+K6","v":159.563803067534},164.1507171141277,168.86948926429099,173.72390998789109,178.71787871785031,null,{"$f":"MATCH($B6,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":32},{"$f":"IFERROR(MATCH($C6,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":20}]
[null,"1000W SON FLOODLIGHT","SON1x1000","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V7)","v":83.267700700759917},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V7)","v":85.661362537775815},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V7)","v":88.123833972532097},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V7)","v":90.657093045814634},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V7)","v":93.26317466032215},{"$f":"IF($W7=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W7))","v":56.573003226356114},{"$f":"IF($W7=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W7))","v":58.199283737150495},{"$f":"IF($W7=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W7))","v":59.872314254996958},{"$f":"IF($W7=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W7))","v":61.593438682835291},{"$f":"IF($W7=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W7))","v":63.364039556222153},139.84070392711604,143.8606462749263,147.99614822752906,152.25053172864992,156.6272142165443,null,{"$f":"MATCH($B7,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":33},{"$f":"IFERROR(MATCH($C7,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":20}]
[null,"1000W/1500W MBI FLOODLIG","MBI1x1000","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V8)","v":114.73850174949061},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V8)","v":118.03684156868572},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V8)","v":121.42999738597221},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V8)","v":124.92069483727207},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V8)","v":128.51173791122545},{"$f":"IF($W8=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W8))","v":48.114559353167074},{"$f":"IF($W8=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W8))","v":49.497688508400984},{"$f":"IF($W8=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W8))","v":50.920577900157397},{"$f":"IF($W8=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W8))","v":52.384370499360145},{"$f":"IF($W8=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W8))","v":53.890242133441127},162.85306110265768,167.53453007708669,172.35057528612961,177.3050653366322,182.40198004466657,null,{"$f":"MATCH($B8,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":34},{"$f":"IFERROR(MATCH($C8,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":13}]
[null,"100W MBI","MBI1x100","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V9)","v":35.238733087174168},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V9)","v":36.251726238968843},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V9)","v":37.293839482085879},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V9)","v":38.36590991963611},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V9)","v":39.468798718584111},{"$f":"IF($W9=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W9))","v":46.21184843970039},{"$f":"IF($W9=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W9))","v":47.540281158475629},{"$f":"IF($W9=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W9))","v":48.906901778144189},{"$f":"IF($W9=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W9))","v":50.312808070353846},{"$f":"IF($W9=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W9))","v":51.75912936393572},81.450581526874558,83.792007397444479,86.200741260230075,88.678717989989963,91.227928082519838,null,{"$f":"MATCH($B9,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":35},{"$f":"IFERROR(MATCH($C9,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":12}]
[null,"100W MBI FLOODLIGHT","MBI1x100","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V10)","v":38.632643004194151},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V10)","v":39.743199467792465},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V10)","v":40.885680634515701},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V10)","v":42.061004230479568},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V10)","v":43.270114363289373},{"$f":"IF($W10=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W10))","v":46.21184843970039},{"$f":"IF($W10=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W10))","v":47.540281158475629},{"$f":"IF($W10=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W10))","v":48.906901778144189},{"$f":"IF($W10=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W10))","v":50.312808070353846},{"$f":"IF($W10=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W10))","v":51.75912936393572},84.84449144389454,87.283480626268101,89.792582412659897,92.373812300833407,95.029243727225094,null,{"$f":"MATCH($B10,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":36},{"$f":"IFERROR(MATCH($C10,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":12}]
[null,"100W SON","SON1x100","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V11)","v":37.887496401486494},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V11)","v":38.97663244671282},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V11)","v":40.097077431237778},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V11)","v":41.249731380071381},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V11)","v":42.435520190866932},{"$f":"IF($W11=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W11))","v":55.248908582398755},{"$f":"IF($W11=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W11))","v":56.837125897125937},{"$f":"IF($W11=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W11))","v":58.470999032095023},{"$f":"IF($W11=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W11))","v":60.151840436114263},{"$f":"IF($W11=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W11))","v":61.88100028641},93.136404983885257,95.813758343838757,98.568076463332801,101.40157181618565,104.31652047727692,null,{"$f":"MATCH($B11,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":37},{"$f":"IFERROR(MATCH($C11,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"100W SON - PLAIN","SON1x100","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V12)","v":37.887496401486494},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V12)","v":38.97663244671282},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V12)","v":40.097077431237778},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V12)","v":41.249731380071381},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V12)","v":42.435520190866932},{"$f":"IF($W12=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W12))","v":55.248908582398755},{"$f":"IF($W12=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W12))","v":56.837125897125937},{"$f":"IF($W12=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W12))","v":58.470999032095023},{"$f":"IF($W12=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W12))","v":60.151840436114263},{"$f":"IF($W12=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W12))","v":61.88100028641},93.136404983885257,95.813758343838757,98.568076463332801,101.40157181618565,104.31652047727692,null,{"$f":"MATCH($B12,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":38},{"$f":"IFERROR(MATCH($C12,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"100W SON FLOODLIGHT","SON1x100","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V13)","v":58.276182220885531},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V13)","v":59.951423307347341},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V13)","v":61.674821850094332},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V13)","v":63.447762211421946},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V13)","v":65.271668549310704},{"$f":"IF($W13=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W13))","v":55.248908582398755},{"$f":"IF($W13=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W13))","v":56.837125897125937},{"$f":"IF($W13=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W13))","v":58.470999032095023},{"$f":"IF($W13=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W13))","v":60.151840436114263},{"$f":"IF($W13=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W13))","v":61.88100028641},113.52509080328429,116.78854920447327,120.14582088218935,123.59960264753622,127.1526688357207,null,{"$f":"MATCH($B13,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":39},{"$f":"IFERROR(MATCH($C13,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"125W MBF","MBF1x125","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V14)","v":26.341605031407106},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V14)","v":27.098836156546721},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V14)","v":27.877835088780721},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V14)","v":28.679227578174007},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V14)","v":29.503657362967409},{"$f":"IF($W14=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W14))","v":36.193297709064282},{"$f":"IF($W14=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W14))","v":37.23373133161958},{"$f":"IF($W14=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W14))","v":38.304073865256846},{"$f":"IF($W14=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W14))","v":39.4051850889593},{"$f":"IF($W14=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W14))","v":40.537949497417728},62.534902740471388,64.332567488166305,66.181908954037567,68.084412667133307,70.041606860385144,null,{"$f":"MATCH($B14,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":40},{"$f":"IFERROR(MATCH($C14,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - BOURKE HILL","MBF1x125","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V15)","v":81.416477109658103},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V15)","v":83.756922594781102},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V15)","v":86.164647889388547},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V15)","v":88.641587058081839},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V15)","v":91.189729763210195},{"$f":"IF($W15=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W15))","v":36.193297709064282},{"$f":"IF($W15=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W15))","v":37.23373133161958},{"$f":"IF($W15=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W15))","v":38.304073865256846},{"$f":"IF($W15=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W15))","v":39.4051850889593},{"$f":"IF($W15=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W15))","v":40.537949497417728},117.60977481872239,120.99065392640068,124.4687217546454,128.04677214704114,131.72767926062792,null,{"$f":"MATCH($B15,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":41},{"$f":"IFERROR(MATCH($C15,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - PARKVILLE","MBF1x125","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V16)","v":102.50567835504009},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V16)","v":105.45236630596182},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V16)","v":108.48376146549332},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V16)","v":111.60229887640465},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V16)","v":114.81048358062398},{"$f":"IF($W16=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W16))","v":36.193297709064282},{"$f":"IF($W16=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W16))","v":37.23373133161958},{"$f":"IF($W16=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W16))","v":38.304073865256846},{"$f":"IF($W16=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W16))","v":39.4051850889593},{"$f":"IF($W16=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W16))","v":40.537949497417728},138.69897606410439,142.68609763758138,146.78783533075017,151.00748396536395,155.34843307804169,null,{"$f":"MATCH($B16,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":42},{"$f":"IFERROR(MATCH($C16,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - PLAIN","MBF1x125","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V17)","v":26.341605031407106},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V17)","v":27.098836156546721},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V17)","v":27.877835088780721},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V17)","v":28.679227578174007},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V17)","v":29.503657362967409},{"$f":"IF($W17=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W17))","v":36.193297709064282},{"$f":"IF($W17=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W17))","v":37.23373133161958},{"$f":"IF($W17=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W17))","v":38.304073865256846},{"$f":"IF($W17=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W17))","v":39.4051850889593},{"$f":"IF($W17=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W17))","v":40.537949497417728},62.534902740471388,64.332567488166305,66.181908954037567,68.084412667133307,70.041606860385144,null,{"$f":"MATCH($B17,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":43},{"$f":"IFERROR(MATCH($C17,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W/250W MBF FLOODLIGHT","MBF1x125","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V18)","v":36.364894105094436},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V18)","v":37.410260537623948},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V18)","v":38.485677682664857},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V18)","v":39.592009395506885},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V18)","v":40.730144364327209},{"$f":"IF($W18=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W18))","v":36.193297709064282},{"$f":"IF($W18=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W18))","v":37.23373133161958},{"$f":"IF($W18=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W18))","v":38.304073865256846},{"$f":"IF($W18=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W18))","v":39.4051850889593},{"$f":"IF($W18=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W18))","v":40.537949497417728},72.558191814158718,74.643991869243536,76.789751547921696,78.997194484466178,81.268093861744944,null,{"$f":"MATCH($B18,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":44},{"$f":"IFERROR(MATCH($C18,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"150W SON","SON1x150","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V19)","v":38.275593590396724},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V19)","v":39.375886103525126},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V19)","v":40.507808266278353},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V19)","v":41.6722693229923},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V19)","v":42.870204655670271},{"$f":"IF($W19=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W19))","v":54.591859558664247},{"$f":"IF($W19=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W19))","v":56.161188959351222},{"$f":"IF($W19=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W19))","v":57.775631217298795},{"$f":"IF($W19=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W19))","v":59.436483172985021},{"$f":"IF($W19=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W19))","v":61.14507894661989},92.867453149060964,95.53707506287634,98.283439483577155,101.10875249597731,104.01528360229017,null,{"$f":"MATCH($B19,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":45},{"$f":"IFERROR(MATCH($C19,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON - PARKVILLE","SON1x150","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V20)","v":112.68158664826636},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V20)","v":115.92079718758048},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V20)","v":119.25312396025716},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V20)","v":122.68124373979117},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V20)","v":126.2079102477677},{"$f":"IF($W20=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W20))","v":54.591859558664247},{"$f":"IF($W20=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W20))","v":56.161188959351222},{"$f":"IF($W20=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W20))","v":57.775631217298795},{"$f":"IF($W20=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W20))","v":59.436483172985021},{"$f":"IF($W20=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W20))","v":61.14507894661989},167.2734462069306,172.08198614693168,177.02875517755595,182.11772691277619,187.35298919438759,null,{"$f":"MATCH($B20,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":46},{"$f":"IFERROR(MATCH($C20,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON - PARKWAY 1","SON1x150","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V21)","v":46.716707449194274},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V21)","v":48.059653139192797},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V21)","v":49.441203928410843},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V21)","v":50.862469581522333},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V21)","v":52.324591765143055},{"$f":"IF($W21=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W21))","v":54.591859558664247},{"$f":"IF($W21=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W21))","v":56.161188959351222},{"$f":"IF($W21=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W21))","v":57.775631217298795},{"$f":"IF($W21=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W21))","v":59.436483172985021},{"$f":"IF($W21=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W21))","v":61.14507894661989},101.30856700785853,104.22084209854401,107.21683514570964,110.29895275450735,113.46967071176294,null,{"$f":"MATCH($B21,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":47},{"$f":"IFERROR(MATCH($C21,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON ACTIVE REACTOR","SON1x150 AR","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V22)","v":58.844744602639018},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V22)","v":60.536329914577365},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V22)","v":62.276542523428773},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V22)","v":64.066780297801088},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V22)","v":65.908481290247593},{"$f":"IF($W22=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W22))","v":54.591859558664247},{"$f":"IF($W22=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W22))","v":56.161188959351222},{"$f":"IF($W22=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W22))","v":57.775631217298795},{"$f":"IF($W22=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W22))","v":59.436483172985021},{"$f":"IF($W22=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W22))","v":61.14507894661989},113.43660416130326,116.69751887392859,120.05217374072757,123.50326347078611,127.05356023686748,null,{"$f":"MATCH($B22,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":48},{"$f":"IFERROR(MATCH($C22,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":22}]
[null,"150W SON FLOODLIGHT","SON1x150","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V23)","v":45.746464476918703},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V23)","v":47.06151899716204},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V23)","v":48.414376840809418},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V23)","v":49.806124724220041},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V23)","v":51.237880603134698},{"$f":"IF($W23=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W23))","v":54.591859558664247},{"$f":"IF($W23=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W23))","v":56.161188959351222},{"$f":"IF($W23=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W23))","v":57.775631217298795},{"$f":"IF($W23=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W23))","v":59.436483172985021},{"$f":"IF($W23=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W23))","v":61.14507894661989},100.33832403558296,103.22270795651326,106.19000805810822,109.24260789720506,112.38295954975459,null,{"$f":"MATCH($B23,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":49},{"$f":"IFERROR(MATCH($C23,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W/250W MBI FLOODLIGHT","MBI1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V24)","v":73.188816704761194},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V24)","v":75.292745070360212},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V24)","v":77.457154186528385},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V24)","v":79.683782668158315},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V24)","v":81.974419109379255},{"$f":"IF($W24=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W24))","v":45.867219089019727},{"$f":"IF($W24=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W24))","v":47.185744891695478},{"$f":"IF($W24=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W24))","v":48.542173805282474},{"$f":"IF($W24=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W24))","v":49.937595414689746},{"$f":"IF($W24=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W24))","v":51.37313062666891},119.05603579378092,122.47848996205569,125.99932799181086,129.62137808284805,133.34754973604817,null,{"$f":"MATCH($B24,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":50},{"$f":"IFERROR(MATCH($C24,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":15}]
[null,"250W MBF","MBF1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V25)","v":37.499399212576257},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V25)","v":38.577378789900514},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V25)","v":39.686346596197204},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V25)","v":40.827193437150456},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V25)","v":42.000835726063578},{"$f":"IF($W25=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W25))","v":49.257506348542584},{"$f":"IF($W25=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W25))","v":50.67349132399896},{"$f":"IF($W25=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W25))","v":52.130181028528121},{"$f":"IF($W25=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W25))","v":53.628745583987005},{"$f":"IF($W25=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W25))","v":55.17038874923719},86.756905561118842,89.250870113899481,91.816527624725325,94.455939021137453,97.171224475300761,null,{"$f":"MATCH($B25,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":51},{"$f":"IFERROR(MATCH($C25,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":6}]
[null,"250W MBF - PARKWAY 1","MBF1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V26)","v":46.716707449194274},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V26)","v":48.059653139192797},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V26)","v":49.441203928410843},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V26)","v":50.862469581522333},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V26)","v":52.324591765143055},{"$f":"IF($W26=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W26))","v":49.257506348542584},{"$f":"IF($W26=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W26))","v":50.67349132399896},{"$f":"IF($W26=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W26))","v":52.130181028528121},{"$f":"IF($W26=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W26))","v":53.628745583987005},{"$f":"IF($W26=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W26))","v":55.17038874923719},95.974213797736866,98.733144463191763,101.57138495693897,104.49121516550935,107.49498051438025,null,{"$f":"MATCH($B26,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":52},{"$f":"IFERROR(MATCH($C26,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":6}]
[null,"250W SON","SON1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V27)","v":38.275593590396724},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V27)","v":39.375886103525126},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V27)","v":40.507808266278353},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V27)","v":41.6722693229923},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V27)","v":42.870204655670271},{"$f":"IF($W27=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W27))","v":54.900845268304259},{"$f":"IF($W27=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W27))","v":56.479056952218997},{"$f":"IF($W27=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W27))","v":58.102636828682911},{"$f":"IF($W27=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W27))","v":59.772889078191021},{"$f":"IF($W27=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W27))","v":61.491155371970699},93.176438858700976,95.854943055744116,98.610445094961264,101.44515840118332,104.36136002764097,null,{"$f":"MATCH($B27,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":53},{"$f":"IFERROR(MATCH($C27,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON - PARKVILLE","SON1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V28)","v":122.14339611389784},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V28)","v":125.65460134066453},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V28)","v":129.26674171854637},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V28)","v":132.98271878820324},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V28)","v":136.8055174996733},{"$f":"IF($W28=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W28))","v":54.900845268304259},{"$f":"IF($W28=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W28))","v":56.479056952218997},{"$f":"IF($W28=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W28))","v":58.102636828682911},{"$f":"IF($W28=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W28))","v":59.772889078191021},{"$f":"IF($W28=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W28))","v":61.491155371970699},177.0442413822021,182.13365829288352,187.36937854722927,192.75560786639426,198.29667287164401,null,{"$f":"MATCH($B28,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":54},{"$f":"IFERROR(MATCH($C28,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON - PARKWAY 1","SON1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V29)","v":46.716707449194274},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V29)","v":48.059653139192797},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V29)","v":49.441203928410843},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V29)","v":50.862469581522333},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V29)","v":52.324591765143055},{"$f":"IF($W29=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W29))","v":54.900845268304259},{"$f":"IF($W29=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W29))","v":56.479056952218997},{"$f":"IF($W29=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W29))","v":58.102636828682911},{"$f":"IF($W29=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W29))","v":59.772889078191021},{"$f":"IF($W29=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W29))","v":61.491155371970699},101.61755271749854,104.53871009141179,107.54384075709376,110.63535865971335,113.81574713711376,null,{"$f":"MATCH($B29,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":55},{"$f":"IFERROR(MATCH($C29,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON ACTIVE REACTOR","SON1x250 AR","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V30)","v":58.844744602639018},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V30)","v":60.536329914577365},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V30)","v":62.276542523428773},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V30)","v":64.066780297801088},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V30)","v":65.908481290247593},{"$f":"IF($W30=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W30))","v":54.900845268304259},{"$f":"IF($W30=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W30))","v":56.479056952218997},{"$f":"IF($W30=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W30))","v":58.102636828682911},{"$f":"IF($W30=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W30))","v":59.772889078191021},{"$f":"IF($W30=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W30))","v":61.491155371970699},113.74558987094328,117.01538686679636,120.37917935211169,123.83966937599212,127.39963666221828,null,{"$f":"MATCH($B30,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":56},{"$f":"IFERROR(MATCH($C30,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":24}]
[null,"250W SON FLOODLIGHT","SON1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V31)","v":45.746464476918703},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V31)","v":47.06151899716204},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V31)","v":48.414376840809418},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V31)","v":49.806124724220041},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V31)","v":51.237880603134698},{"$f":"IF($W31=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W31))","v":54.900845268304259},{"$f":"IF($W31=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W31))","v":56.479056952218997},{"$f":"IF($W31=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W31))","v":58.102636828682911},{"$f":"IF($W31=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W31))","v":59.772889078191021},{"$f":"IF($W31=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W31))","v":61.491155371970699},100.64730974522297,103.54057594938104,106.51701366949233,109.57901380241105,112.7290359751054,null,{"$f":"MATCH($B31,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":57},{"$f":"IFERROR(MATCH($C31,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON GEC 'BOSTON 3'","SON1x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V32)","v":104.55677199843068},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V32)","v":107.56242188221486},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V32)","v":110.65447392868276},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V32)","v":113.83541190474172},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V32)","v":117.10779097710967},{"$f":"IF($W32=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W32))","v":54.900845268304259},{"$f":"IF($W32=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W32))","v":56.479056952218997},{"$f":"IF($W32=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W32))","v":58.102636828682911},{"$f":"IF($W32=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W32))","v":59.772889078191021},{"$f":"IF($W32=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W32))","v":61.491155371970699},159.45761726673493,164.04147883443386,168.75711075736567,173.60830098293275,178.59894634908036,null,{"$f":"MATCH($B32,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":58},{"$f":"IFERROR(MATCH($C32,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"2X14W TF - T5 PIERLIGHT","TF2x14 T5","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V33)","v":34.467389924215077},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V33)","v":35.458209596054374},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V33)","v":36.477511947442729},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V33)","v":37.52611575808077},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V33)","v":38.604863344787447},{"$f":"IF($W33=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W33))","v":38.449204363101344},{"$f":"IF($W33=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W33))","v":39.554487592649444},{"$f":"IF($W33=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W33))","v":40.691543937864218},{"$f":"IF($W33=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W33))","v":41.861286767239982},{"$f":"IF($W33=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W33))","v":43.064655705493927},72.916594287316428,75.012697188703811,77.169055885306946,79.387402525320752,81.669519050281366,null,{"$f":"MATCH($B33,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":59},{"$f":"IFERROR(MATCH($C33,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":37}]
[null,"2x14W TF - T5 PIERLITE M","TF2x14 T5","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V34)","v":34.467389924215077},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V34)","v":35.458209596054374},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V34)","v":36.477511947442729},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V34)","v":37.52611575808077},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V34)","v":38.604863344787447},{"$f":"IF($W34=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W34))","v":38.449204363101344},{"$f":"IF($W34=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W34))","v":39.554487592649444},{"$f":"IF($W34=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W34))","v":40.691543937864218},{"$f":"IF($W34=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W34))","v":41.861286767239982},{"$f":"IF($W34=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W34))","v":43.064655705493927},72.916594287316428,75.012697188703811,77.169055885306946,79.387402525320752,81.669519050281366,null,{"$f":"MATCH($B34,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":60},{"$f":"IFERROR(MATCH($C34,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":37}]
[null,"2x250W SON FLOODLIGHT","SON2x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V35)","v":66.606688380843664},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V35)","v":68.521403050823508},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V35)","v":70.491159224240263},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V35)","v":72.517539156219513},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V35)","v":74.602170586314529},{"$f":"IF($W35=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W35))","v":76.595419155854174},{"$f":"IF($W35=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W35))","v":78.797275700236113},{"$f":"IF($W35=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W35))","v":81.062428095668523},{"$f":"IF($W35=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W35))","v":83.39269588156256},{"$f":"IF($W35=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W35))","v":85.789950902869364},143.20210753669784,147.31867875105962,151.55358731990879,155.91023503778206,160.39212148918389,null,{"$f":"MATCH($B35,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":61},{"$f":"IFERROR(MATCH($C35,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":30}]
[null,"2x400W SON FLOODLIGHT","SON2x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V36)","v":138.29017965850801},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V36)","v":142.2655497323405},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V36)","v":146.35519811040942},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V36)","v":150.56240990342812},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V36)","v":154.89056465781647},{"$f":"IF($W36=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W36))","v":76.859167603308705},{"$f":"IF($W36=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W36))","v":79.068606014223889},{"$f":"IF($W36=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W36))","v":81.341558228942191},{"$f":"IF($W36=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W36))","v":83.679850052271576},{"$f":"IF($W36=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W36))","v":86.085359774668731},215.14934726181673,221.33415574656439,227.69675633935162,234.24225995569969,240.97592443248521,null,{"$f":"MATCH($B36,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":62},{"$f":"IFERROR(MATCH($C36,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":31}]
[null,"2x80W MBF - BOURKE HILL","MBF2x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V37)","v":70.972781756083748},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V37)","v":73.013006689961927},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V37)","v":75.111881118446689},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V37)","v":77.271091014079843},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V37)","v":79.492370815352132},{"$f":"IF($W37=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W37))","v":43.748776552383546},{"$f":"IF($W37=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W37))","v":45.006404371673391},{"$f":"IF($W37=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W37))","v":46.300184692964244},{"$f":"IF($W37=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W37))","v":47.63115677714147},{"$f":"IF($W37=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W37))","v":49.00038976028933},114.72155830846729,118.01941106163531,121.41206581141094,124.90224779122131,128.49276057564146,null,{"$f":"MATCH($B37,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":63},{"$f":"IFERROR(MATCH($C37,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":11}]
[null,"400W MBF","MBF1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V38)","v":28.9321537673829},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V38)","v":29.76385431576886},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V38)","v":30.619463412676549},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V38)","v":31.499668347171148},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V38)","v":32.405176165529738},{"$f":"IF($W38=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W38))","v":49.257506348542584},{"$f":"IF($W38=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W38))","v":50.67349132399896},{"$f":"IF($W38=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W38))","v":52.130181028528121},{"$f":"IF($W38=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W38))","v":53.628745583987005},{"$f":"IF($W38=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W38))","v":55.17038874923719},{"$f":"F38+K38","v":78.189660115925477},80.437345639767813,82.749644441204666,85.12841393115815,87.575564914766929,null,{"$f":"MATCH($B38,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":64},{"$f":"IFERROR(MATCH($C38,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF - B2229","MBF1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V39)","v":28.9321537673829},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V39)","v":29.76385431576886},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V39)","v":30.619463412676549},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V39)","v":31.499668347171148},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V39)","v":32.405176165529738},{"$f":"IF($W39=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W39))","v":49.257506348542584},{"$f":"IF($W39=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W39))","v":50.67349132399896},{"$f":"IF($W39=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W39))","v":52.130181028528121},{"$f":"IF($W39=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W39))","v":53.628745583987005},{"$f":"IF($W39=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W39))","v":55.17038874923719},78.189660115925477,80.437345639767813,82.749644441204666,85.12841393115815,87.575564914766929,null,{"$f":"MATCH($B39,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":65},{"$f":"IFERROR(MATCH($C39,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF - PARKWAY 1","MBF1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V40)","v":63.633239973797131},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V40)","v":65.4624781635045},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V40)","v":67.34430069994734},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V40)","v":69.280219203393131},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V40)","v":71.271788748026239},{"$f":"IF($W40=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W40))","v":49.257506348542584},{"$f":"IF($W40=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W40))","v":50.67349132399896},{"$f":"IF($W40=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W40))","v":52.130181028528121},{"$f":"IF($W40=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W40))","v":53.628745583987005},{"$f":"IF($W40=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W40))","v":55.17038874923719},112.89074632233971,116.13596948750346,119.47448172847547,122.90896478738014,126.44217749726343,null,{"$f":"MATCH($B40,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":66},{"$f":"IFERROR(MATCH($C40,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF FLOODLIGHT","MBF1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V41)","v":70.416160051095432},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V41)","v":72.440384013148133},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V41)","v":74.522797496548989},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V41)","v":76.665073251180516},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V41)","v":78.868932112767936},{"$f":"IF($W41=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W41))","v":49.257506348542584},{"$f":"IF($W41=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W41))","v":50.67349132399896},{"$f":"IF($W41=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W41))","v":52.130181028528121},{"$f":"IF($W41=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W41))","v":53.628745583987005},{"$f":"IF($W41=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W41))","v":55.17038874923719},119.67366639963802,123.11387533714709,126.65297852507712,130.29381883516751,134.03932086200513,null,{"$f":"MATCH($B41,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":67},{"$f":"IFERROR(MATCH($C41,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBI FLOODLIGHT","MBI1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V42)","v":54.265197773498272},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V42)","v":55.825136764192145},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V42)","v":57.429918669949991},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V42)","v":59.08083257133422},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V42)","v":60.779204605568111},{"$f":"IF($W42=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W42))","v":45.856066035599639},{"$f":"IF($W42=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W42))","v":47.174271226103883},{"$f":"IF($W42=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W42))","v":48.530370311015105},{"$f":"IF($W42=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W42))","v":49.925452610299324},{"$f":"IF($W42=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W42))","v":51.360638758148951},100.12126380909791,102.99940799029602,105.96028898096509,109.00628518163354,112.13984336371706,null,{"$f":"MATCH($B42,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":68},{"$f":"IFERROR(MATCH($C42,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":16}]
[null,"400W SON","SON1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V43)","v":42.059541182271495},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V43)","v":43.268609257445128},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V43)","v":44.512433907923963},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V43)","v":45.792014266471291},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V43)","v":47.108378187502915},{"$f":"IF($W43=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W43))","v":55.037162493145445},{"$f":"IF($W43=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W43))","v":56.619292831425369},{"$f":"IF($W43=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W43))","v":58.246904010175903},{"$f":"IF($W43=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W43))","v":59.92130344813485},{"$f":"IF($W43=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W43))","v":61.64383614786076},97.096703675416933,99.887902088870504,102.75933791809987,105.71331771460615,108.75221433536367,null,{"$f":"MATCH($B43,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":69},{"$f":"IFERROR(MATCH($C43,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"400W SON - PARKWAY 1","SON1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V44)","v":46.716707449194274},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V44)","v":48.059653139192797},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V44)","v":49.441203928410843},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V44)","v":50.862469581522333},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V44)","v":52.324591765143055},{"$f":"IF($W44=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W44))","v":55.037162493145445},{"$f":"IF($W44=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W44))","v":56.619292831425369},{"$f":"IF($W44=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W44))","v":58.246904010175903},{"$f":"IF($W44=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W44))","v":59.92130344813485},{"$f":"IF($W44=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W44))","v":61.64383614786076},101.75386994233972,104.67894597061817,107.68810793858674,110.78377302965718,113.96842791300381,null,{"$f":"MATCH($B44,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":70},{"$f":"IFERROR(MATCH($C44,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"400W SON ACTIVE REACTOR","SON1x400 AR","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V45)","v":66.606688380843664},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V45)","v":68.521403050823508},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V45)","v":70.491159224240263},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V45)","v":72.517539156219513},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V45)","v":74.602170586314529},{"$f":"IF($W45=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W45))","v":55.037162493145445},{"$f":"IF($W45=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W45))","v":56.619292831425369},{"$f":"IF($W45=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W45))","v":58.246904010175903},{"$f":"IF($W45=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W45))","v":59.92130344813485},{"$f":"IF($W45=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W45))","v":61.64383614786076},121.64385087398911,125.14069588224888,128.73806323441616,132.43884260435436,136.2460067341753,null,{"$f":"MATCH($B45,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":71},{"$f":"IFERROR(MATCH($C45,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":26}]
[null,"400W SON FLOODLIGHT","SON1x400","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V46)","v":45.746464476918703},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V46)","v":47.06151899716204},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V46)","v":48.414376840809418},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V46)","v":49.806124724220041},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V46)","v":51.237880603134698},{"$f":"IF($W46=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W46))","v":55.037162493145445},{"$f":"IF($W46=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W46))","v":56.619292831425369},{"$f":"IF($W46=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W46))","v":58.246904010175903},{"$f":"IF($W46=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W46))","v":59.92130344813485},{"$f":"IF($W46=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W46))","v":61.64383614786076},100.78362697006415,103.68081182858741,106.66128085098532,109.72742817235489,112.88171675099545,null,{"$f":"MATCH($B46,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":72},{"$f":"IFERROR(MATCH($C46,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"42W MBF SYLVANIA SUB ECO","MBF1x42","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V47)","v":31.677941378922792},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V47)","v":32.588573937715928},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V47)","v":33.525384070588608},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V47)","v":34.489124293336658},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V47)","v":35.480568754013404},{"$f":"IF($W47=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W47))","v":32.27222770693357},{"$f":"IF($W47=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W47))","v":33.199943966749409},{"$f":"IF($W47=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W47))","v":34.154328898667544},{"$f":"IF($W47=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W47))","v":35.13614913587368},{"$f":"IF($W47=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W47))","v":36.146193349637734},63.950169085856359,65.788517904465337,67.679712969256144,69.625273429210338,71.626762103651146,null,{"$f":"MATCH($B47,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":73},{"$f":"IFERROR(MATCH($C47,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":8}]
[null,"4x250W SON","SON4x250","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V48)","v":75.65711482623027},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V48)","v":77.831998327686492},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V48)","v":80.069402297386446},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V48)","v":82.371123985135384},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V48)","v":84.739012305528547},{"$f":"IF($W48=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W48))","v":115.83419174162782},{"$f":"IF($W48=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W48))","v":119.16402890369787},{"$f":"IF($W48=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W48))","v":122.58958750482827},{"$f":"IF($W48=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W48))","v":126.11361920927463},{"$f":"IF($W48=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W48))","v":129.73895478223636},191.49130656785809,196.99602723138435,202.65898980221471,208.48474319441002,214.47796708776491,null,{"$f":"MATCH($B48,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":74},{"$f":"IFERROR(MATCH($C48,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":32}]
[null,"4x600W SON","SON4x600","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V49)","v":118.02956591144937},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V49)","v":121.42251257845408},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V49)","v":124.91299486711628},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V49)","v":128.50381659324148},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V49)","v":132.19786217275782},{"$f":"IF($W49=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W49))","v":121.89677224430561},{"$f":"IF($W49=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W49))","v":125.40088787763125},{"$f":"IF($W49=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W49))","v":129.0057348604885},{"$f":"IF($W49=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W49))","v":132.71420887493818},{"$f":"IF($W49=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W49))","v":136.5292888440047},239.92633815575499,246.82340045608532,253.91872972760478,261.21802546817969,268.72715101676249,null,{"$f":"MATCH($B49,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":75},{"$f":"IFERROR(MATCH($C49,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":33}]
[null,"50W MBF","MBF1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V50)","v":23.915997600718157},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V50)","v":24.603500801469806},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V50)","v":25.310767369777135},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V50)","v":26.038365434918255},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V50)","v":26.786879457946501},{"$f":"IF($W50=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W50))","v":36.217743808029439},{"$f":"IF($W50=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W50))","v":37.258880172388153},{"$f":"IF($W50=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W50))","v":38.329945649254142},{"$f":"IF($W50=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W50))","v":39.431800598332565},{"$f":"IF($W50=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W50))","v":40.565330111729921},60.133741408747596,61.86238097385796,63.640713019031281,65.47016603325082,67.352209569676418,null,{"$f":"MATCH($B50,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":76},{"$f":"IFERROR(MATCH($C50,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - BOURKE HILL","MBF1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V51)","v":70.972781756083748},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V51)","v":73.013006689961927},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V51)","v":75.111881118446689},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V51)","v":77.271091014079843},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V51)","v":79.492370815352132},{"$f":"IF($W51=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W51))","v":36.217743808029439},{"$f":"IF($W51=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W51))","v":37.258880172388153},{"$f":"IF($W51=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W51))","v":38.329945649254142},{"$f":"IF($W51=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W51))","v":39.431800598332565},{"$f":"IF($W51=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W51))","v":40.565330111729921},107.19052556411319,110.27188686235007,113.44182676770083,116.7028916124124,120.05770092708205,null,{"$f":"MATCH($B51,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":77},{"$f":"IFERROR(MATCH($C51,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - NOSTALGIA","MBF1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V52)","v":70.972781756083748},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V52)","v":73.013006689961927},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V52)","v":75.111881118446689},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V52)","v":77.271091014079843},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V52)","v":79.492370815352132},{"$f":"IF($W52=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W52))","v":36.217743808029439},{"$f":"IF($W52=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W52))","v":37.258880172388153},{"$f":"IF($W52=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W52))","v":38.329945649254142},{"$f":"IF($W52=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W52))","v":39.431800598332565},{"$f":"IF($W52=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W52))","v":40.565330111729921},107.19052556411319,110.27188686235007,113.44182676770083,116.7028916124124,120.05770092708205,null,{"$f":"MATCH($B52,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":78},{"$f":"IFERROR(MATCH($C52,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - PLAIN","MBF1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V53)","v":23.915997600718157},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V53)","v":24.603500801469806},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V53)","v":25.310767369777135},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V53)","v":26.038365434918255},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V53)","v":26.786879457946501},{"$f":"IF($W53=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W53))","v":36.217743808029439},{"$f":"IF($W53=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W53))","v":37.258880172388153},{"$f":"IF($W53=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W53))","v":38.329945649254142},{"$f":"IF($W53=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W53))","v":39.431800598332565},{"$f":"IF($W53=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W53))","v":40.565330111729921},60.133741408747596,61.86238097385796,63.640713019031281,65.47016603325082,67.352209569676418,null,{"$f":"MATCH($B53,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":79},{"$f":"IFERROR(MATCH($C53,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W SON","SON1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V54)","v":23.139803222897694},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V54)","v":23.804993487845195},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V54)","v":24.48930569969599},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V54)","v":25.193289549076415},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V54)","v":25.917510528339808},{"$f":"IF($W54=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W54))","v":40.540619969328446},{"$f":"IF($W54=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W54))","v":41.706024250374725},{"$f":"IF($W54=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W54))","v":42.904929921861225},{"$f":"IF($W54=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W54))","v":44.138300034275815},{"$f":"IF($W54=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W54))","v":45.407125322516769},63.680423192226144,65.51101773821992,67.394235621557215,69.331589583352226,71.324635850856581,null,{"$f":"MATCH($B54,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":80},{"$f":"IFERROR(MATCH($C54,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"50W SON - NOSTALGIA","SON1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V55)","v":36.044034754162894},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V55)","v":37.080177576854368},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V55)","v":38.146105964795055},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V55)","v":39.24267615119701},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V55)","v":40.370768983051043},{"$f":"IF($W55=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W55))","v":40.540619969328446},{"$f":"IF($W55=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W55))","v":41.706024250374725},{"$f":"IF($W55=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W55))","v":42.904929921861225},{"$f":"IF($W55=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W55))","v":44.138300034275815},{"$f":"IF($W55=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W55))","v":45.407125322516769},76.58465472349134,78.786201827229092,81.05103588665628,83.380976185472832,85.777894305567813,null,{"$f":"MATCH($B55,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":81},{"$f":"IFERROR(MATCH($C55,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"50W SON - PLAIN","SON1x50","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V56)","v":23.139803222897694},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V56)","v":23.804993487845195},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V56)","v":24.48930569969599},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V56)","v":25.193289549076415},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V56)","v":25.917510528339808},{"$f":"IF($W56=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W56))","v":40.540619969328446},{"$f":"IF($W56=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W56))","v":41.706024250374725},{"$f":"IF($W56=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W56))","v":42.904929921861225},{"$f":"IF($W56=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W56))","v":44.138300034275815},{"$f":"IF($W56=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W56))","v":45.407125322516769},63.680423192226144,65.51101773821992,67.394235621557215,69.331589583352226,71.324635850856581,null,{"$f":"MATCH($B56,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":82},{"$f":"IFERROR(MATCH($C56,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"70W MBI","MBI1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V57)","v":29.890753823991179},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V57)","v":30.750010848095265},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V57)","v":31.633968575226774},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V57)","v":32.543337066185828},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V57)","v":33.478846793594009},{"$f":"IF($W57=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W57))","v":34.108794767946549},{"$f":"IF($W57=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W57))","v":35.089306054502295},{"$f":"IF($W57=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W57))","v":36.098003689757959},{"$f":"IF($W57=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W57))","v":37.135697934914944},{"$f":"IF($W57=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W57))","v":38.203222343415213},63.999548591937724,65.83931690259756,67.731972264984734,69.679035001100772,71.682069137009222,null,{"$f":"MATCH($B57,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":83},{"$f":"IFERROR(MATCH($C57,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":17}]
[null,"70W MBI - MACQUARIE DEC.","MBI1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V58)","v":115.25273052479668},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V58)","v":118.56585266396203},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V58)","v":121.97421574240099},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V58)","v":125.4805576116423},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V58)","v":129.08769482708988},{"$f":"IF($W58=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W58))","v":34.108794767946549},{"$f":"IF($W58=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W58))","v":35.089306054502295},{"$f":"IF($W58=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W58))","v":36.098003689757959},{"$f":"IF($W58=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W58))","v":37.135697934914944},{"$f":"IF($W58=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W58))","v":38.203222343415213},149.36152529274324,153.65515871846432,158.07221943215893,162.61625554655723,167.29091717050508,null,{"$f":"MATCH($B58,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":84},{"$f":"IFERROR(MATCH($C58,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":17}]
[null,"70W MBI II","MBI1x70 II","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V59)","v":26.341605031407106},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V59)","v":27.098836156546721},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V59)","v":27.877835088780721},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V59)","v":28.679227578174007},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V59)","v":29.503657362967409},{"$f":"IF($W59=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W59))","v":36.53458388681527},{"$f":"IF($W59=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W59))","v":37.584828320673253},{"$f":"IF($W59=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W59))","v":38.665263692910798},{"$f":"IF($W59=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W59))","v":39.776757889832126},{"$f":"IF($W59=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W59))","v":40.920203746506814},62.876188918222375,64.683664477219978,66.543098781691526,68.455985468006133,70.423861109474217,null,{"$f":"MATCH($B59,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":85},{"$f":"IFERROR(MATCH($C59,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":18}]
[null,"70W MBI II AERO","MBI1x70 II","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V60)","v":27.31184800368268},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V60)","v":28.096970298577482},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V60)","v":28.90466217638215},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V60)","v":29.735572435476303},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V60)","v":30.590368524975769},{"$f":"IF($W60=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W60))","v":36.53458388681527},{"$f":"IF($W60=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W60))","v":37.584828320673253},{"$f":"IF($W60=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W60))","v":38.665263692910798},{"$f":"IF($W60=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W60))","v":39.776757889832126},{"$f":"IF($W60=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W60))","v":40.920203746506814},63.846431890497954,65.681798619250742,67.569925869292945,69.512330325308426,71.510572271482587,null,{"$f":"MATCH($B60,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":86},{"$f":"IFERROR(MATCH($C60,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":18}]
[null,"70W SON","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V61)","v":26.244580734179547},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V61)","v":26.999022742343641},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V61)","v":27.775152380020575},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V61)","v":28.573593092443776},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V61)","v":29.394986246766571},{"$f":"IF($W61=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W61))","v":40.198918125726543},{"$f":"IF($W61=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W61))","v":41.354499646497416},{"$f":"IF($W61=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W61))","v":42.543300186918785},{"$f":"IF($W61=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W61))","v":43.766274680283281},{"$f":"IF($W61=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W61))","v":45.024405510952334},66.443498859906086,68.353522388841057,70.318452566939357,72.339867772727061,74.419391757718898,null,{"$f":"MATCH($B61,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":87},{"$f":"IFERROR(MATCH($C61,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - BOURKE HILL","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V62)","v":79.359562008433883},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V62)","v":81.64087821367589},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V62)","v":83.987774463673517},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V62)","v":86.402135960600958},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V62)","v":88.885902099752457},{"$f":"IF($W62=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W62))","v":40.198918125726543},{"$f":"IF($W62=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W62))","v":41.354499646497416},{"$f":"IF($W62=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W62))","v":42.543300186918785},{"$f":"IF($W62=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W62))","v":43.766274680283281},{"$f":"IF($W62=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W62))","v":45.024405510952334},119.55848013416042,122.99537786017331,126.5310746505923,130.16841064088425,133.91030761070479,null,{"$f":"MATCH($B62,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":88},{"$f":"IFERROR(MATCH($C62,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - NOSTALGIA","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V63)","v":74.011582745250877},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V63)","v":76.139162822802291},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V63)","v":78.327903556814391},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V63)","v":80.579563107150662},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V63)","v":82.895950174762348},{"$f":"IF($W63=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W63))","v":40.198918125726543},{"$f":"IF($W63=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W63))","v":41.354499646497416},{"$f":"IF($W63=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W63))","v":42.543300186918785},{"$f":"IF($W63=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W63))","v":43.766274680283281},{"$f":"IF($W63=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W63))","v":45.024405510952334},114.21050087097743,117.49366246929971,120.87120374373318,124.34583778743394,127.92035568571468,null,{"$f":"MATCH($B63,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":89},{"$f":"IFERROR(MATCH($C63,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - PARKVILLE","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V64)","v":92.803248632284308},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V64)","v":95.471024885654174},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V64)","v":98.215490589478989},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V64)","v":101.03885030338165},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V64)","v":103.94337196054036},{"$f":"IF($W64=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W64))","v":40.198918125726543},{"$f":"IF($W64=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W64))","v":41.354499646497416},{"$f":"IF($W64=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W64))","v":42.543300186918785},{"$f":"IF($W64=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W64))","v":43.766274680283281},{"$f":"IF($W64=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W64))","v":45.024405510952334},133.00216675801084,136.82552453215158,140.75879077639777,144.80512498366494,148.9677774714927,null,{"$f":"MATCH($B64,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":90},{"$f":"IFERROR(MATCH($C64,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - PLAIN","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V65)","v":26.244580734179547},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V65)","v":26.999022742343641},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V65)","v":27.775152380020575},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V65)","v":28.573593092443776},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V65)","v":29.394986246766571},{"$f":"IF($W65=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W65))","v":40.198918125726543},{"$f":"IF($W65=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W65))","v":41.354499646497416},{"$f":"IF($W65=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W65))","v":42.543300186918785},{"$f":"IF($W65=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W65))","v":43.766274680283281},{"$f":"IF($W65=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W65))","v":45.024405510952334},66.443498859906086,68.353522388841057,70.318452566939357,72.339867772727061,74.419391757718898,null,{"$f":"MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":91},{"$f":"IFERROR(MATCH($C65,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON BOLLARD","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V66)","v":56.527804384844934},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V66)","v":58.152785583407898},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V66)","v":59.824479438236544},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V66)","v":61.544228778563195},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V66)","v":63.313415035371627},{"$f":"IF($W66=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W66))","v":40.198918125726543},{"$f":"IF($W66=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W66))","v":41.354499646497416},{"$f":"IF($W66=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W66))","v":42.543300186918785},{"$f":"IF($W66=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W66))","v":43.766274680283281},{"$f":"IF($W66=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W66))","v":45.024405510952334},96.726722510571477,99.507285229905307,102.36777962515532,105.31050345884648,108.33782054632397,null,{"$f":"MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":92},{"$f":"IFERROR(MATCH($C66,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON FLOODLIGHT","SON1x70","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V67)","v":31.623704796772589},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V67)","v":32.532778239176409},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V67)","v":33.467984436391689},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V67)","v":34.43007461581346},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V67)","v":35.419821600057141},{"$f":"IF($W67=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W67))","v":40.198918125726543},{"$f":"IF($W67=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W67))","v":41.354499646497416},{"$f":"IF($W67=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W67))","v":42.543300186918785},{"$f":"IF($W67=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W67))","v":43.766274680283281},{"$f":"IF($W67=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W67))","v":45.024405510952334},71.822622922499136,73.887277885673825,76.011284623310473,78.196349296096741,80.444227111009468,null,{"$f":"MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":93},{"$f":"IFERROR(MATCH($C67,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"80W MBF - BEGA+CURVE BRA","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V68)","v":115.86980505516391},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V68)","v":119.20066597829357},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V68)","v":122.62727777011547},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V68)","v":126.15239294088653},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V68)","v":129.77884312612719},{"$f":"IF($W68=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W68))","v":34.70507258206208},{"$f":"IF($W68=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W68))","v":35.702724818060361},{"$f":"IF($W68=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W68))","v":36.729056146477738},{"$f":"IF($W68=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W68))","v":37.784890993213644},{"$f":"IF($W68=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W68))","v":38.871077483594732},150.574877637226,154.90339079635393,159.3563339165932,163.93728393410018,168.6499206097219,null,{"$f":"MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":94},{"$f":"IFERROR(MATCH($C68,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - BOURKE HILL","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V69)","v":54.368043528559504},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V69)","v":55.930938983247422},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V69)","v":57.538762341235767},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V69)","v":59.192805126208292},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V69)","v":60.894395988741024},{"$f":"IF($W69=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W69))","v":34.70507258206208},{"$f":"IF($W69=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W69))","v":35.702724818060361},{"$f":"IF($W69=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W69))","v":36.729056146477738},{"$f":"IF($W69=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W69))","v":37.784890993213644},{"$f":"IF($W69=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W69))","v":38.871077483594732},89.073116110621584,91.63366380130779,94.267818487713498,96.977696119421935,99.765473472335756,null,{"$f":"MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":95},{"$f":"IFERROR(MATCH($C69,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - NOSTALGIA","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V70)","v":69.794906787741212},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V70)","v":71.80127184153659},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V70)","v":73.865313034098563},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V70)","v":75.988688357314871},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V70)","v":78.173103464674},{"$f":"IF($W70=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W70))","v":34.70507258206208},{"$f":"IF($W70=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W70))","v":35.702724818060361},{"$f":"IF($W70=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W70))","v":36.729056146477738},{"$f":"IF($W70=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W70))","v":37.784890993213644},{"$f":"IF($W70=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W70))","v":38.871077483594732},{"$f":"F70+K70","v":104.4999793698033},107.50399665959695,110.59436918057631,113.77357935052851,117.04418094826873,null,{"$f":"MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":96},{"$f":"IFERROR(MATCH($C70,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - PLAIN","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V71)","v":22.809920612323999},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V71)","v":23.465627879554738},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V71)","v":24.140184489911505},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V71)","v":24.834132297593637},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V71)","v":25.54802873325697},{"$f":"IF($W71=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W71))","v":34.70507258206208},{"$f":"IF($W71=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W71))","v":35.702724818060361},{"$f":"IF($W71=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W71))","v":36.729056146477738},{"$f":"IF($W71=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W71))","v":37.784890993213644},{"$f":"IF($W71=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W71))","v":38.871077483594732},57.514993194386079,59.168352697615099,60.869240636389243,62.619023290807277,64.419106216851702,null,{"$f":"MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":97},{"$f":"IFERROR(MATCH($C71,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - REGAL/FLINDERS","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V72)","v":126.25722631634629},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V72)","v":129.88669010287498},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V72)","v":133.62048856997646},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V72)","v":137.46162098316501},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V72)","v":141.41317282658875},{"$f":"IF($W72=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W72))","v":34.70507258206208},{"$f":"IF($W72=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W72))","v":35.702724818060361},{"$f":"IF($W72=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W72))","v":36.729056146477738},{"$f":"IF($W72=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W72))","v":37.784890993213644},{"$f":"IF($W72=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W72))","v":38.871077483594732},160.96229889840836,165.58941492093533,170.3495447164542,175.24651197637866,180.2842503101835,null,{"$f":"MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":98},{"$f":"IFERROR(MATCH($C72,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF BOLLARD","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V73)","v":45.009079817989239},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V73)","v":46.302937049218635},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V73)","v":47.633988254232307},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V73)","v":49.00330263267027},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V73)","v":50.411980120008323},{"$f":"IF($W73=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W73))","v":34.70507258206208},{"$f":"IF($W73=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W73))","v":35.702724818060361},{"$f":"IF($W73=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W73))","v":36.729056146477738},{"$f":"IF($W73=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W73))","v":37.784890993213644},{"$f":"IF($W73=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W73))","v":38.871077483594732},79.714152400051319,82.005661867279002,84.363044400710038,86.788193625883906,89.283057603603055,null,{"$f":"MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":99},{"$f":"IFERROR(MATCH($C73,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF TOORAK","MBF1x80","Traditional","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V74)","v":63.695959464016909},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V74)","v":65.527000624731187},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V74)","v":67.410677961435937},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V74)","v":69.348504584312593},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V74)","v":71.342037100289417},{"$f":"IF($W74=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W74))","v":34.70507258206208},{"$f":"IF($W74=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W74))","v":35.702724818060361},{"$f":"IF($W74=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W74))","v":36.729056146477738},{"$f":"IF($W74=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W74))","v":37.784890993213644},{"$f":"IF($W74=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W74))","v":38.871077483594732},98.401032046078996,101.22972544279155,104.13973410791368,107.13339557752624,110.21311458388415,null,{"$f":"MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":100},{"$f":"IFERROR(MATCH($C74,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"TH FLOODLIGHT","Not Applicable","Traditional","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V75)","v":123.99461970499964},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V75)","v":127.55904128365923},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V75)","v":131.22592780168989},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V75)","v":134.99822477593602},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V75)","v":138.87896239678523},{"$f":"IF($W75=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W75))","v":0},{"$f":"IF($W75=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W75))","v":0},{"$f":"IF($W75=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W75))","v":0},{"$f":"IF($W75=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W75))","v":0},{"$f":"IF($W75=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W75))","v":0},123.99461970499964,127.55904128365923,131.22592780168989,134.99822477593602,138.87896239678523,null,{"$f":"MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":101},{"$f":"IFERROR(MATCH($C75,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"10W LED PH RRW","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V76)","v":54.925297988176411},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V76)","v":56.504212604223014},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V76)","v":58.128515619715394},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V76)","v":59.799511796027794},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V76)","v":61.51854340196509},{"$f":"IF($W76=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W76))","v":23.253130160720175},{"$f":"IF($W76=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W76))","v":23.921578187847832},{"$f":"IF($W76=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W76))","v":24.60924181140842},{"$f":"IF($W76=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W76))","v":25.316673414132222},{"$f":"IF($W76=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W76))","v":26.044441257865298},78.178428148896586,80.425790792070842,82.737757431123811,85.116185210160012,87.562984659830391,null,{"$f":"MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":102},{"$f":"IFERROR(MATCH($C76,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"16W LED PH","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V77)","v":55.075713060866065},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V77)","v":56.65895159622567},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V77)","v":58.287702828934783},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V77)","v":59.963275093507612},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V77)","v":61.687014334604548},{"$f":"IF($W77=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W77))","v":23.253130160720175},{"$f":"IF($W77=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W77))","v":23.921578187847832},{"$f":"IF($W77=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W77))","v":24.60924181140842},{"$f":"IF($W77=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W77))","v":25.316673414132222},{"$f":"IF($W77=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W77))","v":26.044441257865298},78.32884322158624,80.580529784073505,82.896944640343207,85.27994850763983,87.731455592469842,null,{"$f":"MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":103},{"$f":"IFERROR(MATCH($C77,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V78)","v":51.098738538951842},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V78)","v":52.567652647675708},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V78)","v":54.078793017174355},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V78)","v":55.633373508141489},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V78)","v":57.232642875617536},{"$f":"IF($W78=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W78))","v":23.253130160720175},{"$f":"IF($W78=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W78))","v":23.921578187847832},{"$f":"IF($W78=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W78))","v":24.60924181140842},{"$f":"IF($W78=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W78))","v":25.316673414132222},{"$f":"IF($W78=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W78))","v":26.044441257865298},74.351868699672025,76.489230835523543,78.688034828582772,80.950046922273714,83.27708413348283,null,{"$f":"MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":104},{"$f":"IFERROR(MATCH($C78,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD RRW","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V79)","v":51.098738538951842},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V79)","v":52.567652647675708},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V79)","v":54.078793017174355},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V79)","v":55.633373508141489},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V79)","v":57.232642875617536},{"$f":"IF($W79=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W79))","v":23.253130160720175},{"$f":"IF($W79=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W79))","v":23.921578187847832},{"$f":"IF($W79=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W79))","v":24.60924181140842},{"$f":"IF($W79=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W79))","v":25.316673414132222},{"$f":"IF($W79=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W79))","v":26.044441257865298},74.351868699672025,76.489230835523543,78.688034828582772,80.950046922273714,83.27708413348283,null,{"$f":"MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":105},{"$f":"IFERROR(MATCH($C79,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD RRW ZHAGA","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V80)","v":53.797184943004076},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V80)","v":55.343670164203175},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V80)","v":56.93461155057004},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V80)","v":58.571287064929237},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V80)","v":60.255011407169235},{"$f":"IF($W80=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W80))","v":23.253130160720175},{"$f":"IF($W80=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W80))","v":23.921578187847832},{"$f":"IF($W80=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W80))","v":24.60924181140842},{"$f":"IF($W80=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W80))","v":25.316673414132222},{"$f":"IF($W80=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W80))","v":26.044441257865298},77.050315103724245,79.265248352051003,81.543853361978464,83.887960479061462,86.299452665034536,null,{"$f":"MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":106},{"$f":"IFERROR(MATCH($C80,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V81)","v":53.797184943004076},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V81)","v":55.343670164203175},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V81)","v":56.93461155057004},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V81)","v":58.571287064929237},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V81)","v":60.255011407169235},{"$f":"IF($W81=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W81))","v":23.253130160720175},{"$f":"IF($W81=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W81))","v":23.921578187847832},{"$f":"IF($W81=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W81))","v":24.60924181140842},{"$f":"IF($W81=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W81))","v":25.316673414132222},{"$f":"IF($W81=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W81))","v":26.044441257865298},77.050315103724245,79.265248352051003,81.543853361978464,83.887960479061462,86.299452665034536,null,{"$f":"MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":107},{"$f":"IFERROR(MATCH($C81,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED SY RRW","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V82)","v":68.869611727528905},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V82)","v":70.849377710436414},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V82)","v":72.886055199721866},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V82)","v":74.981280206704866},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V82)","v":77.136735772439579},{"$f":"IF($W82=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W82))","v":23.253130160720175},{"$f":"IF($W82=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W82))","v":23.921578187847832},{"$f":"IF($W82=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W82))","v":24.60924181140842},{"$f":"IF($W82=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W82))","v":25.316673414132222},{"$f":"IF($W82=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W82))","v":26.044441257865298},92.122741888249081,94.770955898284242,97.49529701113029,100.29795362083709,103.18117703030488,null,{"$f":"MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":108},{"$f":"IFERROR(MATCH($C82,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"1x17W LED","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V83)","v":65.023704686724273},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V83)","v":66.892913985169372},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V83)","v":68.815856663129324},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V83)","v":70.794077371637314},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V83)","v":72.829165165165065},{"$f":"IF($W83=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W83))","v":23.253130160720175},{"$f":"IF($W83=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W83))","v":23.921578187847832},{"$f":"IF($W83=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W83))","v":24.60924181140842},{"$f":"IF($W83=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W83))","v":25.316673414132222},{"$f":"IF($W83=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W83))","v":26.044441257865298},88.276834847444448,90.8144921730172,93.425098474537748,96.11075078576954,98.873606423030367,null,{"$f":"MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":109},{"$f":"IFERROR(MATCH($C83,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"20W LED GE","LED1x20","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V84)","v":58.133121238615963},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V84)","v":59.804249810732564},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V84)","v":61.523417618400984},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V84)","v":63.29200562547458},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V84)","v":65.1114344937982},{"$f":"IF($W84=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W84))","v":0},{"$f":"IF($W84=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W84))","v":0},{"$f":"IF($W84=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W84))","v":0},{"$f":"IF($W84=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W84))","v":0},{"$f":"IF($W84=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W84))","v":0},58.133121238615963,59.804249810732564,61.523417618400984,63.29200562547458,65.1114344937982,null,{"$f":"MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":110},{"$f":"IFERROR(MATCH($C84,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1x22W LED","LED1x22","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V85)","v":67.427396587227179},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V85)","v":69.36570381346128},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V85)","v":71.359730748499672},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V85)","v":73.411079143554545},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V85)","v":75.521396794711649},{"$f":"IF($W85=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W85))","v":23.253130160720175},{"$f":"IF($W85=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W85))","v":23.921578187847832},{"$f":"IF($W85=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W85))","v":24.60924181140842},{"$f":"IF($W85=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W85))","v":25.316673414132222},{"$f":"IF($W85=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W85))","v":26.044441257865298},90.680526747947354,93.287282001309109,95.968972559908096,98.72775255768677,101.56583805257695,null,{"$f":"MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":111},{"$f":"IFERROR(MATCH($C85,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":47}]
[null,"1x25W LED GE","LED1x25 GE","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V86)","v":58.133121238615963},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V86)","v":59.804249810732564},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V86)","v":61.523417618400984},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V86)","v":63.29200562547458},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V86)","v":65.1114344937982},{"$f":"IF($W86=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W86))","v":23.253130160720175},{"$f":"IF($W86=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W86))","v":23.921578187847832},{"$f":"IF($W86=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W86))","v":24.60924181140842},{"$f":"IF($W86=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W86))","v":25.316673414132222},{"$f":"IF($W86=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W86))","v":26.044441257865298},81.386251399336146,83.725827998580399,86.132659429809408,88.608679039606798,91.155875751663501,null,{"$f":"MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":112},{"$f":"IFERROR(MATCH($C86,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":48}]
[null,"25W LED PH","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V87)","v":55.22612813355569},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V87)","v":56.813690588228297},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V87)","v":58.446890038154145},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V87)","v":60.127038390987394},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V87)","v":61.855485267243971},{"$f":"IF($W87=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W87))","v":23.253130160720175},{"$f":"IF($W87=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W87))","v":23.921578187847832},{"$f":"IF($W87=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W87))","v":24.60924181140842},{"$f":"IF($W87=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W87))","v":25.316673414132222},{"$f":"IF($W87=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W87))","v":26.044441257865298},78.479258294275866,80.735268776076126,83.056131849562561,85.443711805119619,87.899926525109265,null,{"$f":"MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":113},{"$f":"IFERROR(MATCH($C87,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"28W LED SY","LED1x28","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V88)","v":71.754042008132387},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V88)","v":73.81672550438671},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V88)","v":75.938704102166298},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V88)","v":78.121682333005552},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V88)","v":80.367413727895482},{"$f":"IF($W88=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W88))","v":23.253130160720175},{"$f":"IF($W88=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W88))","v":23.921578187847832},{"$f":"IF($W88=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W88))","v":24.60924181140842},{"$f":"IF($W88=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W88))","v":25.316673414132222},{"$f":"IF($W88=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W88))","v":26.044441257865298},95.007172168852563,97.738303692234538,100.54794591357472,103.43835574713778,106.41185498576078,null,{"$f":"MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":114},{"$f":"IFERROR(MATCH($C88,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":49}]
[null,"1x29W LED","LED1x29","LED20","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V89)","v":43.376575603362355},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V89)","v":44.623503917323298},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V89)","v":45.906277159071422},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V89)","v":47.225925747784537},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V89)","v":48.583509723670474},{"$f":"IF($W89=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W89))","v":23.253130160720175},{"$f":"IF($W89=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W89))","v":23.921578187847832},{"$f":"IF($W89=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W89))","v":24.60924181140842},{"$f":"IF($W89=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W89))","v":25.316673414132222},{"$f":"IF($W89=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W89))","v":26.044441257865298},66.62970576408253,68.545082105171133,70.515518970479846,72.542599161916755,74.627950981535776,null,{"$f":"MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":115},{"$f":"IFERROR(MATCH($C89,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":50}]
[null,"33W LED LRL","LED1x33","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V90)","v":78.324133202840301},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V90)","v":80.575684368384586},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V90)","v":82.891959935511906},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V90)","v":85.274820509579314},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V90)","v":87.726180181989449},{"$f":"IF($W90=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W90))","v":23.253130160720175},{"$f":"IF($W90=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W90))","v":23.921578187847832},{"$f":"IF($W90=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W90))","v":24.60924181140842},{"$f":"IF($W90=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W90))","v":25.316673414132222},{"$f":"IF($W90=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W90))","v":26.044441257865298},101.57726336356048,104.49726255623241,107.50120174692033,110.59149392371154,113.77062143985475,null,{"$f":"MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":116},{"$f":"IFERROR(MATCH($C90,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":52}]
[null,"34W LED BOURKE HILL","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V91)","v":156.60588712637622},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V91)","v":161.10777119801128},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V91)","v":165.73906905201636},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V91)","v":170.50350089237739},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V91)","v":175.40489386623148},{"$f":"IF($W91=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W91))","v":23.253130160720175},{"$f":"IF($W91=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W91))","v":23.921578187847832},{"$f":"IF($W91=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W91))","v":24.60924181140842},{"$f":"IF($W91=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W91))","v":25.316673414132222},{"$f":"IF($W91=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W91))","v":26.044441257865298},179.85901728709638,185.02934938585912,190.34831086342479,195.82017430650961,201.44933512409676,null,{"$f":"MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":117},{"$f":"IFERROR(MATCH($C91,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"40W LED ALD","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V92)","v":56.247492737497005},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V92)","v":57.86441593413268},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V92)","v":59.527820147015959},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V92)","v":61.239041546520241},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V92)","v":62.99945471335095},{"$f":"IF($W92=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W92))","v":23.253130160720175},{"$f":"IF($W92=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W92))","v":23.921578187847832},{"$f":"IF($W92=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W92))","v":24.60924181140842},{"$f":"IF($W92=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W92))","v":25.316673414132222},{"$f":"IF($W92=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W92))","v":26.044441257865298},79.500622898217188,81.785994121980508,84.137061958424383,86.555714960652466,89.043895971216244,null,{"$f":"MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":118},{"$f":"IFERROR(MATCH($C92,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"40W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V93)","v":57.246202559777622},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V93)","v":58.891835250823824},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V93)","v":60.584774257970423},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V93)","v":62.326379476141213},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V93)","v":64.118049892591756},{"$f":"IF($W93=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W93))","v":23.253130160720175},{"$f":"IF($W93=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W93))","v":23.921578187847832},{"$f":"IF($W93=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W93))","v":24.60924181140842},{"$f":"IF($W93=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W93))","v":25.316673414132222},{"$f":"IF($W93=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W93))","v":26.044441257865298},80.49933272049779,82.81341343867166,85.194016069378847,87.643052890273438,90.162491150457058,null,{"$f":"MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":119},{"$f":"IFERROR(MATCH($C93,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"42W LED LRL","LED1x42","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V94)","v":85.855701157749365},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V94)","v":88.323759163699208},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V94)","v":90.862765403005639},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V94)","v":93.474759394919943},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V94)","v":96.16183928790204},{"$f":"IF($W94=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W94))","v":23.253130160720175},{"$f":"IF($W94=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W94))","v":23.921578187847832},{"$f":"IF($W94=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W94))","v":24.60924181140842},{"$f":"IF($W94=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W94))","v":25.316673414132222},{"$f":"IF($W94=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W94))","v":26.044441257865298},109.10883131846954,112.24533735154704,115.47200721441406,118.79143280905217,122.20628054576734,null,{"$f":"MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":120},{"$f":"IFERROR(MATCH($C94,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":53}]
[null,"49W LED PH","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V95)","v":59.136920023486454},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V95)","v":60.836904380297078},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V95)","v":62.585757477858031},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V95)","v":64.384884125462392},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V95)","v":66.235729515869622},{"$f":"IF($W95=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W95))","v":23.253130160720175},{"$f":"IF($W95=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W95))","v":23.921578187847832},{"$f":"IF($W95=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W95))","v":24.60924181140842},{"$f":"IF($W95=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W95))","v":25.316673414132222},{"$f":"IF($W95=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W95))","v":26.044441257865298},82.390050184206629,84.758482568144913,87.194999289266448,89.701557539594617,92.280170773734923,null,{"$f":"MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":121},{"$f":"IFERROR(MATCH($C95,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"49W LED PH ZHAGA","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V96)","v":67.409749021416914},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V96)","v":69.347548940442564},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V96)","v":71.341053984923931},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V96)","v":73.391865486851771},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V96)","v":75.501630811039206},{"$f":"IF($W96=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W96))","v":23.253130160720175},{"$f":"IF($W96=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W96))","v":23.921578187847832},{"$f":"IF($W96=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W96))","v":24.60924181140842},{"$f":"IF($W96=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W96))","v":25.316673414132222},{"$f":"IF($W96=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W96))","v":26.044441257865298},90.66287918213709,93.269127128290393,95.950295796332355,98.708538900983996,101.54607206890451,null,{"$f":"MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":122},{"$f":"IFERROR(MATCH($C96,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"50W LED SY PT","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V97)","v":203.23893389730284},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V97)","v":209.08135870033732},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V97)","v":215.09173325062031},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V97)","v":221.27488552943558},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V97)","v":227.63578230602974},{"$f":"IF($W97=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W97))","v":23.253130160720175},{"$f":"IF($W97=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W97))","v":23.921578187847832},{"$f":"IF($W97=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W97))","v":24.60924181140842},{"$f":"IF($W97=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W97))","v":25.316673414132222},{"$f":"IF($W97=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W97))","v":26.044441257865298},226.492064058023,233.00293688818516,239.70097506202873,246.5915589435678,253.68022356389503,null,{"$f":"MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":123},{"$f":"IFERROR(MATCH($C97,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"58W LED ALD","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V98)","v":83.638878315293837},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V98)","v":86.043210240269261},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V98)","v":88.516658491550061},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V98)","v":91.061209927320149},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V98)","v":93.67890852114634},{"$f":"IF($W98=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W98))","v":23.253130160720175},{"$f":"IF($W98=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W98))","v":23.921578187847832},{"$f":"IF($W98=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W98))","v":24.60924181140842},{"$f":"IF($W98=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W98))","v":25.316673414132222},{"$f":"IF($W98=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W98))","v":26.044441257865298},106.89200847601401,109.96478842811709,113.12590030295848,116.37788334145237,119.72334977901164,null,{"$f":"MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":124},{"$f":"IFERROR(MATCH($C98,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"58W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V99)","v":86.63797679793467},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V99)","v":89.128522555199609},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V99)","v":91.690662991822052},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V99)","v":94.32645621016664},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V99)","v":97.038019476007676},{"$f":"IF($W99=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W99))","v":23.253130160720175},{"$f":"IF($W99=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W99))","v":23.921578187847832},{"$f":"IF($W99=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W99))","v":24.60924181140842},{"$f":"IF($W99=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W99))","v":25.316673414132222},{"$f":"IF($W99=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W99))","v":26.044441257865298},109.89110695865485,113.05010074304744,116.29990480323048,119.64312962429887,123.08246073387298,null,{"$f":"MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":125},{"$f":"IFERROR(MATCH($C99,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"70W LED PH FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V100)","v":76.735483528174896},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V100)","v":78.941366444606601},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V100)","v":81.21066095652553},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V100)","v":83.545189930599847},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V100)","v":85.946828634684977},{"$f":"IF($W100=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W100))","v":31.693470766090044},{"$f":"IF($W100=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W100))","v":32.604549741694285},{"$f":"IF($W100=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W100))","v":33.541819124335802},{"$f":"IF($W100=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W100))","v":34.506031798714112},{"$f":"IF($W100=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W100))","v":35.497962292390937},108.42895429426494,111.54591618630089,114.75248008086133,118.05122172931397,121.44479092707591,null,{"$f":"MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":126},{"$f":"IFERROR(MATCH($C100,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"74W LED ALD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V101)","v":83.638878315293837},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V101)","v":86.043210240269261},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V101)","v":88.516658491550061},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V101)","v":91.061209927320149},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V101)","v":93.67890852114634},{"$f":"IF($W101=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W101))","v":31.693470766090044},{"$f":"IF($W101=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W101))","v":32.604549741694285},{"$f":"IF($W101=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W101))","v":33.541819124335802},{"$f":"IF($W101=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W101))","v":34.506031798714112},{"$f":"IF($W101=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W101))","v":35.497962292390937},115.33234908138388,118.64775998196355,122.05847761588586,125.56724172603427,129.17687081353728,null,{"$f":"MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":127},{"$f":"IFERROR(MATCH($C101,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"74W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V102)","v":86.63797679793467},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V102)","v":89.128522555199609},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V102)","v":91.690662991822052},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V102)","v":94.32645621016664},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V102)","v":97.038019476007676},{"$f":"IF($W102=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W102))","v":31.693470766090044},{"$f":"IF($W102=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W102))","v":32.604549741694285},{"$f":"IF($W102=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W102))","v":33.541819124335802},{"$f":"IF($W102=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W102))","v":34.506031798714112},{"$f":"IF($W102=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W102))","v":35.497962292390937},{"$f":"F102+K102","v":118.33144756402471},121.73307229689389,125.23248211615785,128.83248800888074,132.53598176839861,null,{"$f":"MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":128},{"$f":"IFERROR(MATCH($C102,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"76W LED PH","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V103)","v":60.189825532313975},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V103)","v":61.920077324315599},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V103)","v":63.700067942393694},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V103)","v":65.531227207821033},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V103)","v":67.415026044345737},{"$f":"IF($W103=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W103))","v":31.693470766090044},{"$f":"IF($W103=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W103))","v":32.604549741694285},{"$f":"IF($W103=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W103))","v":33.541819124335802},{"$f":"IF($W103=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W103))","v":34.506031798714112},{"$f":"IF($W103=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W103))","v":35.497962292390937},91.883296298404019,94.524627066009884,97.241887066729504,100.03725900653515,102.91298833673667,null,{"$f":"MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":129},{"$f":"IFERROR(MATCH($C103,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"76W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V104)","v":68.462654530244436},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V104)","v":70.430721884461093},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V104)","v":72.455364449459609},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V104)","v":74.53820856921044},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V104)","v":76.680927339515364},{"$f":"IF($W104=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W104))","v":31.693470766090044},{"$f":"IF($W104=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W104))","v":32.604549741694285},{"$f":"IF($W104=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W104))","v":33.541819124335802},{"$f":"IF($W104=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W104))","v":34.506031798714112},{"$f":"IF($W104=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W104))","v":35.497962292390937},100.15612529633448,103.03527162615538,105.99718357379541,109.04424036792454,112.1788896319063,null,{"$f":"MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":130},{"$f":"IFERROR(MATCH($C104,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"100W LED ALD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V105)","v":117.74468037108784},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V105)","v":121.12943755237188},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V105)","v":124.61149493558561},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V105)","v":128.19364956902186},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V105)","v":131.87877890655329},{"$f":"IF($W105=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W105))","v":31.693470766090044},{"$f":"IF($W105=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W105))","v":32.604549741694285},{"$f":"IF($W105=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W105))","v":33.541819124335802},{"$f":"IF($W105=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W105))","v":34.506031798714112},{"$f":"IF($W105=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W105))","v":35.497962292390937},149.4381511371779,153.73398729406617,158.1533140599214,162.69968136773596,167.37674119894422,null,{"$f":"MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":131},{"$f":"IFERROR(MATCH($C105,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"100W LED SY CT","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V106)","v":221.33018819389434},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V106)","v":227.69267473310097},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V106)","v":234.23806101721777},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V106)","v":240.97160478887133},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V106)","v":247.89871493282098},{"$f":"IF($W106=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W106))","v":23.253130160720175},{"$f":"IF($W106=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W106))","v":23.921578187847832},{"$f":"IF($W106=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W106))","v":24.60924181140842},{"$f":"IF($W106=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W106))","v":25.316673414132222},{"$f":"IF($W106=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W106))","v":26.044441257865298},244.58331835461451,251.61425292094881,258.8473028286262,266.28827820300353,273.9431561906863,null,{"$f":"MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":132},{"$f":"IFERROR(MATCH($C106,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"100W LED SY PT","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V107)","v":218.31497914446243},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V107)","v":224.59078872764036},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V107)","v":231.04700638945152},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V107)","v":237.68881824563204},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V107)","v":244.52155949502244},{"$f":"IF($W107=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W107))","v":23.253130160720175},{"$f":"IF($W107=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W107))","v":23.921578187847832},{"$f":"IF($W107=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W107))","v":24.60924181140842},{"$f":"IF($W107=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W107))","v":25.316673414132222},{"$f":"IF($W107=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W107))","v":26.044441257865298},241.56810930518259,248.5123669154882,255.65624820085995,263.00549165976423,270.56600075288776,null,{"$f":"MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":133},{"$f":"IFERROR(MATCH($C107,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"110W LED SY FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V108)","v":119.00211895396502},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V108)","v":122.42302319734991},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V108)","v":125.9422667471713},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V108)","v":129.56267652242559},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V108)","v":133.28716070636963},{"$f":"IF($W108=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W108))","v":31.693470766090044},{"$f":"IF($W108=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W108))","v":32.604549741694285},{"$f":"IF($W108=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W108))","v":33.541819124335802},{"$f":"IF($W108=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W108))","v":34.506031798714112},{"$f":"IF($W108=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W108))","v":35.497962292390937},150.69558972005507,155.02757293904421,159.48408587150709,164.0687083211397,168.78512299876058,null,{"$f":"MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":134},{"$f":"IFERROR(MATCH($C108,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"120W LED PH FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V109)","v":85.309142671484622},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V109)","v":87.761488988757364},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V109)","v":90.284331882030173},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V109)","v":92.879697886948819},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V109)","v":95.549671795133435},{"$f":"IF($W109=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W109))","v":31.693470766090044},{"$f":"IF($W109=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W109))","v":32.604549741694285},{"$f":"IF($W109=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W109))","v":33.541819124335802},{"$f":"IF($W109=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W109))","v":34.506031798714112},{"$f":"IF($W109=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W109))","v":35.497962292390937},117.00261343757467,120.36603873045165,123.82615100636598,127.38572968566294,131.04763408752439,null,{"$f":"MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":135},{"$f":"IFERROR(MATCH($C109,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"140W LED PH","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V110)","v":65.45435307645154},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V110)","v":67.335942044408185},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V110)","v":69.271620265072002},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V110)","v":71.262942619614293},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V110)","v":73.311508686726413},{"$f":"IF($W110=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W110))","v":31.693470766090044},{"$f":"IF($W110=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W110))","v":32.604549741694285},{"$f":"IF($W110=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W110))","v":33.541819124335802},{"$f":"IF($W110=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W110))","v":34.506031798714112},{"$f":"IF($W110=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W110))","v":35.497962292390937},97.147823842541584,99.94049178610247,102.8134393894078,105.76897441832841,108.80947097911735,null,{"$f":"MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":136},{"$f":"IFERROR(MATCH($C110,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"140W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V111)","v":73.727182074382},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V111)","v":75.846586604553679},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V111)","v":78.026916772137909},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V111)","v":80.269923981003686},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V111)","v":82.577409981896011},{"$f":"IF($W111=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W111))","v":31.693470766090044},{"$f":"IF($W111=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W111))","v":32.604549741694285},{"$f":"IF($W111=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W111))","v":33.541819124335802},{"$f":"IF($W111=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W111))","v":34.506031798714112},{"$f":"IF($W111=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W111))","v":35.497962292390937},105.42065284047204,108.45113634624796,111.56873589647371,114.7759557797178,118.07537227428695,null,{"$f":"MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":137},{"$f":"IFERROR(MATCH($C111,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"150W LED SY FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V112)","v":124.5674766434819},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V112)","v":128.14836590144782},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V112)","v":131.8321934882884},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V112)","v":135.62191852917849},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V112)","v":139.52058521402921},{"$f":"IF($W112=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W112))","v":31.693470766090044},{"$f":"IF($W112=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W112))","v":32.604549741694285},{"$f":"IF($W112=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W112))","v":33.541819124335802},{"$f":"IF($W112=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W112))","v":34.506031798714112},{"$f":"IF($W112=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W112))","v":35.497962292390937},156.26094740957194,160.7529156431421,165.3740126126242,170.12795032789259,175.01854750642013,null,{"$f":"MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":138},{"$f":"IFERROR(MATCH($C112,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"150W LED SY PT","LED1x100","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V113)","v":233.39102439162198},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V113)","v":240.10021875494337},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V113)","v":247.00227952828271},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V113)","v":254.10275096182846},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V113)","v":261.40733668401509},{"$f":"IF($W113=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W113))","v":31.693470766090044},{"$f":"IF($W113=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W113))","v":32.604549741694285},{"$f":"IF($W113=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W113))","v":33.541819124335802},{"$f":"IF($W113=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W113))","v":34.506031798714112},{"$f":"IF($W113=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W113))","v":35.497962292390937},265.08449515771201,272.70476849663766,280.54409865261852,288.60878276054257,296.90529897640602,null,{"$f":"MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":139},{"$f":"IFERROR(MATCH($C113,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"152W LED PH FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V114)","v":86.061218034932864},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V114)","v":88.535183948770609},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V114)","v":91.080267928127085},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V114)","v":93.698514374347866},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V114)","v":96.39202645833069},{"$f":"IF($W114=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W114))","v":31.693470766090044},{"$f":"IF($W114=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W114))","v":32.604549741694285},{"$f":"IF($W114=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W114))","v":33.541819124335802},{"$f":"IF($W114=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W114))","v":34.506031798714112},{"$f":"IF($W114=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W114))","v":35.497962292390937},117.75468880102291,121.13973369046489,124.62208705246289,128.20454617306197,131.88998875072161,null,{"$f":"MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":140},{"$f":"IFERROR(MATCH($C114,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"170W LED ALD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V115)","v":92.486218839084373},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V115)","v":95.144881569313895},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V115)","v":97.879971767352529},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V115)","v":100.69368646171741},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V115)","v":103.58828583798741},{"$f":"IF($W115=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W115))","v":31.693470766090044},{"$f":"IF($W115=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W115))","v":32.604549741694285},{"$f":"IF($W115=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W115))","v":33.541819124335802},{"$f":"IF($W115=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W115))","v":34.506031798714112},{"$f":"IF($W115=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W115))","v":35.497962292390937},124.17968960517442,127.74943131100818,131.42179089168832,135.19971826043152,139.08624813037835,null,{"$f":"MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":141},{"$f":"IFERROR(MATCH($C115,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"170W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V116)","v":95.485317321725191},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V116)","v":98.23019388424423},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V116)","v":101.05397626762451},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V116)","v":103.9589327445639},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V116)","v":106.94739679284875},{"$f":"IF($W116=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W116))","v":31.693470766090044},{"$f":"IF($W116=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W116))","v":32.604549741694285},{"$f":"IF($W116=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W116))","v":33.541819124335802},{"$f":"IF($W116=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W116))","v":34.506031798714112},{"$f":"IF($W116=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W116))","v":35.497962292390937},127.17878808781524,130.83474362593853,134.59579539196031,138.464964543278,142.44535908523969,null,{"$f":"MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":142},{"$f":"IFERROR(MATCH($C116,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"175W LED SY FLOOD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V117)","v":143.21894565699785},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V117)","v":147.33600090977583},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V117)","v":151.57140743149154},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V117)","v":155.92856741667458},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V117)","v":160.4109808613207},{"$f":"IF($W117=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W117))","v":31.693470766090044},{"$f":"IF($W117=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W117))","v":32.604549741694285},{"$f":"IF($W117=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W117))","v":33.541819124335802},{"$f":"IF($W117=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W117))","v":34.506031798714112},{"$f":"IF($W117=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W117))","v":35.497962292390937},174.9124164230879,179.94055065147012,185.11322655582734,190.43459921538869,195.90894315371162,null,{"$f":"MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":143},{"$f":"IFERROR(MATCH($C117,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"200W LED ALD","LED1x200","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V118)","v":117.74468037108784},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V118)","v":121.12943755237188},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V118)","v":124.61149493558561},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V118)","v":128.19364956902186},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V118)","v":131.87877890655329},{"$f":"IF($W118=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W118))","v":31.693470766090044},{"$f":"IF($W118=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W118))","v":32.604549741694285},{"$f":"IF($W118=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W118))","v":33.541819124335802},{"$f":"IF($W118=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W118))","v":34.506031798714112},{"$f":"IF($W118=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W118))","v":35.497962292390937},149.4381511371779,153.73398729406617,158.1533140599214,162.69968136773596,167.37674119894422,null,{"$f":"MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":144},{"$f":"IFERROR(MATCH($C118,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":46}]
[null,"224W LED PH","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V119)","v":77.788389037002403},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V119)","v":80.024539388625101},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V119)","v":82.324971421061164},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V119)","v":84.691533012958459},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V119)","v":87.126125163161063},{"$f":"IF($W119=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W119))","v":31.693470766090044},{"$f":"IF($W119=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W119))","v":32.604549741694285},{"$f":"IF($W119=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W119))","v":33.541819124335802},{"$f":"IF($W119=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W119))","v":34.506031798714112},{"$f":"IF($W119=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W119))","v":35.497962292390937},109.48185980309245,112.62908913031939,115.86679054539697,119.19756481167258,122.624087455552,null,{"$f":"MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":145},{"$f":"IFERROR(MATCH($C119,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"224W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V120)","v":86.061218034932864},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V120)","v":88.535183948770609},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V120)","v":91.080267928127085},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V120)","v":93.698514374347866},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V120)","v":96.39202645833069},{"$f":"IF($W120=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W120))","v":31.693470766090044},{"$f":"IF($W120=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W120))","v":32.604549741694285},{"$f":"IF($W120=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W120))","v":33.541819124335802},{"$f":"IF($W120=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W120))","v":34.506031798714112},{"$f":"IF($W120=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W120))","v":35.497962292390937},117.75468880102291,121.13973369046489,124.62208705246289,128.20454617306197,131.88998875072161,null,{"$f":"MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":146},{"$f":"IFERROR(MATCH($C120,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"258W LED ALD","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V121)","v":105.08270812726531},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V121)","v":108.10347687742511},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V121)","v":111.21108240600987},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V121)","v":114.40802097364424},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V121)","v":117.69686059991517},{"$f":"IF($W121=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W121))","v":31.693470766090044},{"$f":"IF($W121=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W121))","v":32.604549741694285},{"$f":"IF($W121=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W121))","v":33.541819124335802},{"$f":"IF($W121=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W121))","v":34.506031798714112},{"$f":"IF($W121=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W121))","v":35.497962292390937},136.77617889335534,140.70802661911938,144.75290153034567,148.91405277235836,153.19482289230609,null,{"$f":"MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":147},{"$f":"IFERROR(MATCH($C121,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"258W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V122)","v":107.05376522042476},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V122)","v":110.13119512614392},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V122)","v":113.29709062487716},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V122)","v":116.55399480010227},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V122)","v":119.90452384025635},{"$f":"IF($W122=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W122))","v":31.693470766090044},{"$f":"IF($W122=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W122))","v":32.604549741694285},{"$f":"IF($W122=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W122))","v":33.541819124335802},{"$f":"IF($W122=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W122))","v":34.506031798714112},{"$f":"IF($W122=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W122))","v":35.497962292390937},138.7472359865148,142.73574486783821,146.83890974921297,151.06002659881639,155.40248613264728,null,{"$f":"MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":148},{"$f":"IFERROR(MATCH($C122,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"298W LED ALD","LED1x298","LED","Major (Cat V)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V123)","v":173.99107084285561},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V123)","v":178.99271953440248},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V123)","v":184.13814853325172},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V123)","v":189.431491031885},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V123)","v":194.87699903794316},{"$f":"IF($W123=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W123))","v":31.693470766090044},{"$f":"IF($W123=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W123))","v":32.604549741694285},{"$f":"IF($W123=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W123))","v":33.541819124335802},{"$f":"IF($W123=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W123))","v":34.506031798714112},{"$f":"IF($W123=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W123))","v":35.497962292390937},205.68454160894566,211.59726927609677,217.67996765758753,223.93752283059911,230.37496133033409,null,{"$f":"MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":149},{"$f":"IFERROR(MATCH($C123,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":51}]
[null,"600W LED ALD HM","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V124)","v":409.85974501393099},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V124)","v":421.64181203286523},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V124)","v":433.76257321468671},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V124)","v":446.23176485912865},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V124)","v":459.05940315126895},{"$f":"IF($W124=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W124))","v":23.253130160720175},{"$f":"IF($W124=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W124))","v":23.921578187847832},{"$f":"IF($W124=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W124))","v":24.60924181140842},{"$f":"IF($W124=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W124))","v":25.316673414132222},{"$f":"IF($W124=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W124))","v":26.044441257865298},433.11287517465115,445.56339022071307,458.37181502609513,471.54843827326084,485.10384440913424,null,{"$f":"MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":150},{"$f":"IFERROR(MATCH($C124,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"COLONIAL ROCKS SPHERE","LED1x17","LED","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V125)","v":126.48827712172867},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V125)","v":130.1243828293216},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V125)","v":133.8650141500199},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V125)","v":137.71317583799564},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V125)","v":141.67195902383497},{"$f":"IF($W125=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W125))","v":23.253130160720175},{"$f":"IF($W125=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W125))","v":23.921578187847832},{"$f":"IF($W125=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W125))","v":24.60924181140842},{"$f":"IF($W125=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W125))","v":25.316673414132222},{"$f":"IF($W125=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W125))","v":26.044441257865298},149.74140728244885,154.04596101716945,158.47425596142833,163.02984925212786,167.71640028170026,null,{"$f":"MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":151},{"$f":"IFERROR(MATCH($C125,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"LED TRIAL","LED TRIAL","LED20","Minor (Cat P)",{"$f":"INDEX('C_CAPEX Build Up'!S$15:S$189,$V126)","v":43.376575603362355},{"$f":"INDEX('C_CAPEX Build Up'!T$15:T$189,$V126)","v":44.623503917323298},{"$f":"INDEX('C_CAPEX Build Up'!U$15:U$189,$V126)","v":45.906277159071422},{"$f":"INDEX('C_CAPEX Build Up'!V$15:V$189,$V126)","v":47.225925747784537},{"$f":"INDEX('C_CAPEX Build Up'!W$15:W$189,$V126)","v":48.583509723670474},{"$f":"IF($W126=0,0,INDEX('O_OPEX Tariff Summary'!AB$5:AB$138,$W126))","v":23.253130160720175},{"$f":"IF($W126=0,0,INDEX('O_OPEX Tariff Summary'!AC$5:AC$138,$W126))","v":23.921578187847832},{"$f":"IF($W126=0,0,INDEX('O_OPEX Tariff Summary'!AD$5:AD$138,$W126))","v":24.60924181140842},{"$f":"IF($W126=0,0,INDEX('O_OPEX Tariff Summary'!AE$5:AE$138,$W126))","v":25.316673414132222},{"$f":"IF($W126=0,0,INDEX('O_OPEX Tariff Summary'!AF$5:AF$138,$W126))","v":26.044441257865298},66.62970576408253,68.545082105171133,70.515518970479846,72.542599161916755,74.627950981535776,null,{"$f":"MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":152},{"$f":"IFERROR(MATCH($C126,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":43}]

{"sheet":"Unit Costs","index":9,"n_rows":182,"n_cols":18,"rows_kept":182,"cut":false,"hidden":false,"merged":[]}
[null,"Material Price/Unit Costs - Real $FY24"]
[null,"This sheet shows bracket, luminaire and support total capital charges in real dollars for the current and forthcoming regulatory periods. "]
[null,"In addition unit rates for other key inputs/components, namely photoelectric dells, smart controllers, miscellaneous materials and labour rate (per hour)."]
[null,null,null,null,null,"Unit costs - Real $FY24 "]
[null,"Charge Reference","Maintenance Category","Charge Type","Road Type","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,"Capital Row Ref","Opex Row Ref"]
[null,"0.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B6,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":1},{"$f":"IFERROR(MATCH($C6,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"0.6","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B7,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":2},{"$f":"IFERROR(MATCH($C7,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B8,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":3},{"$f":"IFERROR(MATCH($C8,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1.2","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B9,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":4},{"$f":"IFERROR(MATCH($C9,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B10,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":5},{"$f":"IFERROR(MATCH($C10,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"2.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B11,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":6},{"$f":"IFERROR(MATCH($C11,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"2.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B12,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":7},{"$f":"IFERROR(MATCH($C12,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"3.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B13,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":8},{"$f":"IFERROR(MATCH($C13,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"3.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B14,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":9},{"$f":"IFERROR(MATCH($C14,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"4.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B15,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":10},{"$f":"IFERROR(MATCH($C15,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"4.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B16,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":11},{"$f":"IFERROR(MATCH($C16,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"5.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B17,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":12},{"$f":"IFERROR(MATCH($C17,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"6.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B18,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":13},{"$f":"IFERROR(MATCH($C18,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"6.5","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B19,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":14},{"$f":"IFERROR(MATCH($C19,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"7.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B20,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":15},{"$f":"IFERROR(MATCH($C20,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"8.0","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B21,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":16},{"$f":"IFERROR(MATCH($C21,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"C4","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B22,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":17},{"$f":"IFERROR(MATCH($C22,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T1","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B23,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":18},{"$f":"IFERROR(MATCH($C23,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T2","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B24,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":19},{"$f":"IFERROR(MATCH($C24,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T2A","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B25,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":20},{"$f":"IFERROR(MATCH($C25,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T3","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B26,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":21},{"$f":"IFERROR(MATCH($C26,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T3A","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B27,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":22},{"$f":"IFERROR(MATCH($C27,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T4","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B28,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":23},{"$f":"IFERROR(MATCH($C28,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T5","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B29,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":24},{"$f":"IFERROR(MATCH($C29,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T6","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B30,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":25},{"$f":"IFERROR(MATCH($C30,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"T7","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B31,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":26},{"$f":"IFERROR(MATCH($C31,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"Bracket - Minor Road (Cat P) - Short","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B32,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":27},{"$f":"IFERROR(MATCH($C32,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"Bracket - Minor Road (Cat P) - Medium","Not Applicable","Bracket","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B33,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":28},{"$f":"IFERROR(MATCH($C33,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"Bracket - Major Road (Cat V) - Short","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B34,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":29},{"$f":"IFERROR(MATCH($C34,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"Bracket - Major Road (Cat V) - Medium","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B35,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":30},{"$f":"IFERROR(MATCH($C35,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"Bracket - Major Road (Cat V) - Long","Not Applicable","Bracket","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B36,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":31},{"$f":"IFERROR(MATCH($C36,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1000W SON","SON1x1000","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B37,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":32},{"$f":"IFERROR(MATCH($C37,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":20}]
[null,"1000W SON FLOODLIGHT","SON1x1000","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B38,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":33},{"$f":"IFERROR(MATCH($C38,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":20}]
[null,"1000W/1500W MBI FLOODLIG","MBI1x1000","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B39,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":34},{"$f":"IFERROR(MATCH($C39,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":13}]
[null,"100W MBI","MBI1x100","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B40,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":35},{"$f":"IFERROR(MATCH($C40,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":12}]
[null,"100W MBI FLOODLIGHT","MBI1x100","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B41,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":36},{"$f":"IFERROR(MATCH($C41,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":12}]
[null,"100W SON","SON1x100","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B42,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":37},{"$f":"IFERROR(MATCH($C42,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"100W SON - PLAIN","SON1x100","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B43,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":38},{"$f":"IFERROR(MATCH($C43,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"100W SON FLOODLIGHT","SON1x100","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B44,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":39},{"$f":"IFERROR(MATCH($C44,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":19}]
[null,"125W MBF","MBF1x125","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B45,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":40},{"$f":"IFERROR(MATCH($C45,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - BOURKE HILL","MBF1x125","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B46,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":41},{"$f":"IFERROR(MATCH($C46,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - PARKVILLE","MBF1x125","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B47,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":42},{"$f":"IFERROR(MATCH($C47,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W MBF - PLAIN","MBF1x125","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B48,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":43},{"$f":"IFERROR(MATCH($C48,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"125W/250W MBF FLOODLIGHT","MBF1x125","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B49,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":44},{"$f":"IFERROR(MATCH($C49,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":5}]
[null,"150W SON","SON1x150","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B50,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":45},{"$f":"IFERROR(MATCH($C50,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON - PARKVILLE","SON1x150","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B51,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":46},{"$f":"IFERROR(MATCH($C51,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON - PARKWAY 1","SON1x150","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B52,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":47},{"$f":"IFERROR(MATCH($C52,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W SON ACTIVE REACTOR","SON1x150 AR","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B53,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":48},{"$f":"IFERROR(MATCH($C53,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":22}]
[null,"150W SON FLOODLIGHT","SON1x150","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B54,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":49},{"$f":"IFERROR(MATCH($C54,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":21}]
[null,"150W/250W MBI FLOODLIGHT","MBI1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B55,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":50},{"$f":"IFERROR(MATCH($C55,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":15}]
[null,"250W MBF","MBF1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B56,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":51},{"$f":"IFERROR(MATCH($C56,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":6}]
[null,"250W MBF - PARKWAY 1","MBF1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B57,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":52},{"$f":"IFERROR(MATCH($C57,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":6}]
[null,"250W SON","SON1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B58,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":53},{"$f":"IFERROR(MATCH($C58,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON - PARKVILLE","SON1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B59,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":54},{"$f":"IFERROR(MATCH($C59,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON - PARKWAY 1","SON1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B60,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":55},{"$f":"IFERROR(MATCH($C60,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON ACTIVE REACTOR","SON1x250 AR","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B61,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":56},{"$f":"IFERROR(MATCH($C61,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":24}]
[null,"250W SON FLOODLIGHT","SON1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B62,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":57},{"$f":"IFERROR(MATCH($C62,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"250W SON GEC 'BOSTON 3'","SON1x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B63,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":58},{"$f":"IFERROR(MATCH($C63,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":23}]
[null,"2X14W TF - T5 PIERLIGHT","TF2x14 T5","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B64,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":59},{"$f":"IFERROR(MATCH($C64,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":37}]
[null,"2x14W TF - T5 PIERLITE M","TF2x14 T5","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B65,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":60},{"$f":"IFERROR(MATCH($C65,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":37}]
[null,"2x250W SON FLOODLIGHT","SON2x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B66,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":61},{"$f":"IFERROR(MATCH($C66,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":30}]
[null,"2x400W SON FLOODLIGHT","SON2x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B67,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":62},{"$f":"IFERROR(MATCH($C67,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":31}]
[null,"2x80W MBF - BOURKE HILL","MBF2x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B68,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":63},{"$f":"IFERROR(MATCH($C68,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":11}]
[null,"400W MBF","MBF1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B69,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":64},{"$f":"IFERROR(MATCH($C69,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF - B2229","MBF1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B70,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":65},{"$f":"IFERROR(MATCH($C70,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF - PARKWAY 1","MBF1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B71,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":66},{"$f":"IFERROR(MATCH($C71,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBF FLOODLIGHT","MBF1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B72,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":67},{"$f":"IFERROR(MATCH($C72,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":7}]
[null,"400W MBI FLOODLIGHT","MBI1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B73,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":68},{"$f":"IFERROR(MATCH($C73,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":16}]
[null,"400W SON","SON1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B74,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":69},{"$f":"IFERROR(MATCH($C74,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"400W SON - PARKWAY 1","SON1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B75,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":70},{"$f":"IFERROR(MATCH($C75,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"400W SON ACTIVE REACTOR","SON1x400 AR","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B76,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":71},{"$f":"IFERROR(MATCH($C76,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":26}]
[null,"400W SON FLOODLIGHT","SON1x400","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B77,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":72},{"$f":"IFERROR(MATCH($C77,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":25}]
[null,"42W MBF SYLVANIA SUB ECO","MBF1x42","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B78,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":73},{"$f":"IFERROR(MATCH($C78,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":8}]
[null,"4x250W SON","SON4x250","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B79,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":74},{"$f":"IFERROR(MATCH($C79,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":32}]
[null,"4x600W SON","SON4x600","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B80,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":75},{"$f":"IFERROR(MATCH($C80,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":33}]
[null,"50W MBF","MBF1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B81,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":76},{"$f":"IFERROR(MATCH($C81,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - BOURKE HILL","MBF1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B82,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":77},{"$f":"IFERROR(MATCH($C82,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - NOSTALGIA","MBF1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B83,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":78},{"$f":"IFERROR(MATCH($C83,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W MBF - PLAIN","MBF1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B84,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":79},{"$f":"IFERROR(MATCH($C84,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":9}]
[null,"50W SON","SON1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B85,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":80},{"$f":"IFERROR(MATCH($C85,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"50W SON - NOSTALGIA","SON1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B86,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":81},{"$f":"IFERROR(MATCH($C86,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"50W SON - PLAIN","SON1x50","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B87,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":82},{"$f":"IFERROR(MATCH($C87,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":27}]
[null,"70W MBI","MBI1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B88,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":83},{"$f":"IFERROR(MATCH($C88,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":17}]
[null,"70W MBI - MACQUARIE DEC.","MBI1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B89,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":84},{"$f":"IFERROR(MATCH($C89,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":17}]
[null,"70W MBI II","MBI1x70 II","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B90,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":85},{"$f":"IFERROR(MATCH($C90,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":18}]
[null,"70W MBI II AERO","MBI1x70 II","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B91,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":86},{"$f":"IFERROR(MATCH($C91,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":18}]
[null,"70W SON","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B92,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":87},{"$f":"IFERROR(MATCH($C92,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - BOURKE HILL","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B93,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":88},{"$f":"IFERROR(MATCH($C93,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - NOSTALGIA","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B94,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":89},{"$f":"IFERROR(MATCH($C94,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - PARKVILLE","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B95,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":90},{"$f":"IFERROR(MATCH($C95,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON - PLAIN","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B96,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":91},{"$f":"IFERROR(MATCH($C96,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON BOLLARD","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B97,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":92},{"$f":"IFERROR(MATCH($C97,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"70W SON FLOODLIGHT","SON1x70","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B98,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":93},{"$f":"IFERROR(MATCH($C98,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":29}]
[null,"80W MBF - BEGA+CURVE BRA","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B99,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":94},{"$f":"IFERROR(MATCH($C99,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - BOURKE HILL","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B100,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":95},{"$f":"IFERROR(MATCH($C100,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - NOSTALGIA","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B101,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":96},{"$f":"IFERROR(MATCH($C101,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - PLAIN","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B102,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":97},{"$f":"IFERROR(MATCH($C102,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF - REGAL/FLINDERS","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B103,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":98},{"$f":"IFERROR(MATCH($C103,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF BOLLARD","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B104,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":99},{"$f":"IFERROR(MATCH($C104,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"80W MBF TOORAK","MBF1x80","Traditional","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B105,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":100},{"$f":"IFERROR(MATCH($C105,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":10}]
[null,"TH FLOODLIGHT","Not Applicable","Traditional","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B106,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":101},{"$f":"IFERROR(MATCH($C106,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"10W LED PH RRW","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B107,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":102},{"$f":"IFERROR(MATCH($C107,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"16W LED PH","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B108,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":103},{"$f":"IFERROR(MATCH($C108,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B109,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":104},{"$f":"IFERROR(MATCH($C109,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD RRW","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B110,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":105},{"$f":"IFERROR(MATCH($C110,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD RRW ZHAGA","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B111,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":106},{"$f":"IFERROR(MATCH($C111,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B112,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":107},{"$f":"IFERROR(MATCH($C112,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"17W LED SY RRW","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B113,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":108},{"$f":"IFERROR(MATCH($C113,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"1x17W LED","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B114,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":109},{"$f":"IFERROR(MATCH($C114,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"20W LED GE","LED1x20","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B115,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":110},{"$f":"IFERROR(MATCH($C115,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":0}]
[null,"1x22W LED","LED1x22","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B116,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":111},{"$f":"IFERROR(MATCH($C116,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":47}]
[null,"1x25W LED GE","LED1x25 GE","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B117,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":112},{"$f":"IFERROR(MATCH($C117,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":48}]
[null,"25W LED PH","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B118,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":113},{"$f":"IFERROR(MATCH($C118,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"28W LED SY","LED1x28","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B119,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":114},{"$f":"IFERROR(MATCH($C119,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":49}]
[null,"1x29W LED","LED1x29","LED20","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B120,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":115},{"$f":"IFERROR(MATCH($C120,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":50}]
[null,"33W LED LRL","LED1x33","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B121,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":116},{"$f":"IFERROR(MATCH($C121,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":52}]
[null,"34W LED BOURKE HILL","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B122,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":117},{"$f":"IFERROR(MATCH($C122,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"40W LED ALD","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B123,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":118},{"$f":"IFERROR(MATCH($C123,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"40W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B124,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":119},{"$f":"IFERROR(MATCH($C124,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"42W LED LRL","LED1x42","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B125,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":120},{"$f":"IFERROR(MATCH($C125,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":53}]
[null,"49W LED PH","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B126,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":121},{"$f":"IFERROR(MATCH($C126,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"49W LED PH ZHAGA","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B127,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":122},{"$f":"IFERROR(MATCH($C127,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"50W LED SY PT","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B128,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":123},{"$f":"IFERROR(MATCH($C128,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"58W LED ALD","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B129,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":124},{"$f":"IFERROR(MATCH($C129,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"58W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B130,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":125},{"$f":"IFERROR(MATCH($C130,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"70W LED PH FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B131,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":126},{"$f":"IFERROR(MATCH($C131,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"74W LED ALD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B132,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":127},{"$f":"IFERROR(MATCH($C132,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"74W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B133,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":128},{"$f":"IFERROR(MATCH($C133,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"76W LED PH","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B134,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":129},{"$f":"IFERROR(MATCH($C134,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"76W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B135,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":130},{"$f":"IFERROR(MATCH($C135,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"100W LED ALD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B136,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":131},{"$f":"IFERROR(MATCH($C136,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"100W LED SY CT","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B137,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":132},{"$f":"IFERROR(MATCH($C137,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"100W LED SY PT","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B138,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":133},{"$f":"IFERROR(MATCH($C138,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"110W LED SY FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B139,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":134},{"$f":"IFERROR(MATCH($C139,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"120W LED PH FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B140,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":135},{"$f":"IFERROR(MATCH($C140,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"140W LED PH","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B141,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":136},{"$f":"IFERROR(MATCH($C141,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"140W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B142,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":137},{"$f":"IFERROR(MATCH($C142,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"150W LED SY FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B143,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":138},{"$f":"IFERROR(MATCH($C143,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"150W LED SY PT","LED1x100","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B144,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":139},{"$f":"IFERROR(MATCH($C144,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"152W LED PH FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B145,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":140},{"$f":"IFERROR(MATCH($C145,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"170W LED ALD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B146,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":141},{"$f":"IFERROR(MATCH($C146,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"170W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B147,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":142},{"$f":"IFERROR(MATCH($C147,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"175W LED SY FLOOD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B148,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":143},{"$f":"IFERROR(MATCH($C148,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"200W LED ALD","LED1x200","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B149,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":144},{"$f":"IFERROR(MATCH($C149,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":46}]
[null,"224W LED PH","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B150,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":145},{"$f":"IFERROR(MATCH($C150,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"224W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B151,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":146},{"$f":"IFERROR(MATCH($C151,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"258W LED ALD","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B152,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":147},{"$f":"IFERROR(MATCH($C152,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"258W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B153,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":148},{"$f":"IFERROR(MATCH($C153,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":44}]
[null,"298W LED ALD","LED1x298","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B154,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":149},{"$f":"IFERROR(MATCH($C154,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":51}]
[null,"600W LED ALD HM","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B155,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":150},{"$f":"IFERROR(MATCH($C155,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"COLONIAL ROCKS SPHERE","LED1x17","LED","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B156,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":151},{"$f":"IFERROR(MATCH($C156,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":45}]
[null,"LED TRIAL","LED TRIAL","LED20","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B157,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":152},{"$f":"IFERROR(MATCH($C157,'O_OPEX Tariff Summary'!$B$5:$B$138,0),0)","v":43}]
[null,"Spare Luminaire 1","Not Applicable","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B158,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":153}]
[null,"Spare Luminaire 2","Not Applicable","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B159,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":154}]
[null,"Spare Luminaire 3","Not Applicable","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B160,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":155}]
[null,"Spare Luminaire 4","Not Applicable","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B161,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":156}]
[null,"Spare Luminaire 5","Not Applicable","LED","Major (Cat V)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B162,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":157}]
[null,"Smart Controller - materials and installation","Not Applicable","Smart Controller","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B163,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":158}]
[null,"Smart Controller - material price only","Not Applicable","Smart Controller","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B164,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":159}]
[null,"Smart Controller - material price adjusted for PE Cell","Not Applicable","Smart Controller","Minor (Cat P)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH($B165,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":160}]
[null,"COLUMN 10.5M-13.5M","Not Applicable","Support","Major (Cat V)",1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961436,1702.4870088961436,1702.4870088961436,1702.4870088961436,1702.4870088961436,null,{"$f":"MATCH($B166,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":161}]
[null,"COLUMN 14M-15M","Not Applicable","Support","Major (Cat V)",1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961438,1702.4870088961436,1702.4870088961436,1702.4870088961436,1702.4870088961436,1702.4870088961436,null,{"$f":"MATCH($B167,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":162}]
[null,"COLUMN 2.5M-3.5M","Not Applicable","Support","Minor (Cat P)",627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,627.2320559091055,null,{"$f":"MATCH($B168,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":163}]
[null,"COLUMN 4-6.5M ORION WATE","Not Applicable","Support","Minor (Cat P)",838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,838.06636041636796,null,{"$f":"MATCH($B169,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":164}]
[null,"COLUMN 4M-6.5M","Not Applicable","Support","Minor (Cat P)",1178.0366764343285,1178.0366764343285,1178.0366764343285,1178.0366764343285,1178.0366764343285,1178.0366764343287,1178.0366764343287,1178.0366764343287,1178.0366764343287,1178.0366764343287,null,{"$f":"MATCH($B170,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":165}]
[null,"COLUMN 7M-10M","Not Applicable","Support","Major (Cat V)",1006.7338040221779,1006.7338040221779,1006.7338040221779,1006.7338040221779,1006.7338040221779,1006.7338040221778,1006.7338040221778,1006.7338040221778,1006.7338040221778,1006.7338040221778,null,{"$f":"MATCH($B171,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":166}]
[null,"DECORATIVE COLUMN","Not Applicable","Support","Minor (Cat P)",1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,1396.7772673606132,null,{"$f":"MATCH($B172,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":167}]
[null,"DEDICATED SUPPORT & COND","Not Applicable","Support","Minor (Cat P)",777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,777.45149787052992,null,{"$f":"MATCH($B173,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":168}]
[null,"MACQUARIE STANDARD","Not Applicable","Support","Minor (Cat P)",682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,682.57606084226188,null,{"$f":"MATCH($B174,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":169}]
[null,"MAST 15.5M-30M","Not Applicable","Support","Major (Cat V)",1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,1117.4218138884905,null,{"$f":"MATCH($B175,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":170}]
[null,"ORION DOUBLE ARM","Not Applicable","Support","Minor (Cat P)",463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,463.53239560324801,null,{"$f":"MATCH($B176,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":171}]
[null,"POLO 10.5M DECORATIVE 2M","Not Applicable","Support","Minor (Cat P)",922.40008221927292,922.40008221927292,922.40008221927292,922.40008221927292,922.40008221927292,922.4000822192728,922.4000822192728,922.4000822192728,922.4000822192728,922.4000822192728,null,{"$f":"MATCH($B177,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":172}]
[null,"ROCKS STANDARD","Not Applicable","Support","Minor (Cat P)",956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,956.88466815024185,null,{"$f":"MATCH($B178,'C_CAPEX Build Up'!$B$15:$B$189,0)","v":173}]
[null,"Other Key Inputs/Components"]
[null,"Base Labour rate (per hour)",null,null,null,63.443114544235293,63.443114544235293,63.443114544235293,63.443114544235293,63.443114544235293,64.633551916248948,64.633551916248948,64.633551916248948,64.633551916248948,64.633551916248948]
[null,"Photoeletric Cells",null,null,null,13.873276854594112,13.873276854594112,13.873276854594112,13.873276854594112,13.873276854594112,13.0464,13.0464,13.0464,13.0464,13.0464]
[null,"Miscellaneous Materials",null,null,null,17.862588224799286,17.862588224799286,17.862588224799286,17.862588224799286,17.862588224799286,35.725176449598578,35.725176449598578,35.725176449598578,35.725176449598578,35.725176449598578]

{"sheet":"Luminaire Volumes","index":10,"n_rows":167,"n_cols":8,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,"Luminaire volumes by Type"]
[null,"This sheet shows total luminaire volumes by luminaries type for the current regulatory period. Historical periods FY20-FY22 are shown. "]
[null,"Forecast volumes for FY23 to FY29 are shown in worksheet \"I_Asset number input\" "]
[null,null,null,null,null,"Toal Luminaire Volume"]
[null,"Charge Reference","Maintenance Category","Charge Type","Road Type","FY20","FY21","FY22"]
[null,"1000W SON","SON1x1000","Traditional","Major (Cat V)",41,34,27]
[null,"1000W SON FLOODLIGHT","SON1x1000","Traditional","Major (Cat V)",8,8,7]
[null,"1000W/1500W MBI FLOODLIG","MBI1x1000","Traditional","Major (Cat V)",8,8,8]
[null,"100W MBI","MBI1x100","Traditional","Major (Cat V)",17,16,15]
[null,"100W MBI FLOODLIGHT","MBI1x100","Traditional","Major (Cat V)",6,5,2]
[null,"100W SON","SON1x100","Traditional","Major (Cat V)",944,915,662]
[null,"100W SON - PLAIN","SON1x100","Traditional","Major (Cat V)",429,420,393]
[null,"100W SON FLOODLIGHT","SON1x100","Traditional","Major (Cat V)",8,8,8]
[null,"125W MBF","MBF1x125","Traditional","Minor (Cat P)",1760,727,524]
[null,"125W MBF - BOURKE HILL","MBF1x125","Traditional","Minor (Cat P)",29,36,36]
[null,"125W MBF - PARKVILLE","MBF1x125","Traditional","Minor (Cat P)",4,5,6]
[null,"125W MBF - PLAIN","MBF1x125","Traditional","Minor (Cat P)",756,726,644]
[null,"125W/250W MBF FLOODLIGHT","MBF1x125","Traditional","Minor (Cat P)",46,46,44]
[null,"150W SON","SON1x150","Traditional","Major (Cat V)",18693,17774,15700]
[null,"150W SON - PARKVILLE","SON1x150","Traditional","Major (Cat V)",34,33,34]
[null,"150W SON - PARKWAY 1","SON1x150","Traditional","Major (Cat V)",230,222,212]
[null,"150W SON ACTIVE REACTOR","SON1x150 AR","Traditional","Major (Cat V)",3335,3242,2803]
[null,"150W SON FLOODLIGHT","SON1x150","Traditional","Major (Cat V)",240,282,296]
[null,"150W/250W MBI FLOODLIGHT","MBI1x250","Traditional","Major (Cat V)",37,37,40]
[null,"250W MBF","MBF1x250","Traditional","Major (Cat V)",12609,11582,10428]
[null,"250W MBF - PARKWAY 1","MBF1x250","Traditional","Major (Cat V)",625,598,580]
[null,"250W SON","SON1x250","Traditional","Major (Cat V)",21734,20389,18059]
[null,"250W SON - PARKVILLE","SON1x250","Traditional","Major (Cat V)",13,13,11]
[null,"250W SON - PARKWAY 1","SON1x250","Traditional","Major (Cat V)",49,51,52]
[null,"250W SON ACTIVE REACTOR","SON1x250 AR","Traditional","Major (Cat V)",4369,4199,3716]
[null,"250W SON FLOODLIGHT","SON1x250","Traditional","Major (Cat V)",1646,1703,1682]
[null,"250W SON GEC 'BOSTON 3'","SON1x250","Traditional","Major (Cat V)",92,89,87]
[null,"2X14W TF - T5 PIERLIGHT","TF2x14 T5","Traditional","Minor (Cat P)",29,1,0]
[null,"2x14W TF - T5 PIERLITE M","TF2x14 T5","Traditional","Minor (Cat P)",37,10,4]
[null,"2x250W SON FLOODLIGHT","SON2x250","Traditional","Major (Cat V)",13,11,9]
[null,"2x400W SON FLOODLIGHT","SON2x400","Traditional","Major (Cat V)",6,6,8]
[null,"2x80W MBF - BOURKE HILL","MBF2x80","Traditional","Minor (Cat P)",15,14,14]
[null,"400W MBF","MBF1x400","Traditional","Major (Cat V)",4377,3952,3188]
[null,"400W MBF - B2229","MBF1x400","Traditional","Major (Cat V)",99,91,84]
[null,"400W MBF - PARKWAY 1","MBF1x400","Traditional","Major (Cat V)",170,162,161]
[null,"400W MBF FLOODLIGHT","MBF1x400","Traditional","Major (Cat V)",86,82,82]
[null,"400W MBI FLOODLIGHT","MBI1x400","Traditional","Major (Cat V)",80,81,78]
[null,"400W SON","SON1x400","Traditional","Major (Cat V)",1512,1406,1241]
[null,"400W SON - PARKWAY 1","SON1x400","Traditional","Major (Cat V)",14,13,13]
[null,"400W SON ACTIVE REACTOR","SON1x400 AR","Traditional","Major (Cat V)",451,429,389]
[null,"400W SON FLOODLIGHT","SON1x400","Traditional","Major (Cat V)",511,513,526]
[null,"42W MBF SYLVANIA SUB ECO","MBF1x42","Traditional","Minor (Cat P)",35592,32188,27865]
[null,"4x250W SON","SON4x250","Traditional","Major (Cat V)",5,3,3]
[null,"4x600W SON","SON4x600","Traditional","Major (Cat V)",2,2,3]
[null,"50W MBF","MBF1x50","Traditional","Minor (Cat P)",5674,3535,1365]
[null,"50W MBF - BOURKE HILL","MBF1x50","Traditional","Minor (Cat P)",18,26,26]
[null,"50W MBF - NOSTALGIA","MBF1x50","Traditional","Minor (Cat P)",92,87,58]
[null,"50W MBF - PLAIN","MBF1x50","Traditional","Minor (Cat P)",118,108,35]
[null,"50W SON","SON1x50","Traditional","Minor (Cat P)",262,14,4]
[null,"50W SON - NOSTALGIA","SON1x50","Traditional","Minor (Cat P)",2,2,2]
[null,"50W SON - PLAIN","SON1x50","Traditional","Minor (Cat P)",2,1,0]
[null,"70W MBI","MBI1x70","Traditional","Minor (Cat P)",115,77,27]
[null,"70W MBI - MACQUARIE DEC.","MBI1x70","Traditional","Minor (Cat P)",115,115,112]
[null,"70W MBI II","MBI1x70 II","Traditional","Minor (Cat P)",260,124,20]
[null,"70W MBI II AERO","MBI1x70 II","Traditional","Minor (Cat P)",16,11,0]
[null,"70W SON","SON1x70","Traditional","Minor (Cat P)",941,555,173]
[null,"70W SON - BOURKE HILL","SON1x70","Traditional","Minor (Cat P)",5,5,5]
[null,"70W SON - NOSTALGIA","SON1x70","Traditional","Minor (Cat P)",101,91,84]
[null,"70W SON - PARKVILLE","SON1x70","Traditional","Minor (Cat P)",10,10,6]
[null,"70W SON - PLAIN","SON1x70","Traditional","Minor (Cat P)",176,173,143]
[null,"70W SON BOLLARD","SON1x70","Traditional","Minor (Cat P)",2,1,1]
[null,"70W SON FLOODLIGHT","SON1x70","Traditional","Minor (Cat P)",35,34,30]
[null,"80W MBF - BEGA+CURVE BRA","MBF1x80","Traditional","Minor (Cat P)",63,77,78]
[null,"80W MBF - BOURKE HILL","MBF1x80","Traditional","Minor (Cat P)",1185,1206,1159]
[null,"80W MBF - NOSTALGIA","MBF1x80","Traditional","Minor (Cat P)",563,540,479]
[null,"80W MBF - PLAIN","MBF1x80","Traditional","Minor (Cat P)",431,405,310]
[null,"80W MBF - REGAL/FLINDERS","MBF1x80","Traditional","Minor (Cat P)",41,47,39]
[null,"80W MBF BOLLARD","MBF1x80","Traditional","Minor (Cat P)",67,67,66]
[null,"80W MBF TOORAK","MBF1x80","Traditional","Minor (Cat P)",137,131,126]
[null,"TH FLOODLIGHT","Not Applicable","Traditional","Major (Cat V)",24,24,24]
[null,"10W LED PH RRW","LED1x17","LED","Minor (Cat P)",0,0,22]
[null,"16W LED PH","LED1x17","LED","Minor (Cat P)",0,1,1010]
[null,"17W LED ALD","LED1x17","LED","Minor (Cat P)",0,9814,22715]
[null,"17W LED ALD RRW","LED1x17","LED","Minor (Cat P)",0,1041,1633]
[null,"17W LED ALD RRW ZHAGA","LED1x17","LED","Minor (Cat P)",0,0,237]
[null,"17W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",0,0,4613]
[null,"17W LED SY RRW","LED1x17","LED","Minor (Cat P)",6218,9135,9364]
[null,"1x17W LED","LED1x17","LED","Minor (Cat P)",49016,62204,63500]
[null,"20W LED GE","LED1x20","LED","Minor (Cat P)",53,51,52]
[null,"1x22W LED","LED1x22","LED","Minor (Cat P)",14815,14554,14365]
[null,"1x25W LED GE","LED1x25 GE","LED","Minor (Cat P)",4461,4482,4502]
[null,"25W LED PH","LED1x17","LED","Minor (Cat P)",0,310,674]
[null,"28W LED SY","LED1x28","LED","Minor (Cat P)",2410,3490,3977]
[null,"1x29W LED","LED1x29","LED20","Minor (Cat P)",14968,14710,14442]
[null,"33W LED LRL","LED1x33","LED","Minor (Cat P)",30,43,30]
[null,"34W LED BOURKE HILL","LED1x17","LED","Minor (Cat P)",0,35,101]
[null,"40W LED ALD","LED1x17","LED","Minor (Cat P)",0,0,18]
[null,"40W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",0,0,0]
[null,"42W LED LRL","LED1x42","LED","Major (Cat V)",0,0,0]
[null,"49W LED PH","LED1x17","LED","Minor (Cat P)",0,3,308]
[null,"49W LED PH ZHAGA","LED1x17","LED","Minor (Cat P)",0,0,0]
[null,"50W LED SY PT","LED1x17","LED","Minor (Cat P)",0,0,32]
[null,"58W LED ALD","LED1x17","LED","Minor (Cat P)",0,0,18]
[null,"58W LED ALD ZHAGA","LED1x17","LED","Minor (Cat P)",0,0,0]
[null,"70W LED PH FLOOD","LED1x100","LED","Major (Cat V)",0,0,13]
[null,"74W LED ALD","LED1x100","LED","Major (Cat V)",0,4,43]
[null,"74W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",0,0,0]
[null,"76W LED PH","LED1x100","LED","Major (Cat V)",0,809,4129]
[null,"76W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",0,0,0]
[null,"100W LED ALD","LED1x100","LED","Major (Cat V)",1597,3028,3351]
[null,"100W LED SY CT","LED1x17","LED","Minor (Cat P)",0,2,6]
[null,"100W LED SY PT","LED1x17","LED","Minor (Cat P)",0,32,57]
[null,"110W LED SY FLOOD","LED1x100","LED","Major (Cat V)",0,0,14]
[null,"120W LED PH FLOOD","LED1x100","LED","Major (Cat V)",0,0,39]
[null,"140W LED PH","LED1x100","LED","Major (Cat V)",0,1003,4326]
[null,"140W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",0,0,5]
[null,"150W LED SY FLOOD","LED1x100","LED","Major (Cat V)",0,0,26]
[null,"150W LED SY PT","LED1x100","LED","Minor (Cat P)",0,18,56]
[null,"152W LED PH FLOOD","LED1x100","LED","Major (Cat V)",0,0,9]
[null,"170W LED ALD","LED1x100","LED","Major (Cat V)",0,3,20]
[null,"170W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",0,0,0]
[null,"175W LED SY FLOOD","LED1x100","LED","Major (Cat V)",0,0,0]
[null,"200W LED ALD","LED1x200","LED","Major (Cat V)",1384,2447,2732]
[null,"224W LED PH","LED1x100","LED","Major (Cat V)",0,52,186]
[null,"224W LED PH ZHAGA","LED1x100","LED","Major (Cat V)",0,0,1]
[null,"258W LED ALD","LED1x100","LED","Major (Cat V)",0,0,2]
[null,"258W LED ALD ZHAGA","LED1x100","LED","Major (Cat V)",0,0,0]
[null,"298W LED ALD","LED1x298","LED","Major (Cat V)",34,45,54]
[null,"600W LED ALD HM","LED1x17","LED","Minor (Cat P)",0,0,0]
[null,"COLONIAL ROCKS SPHERE","LED1x17","LED","Minor (Cat P)",0,2,41]
[null,"LED TRIAL","LED TRIAL","LED20","Minor (Cat P)",78,89,88]
[]
[null,"Old Luminaire Types "]
[null,"1000W MBF",null,null,null,5,3,1]
[null,"100W SON - Parkville",null,null,null,13,12,11]
[null,"125W MBF - Hyde Park",null,null,null,13,14,12]
[null,"125W MBF - Nostalgia",null,null,null,1,0,0]
[null,"135W SOX",null,null,null,28,26,24]
[null,"1x40W TF",null,null,null,182,83,10]
[null,"150W SON GEC 'Boston 3'",null,null,null,80,82,83]
[null,"150W SON - Hyde Park",null,null,null,6,6,7]
[null,"150W SON - Material supplied b",null,null,null,0,0,24]
[null,"1x80W TF",null,null,null,61,31,12]
[null,"2x20W TF",null,null,null,5766,1456,261]
[null,"2x20W TF - WAVERLEY",null,null,null,1,1,0]
[null,"2x26W TF Macquarie Dec. Ball",null,null,null,14,14,9]
[null,"2x40W TF",null,null,null,13,12,12]
[null,"245W LED ALD Floodlight",null,null,null,0,0,1]
[null,"24W LED Bourke Hill 3S Lightin",null,null,null,139,230,447]
[null,"250W MBF - Parkville",null,null,null,0,0,1]
[null,"250W MBI - Smartpole",null,null,null,17,15,15]
[null,"2x70W SON - Bourke Hill",null,null,null,1,1,0]
[null,"400W MBI",null,null,null,24,23,21]
[null,"400W MBI - Smartpole",null,null,null,14,12,9]
[null,"4x20W TF",null,null,null,1,1,1]
[null,"4x20W TF - WAVERLEY",null,null,null,7,7,6]
[null,"42W CFL- BOURKE HILL",null,null,null,355,542,633]
[null,"42W CFL - Flinders Encounter",null,null,null,0,0,4]
[null,"42W LED LRL V5",null,null,null,29,35,32]
[null,"4x40W TF - WAVERLEY",null,null,null,2,2,2]
[null,"600W LED ALD High Mast",null,null,null,0,9,16]
[null,"600W SON",null,null,null,1,1,0]
[null,"700W MBF Floodlight",null,null,null,1,1,1]
[null,"70W SON - GEC Boston 2",null,null,null,1,1,1]
[null,"70W SON - Regal/Flinders Enc",null,null,null,3,3,3]
[null,"75W LED - Boston",null,null,null,0,0,1]
[null,"80W MBF",null,null,null,10721,7468,2372]
[null,"80W MBF - GEC Boston 2",null,null,null,12,11,11]
[null,"80W MBF - SY Suburban",null,null,null,21342,8982,2244]
[null,"PRIVATE",null,null,null,3,9,10]
[]
[null,"Total",null,null,null,{"$f":"SUM(F6:F166)","v":255136},{"$f":"SUM(G6:G166)","v":256098},{"$f":"SUM(H6:H166)","v":257224}]

{"sheet":"Scenario_Price_List_linked","index":11,"n_rows":237,"n_cols":11,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
[null,"Alternative / Scenario Price List"]
[null,"This sheet presents the high level 'grouped' charges by each detailed charge."]
[null,null,null,"Nominal $"]
[null,{"$f":"'Detailed price list'!B4","v":"Charge Reference"},{"$f":"'Detailed price list'!C4","v":"Charge Group"},"FY25","FY26","FY27","FY28","FY29",null,"Row Ref",{"$f":"'Detailed price list'!L4","v":"Applied Scenario Price Grouping"}]
[null,{"$f":"'Detailed price list'!B5","v":"O/U"},{"$f":"'Detailed price list'!C5","v":"Opex - Connections"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J5)","v":101.07910937342795},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J5)","v":103.98478834126959},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J5)","v":106.97399564960112},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J5)","v":110.04913245276273},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J5)","v":113.21266893007632},null,{"$f":"MATCH(K5,'Weighted average price list'!$B$5:$B$237,0)","v":1},{"$f":"'Detailed price list'!L5","v":"Connection - O/U"}]
[null,{"$f":"'Detailed price list'!B6","v":"UGR1"},{"$f":"'Detailed price list'!C6","v":"Opex - Connections"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J6)","v":92.653507927381298},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J6)","v":95.316979647207447},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J6)","v":98.057017076859438},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J6)","v":100.87582121883993},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J6)","v":103.77565634695189},null,{"$f":"MATCH(K6,'Weighted average price list'!$B$5:$B$237,0)","v":2},{"$f":"'Detailed price list'!L6","v":"Connection - UGR1"}]
[null,{"$f":"'Detailed price list'!B7","v":"UGR2"},{"$f":"'Detailed price list'!C7","v":"Opex - Connections"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J7)","v":33.688023630753406},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J7)","v":34.656439185053543},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J7)","v":35.652693377087068},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J7)","v":36.677586472553365},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J7)","v":37.731941742055845},null,{"$f":"MATCH(K7,'Weighted average price list'!$B$5:$B$237,0)","v":3},{"$f":"'Detailed price list'!L7","v":"Connection - UGR2"}]
[null,{"$f":"'Detailed price list'!B8","v":"MBF1x1000"},{"$f":"'Detailed price list'!C8","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J8)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J8)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J8)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J8)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J8)","v":59.845800443265858},null,{"$f":"MATCH(K8,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L8","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B9","v":"MBF1x125"},{"$f":"'Detailed price list'!C9","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J9)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J9)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J9)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J9)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J9)","v":37.393610876265292},null,{"$f":"MATCH(K9,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L9","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B10","v":"MBF1x250"},{"$f":"'Detailed price list'!C10","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J10)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J10)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J10)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J10)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J10)","v":59.845800443265858},null,{"$f":"MATCH(K10,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L10","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B11","v":"MBF1x400"},{"$f":"'Detailed price list'!C11","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J11)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J11)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J11)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J11)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J11)","v":59.845800443265858},null,{"$f":"MATCH(K11,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L11","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B12","v":"MBF1x42"},{"$f":"'Detailed price list'!C12","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J12)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J12)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J12)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J12)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J12)","v":37.393610876265292},null,{"$f":"MATCH(K12,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L12","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B13","v":"MBF1x50"},{"$f":"'Detailed price list'!C13","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J13)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J13)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J13)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J13)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J13)","v":37.393610876265292},null,{"$f":"MATCH(K13,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L13","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B14","v":"MBF1x80"},{"$f":"'Detailed price list'!C14","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J14)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J14)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J14)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J14)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J14)","v":37.393610876265292},null,{"$f":"MATCH(K14,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L14","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B15","v":"MBF2x80"},{"$f":"'Detailed price list'!C15","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J15)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J15)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J15)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J15)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J15)","v":37.393610876265292},null,{"$f":"MATCH(K15,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L15","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B16","v":"MBI1x100"},{"$f":"'Detailed price list'!C16","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J16)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J16)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J16)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J16)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J16)","v":59.845800443265858},null,{"$f":"MATCH(K16,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L16","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B17","v":"MBI1x1000"},{"$f":"'Detailed price list'!C17","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J17)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J17)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J17)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J17)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J17)","v":59.845800443265858},null,{"$f":"MATCH(K17,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L17","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B18","v":"MBI1x150"},{"$f":"'Detailed price list'!C18","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J18)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J18)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J18)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J18)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J18)","v":59.845800443265858},null,{"$f":"MATCH(K18,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L18","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B19","v":"MBI1x250"},{"$f":"'Detailed price list'!C19","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J19)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J19)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J19)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J19)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J19)","v":59.845800443265858},null,{"$f":"MATCH(K19,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L19","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B20","v":"MBI1x400"},{"$f":"'Detailed price list'!C20","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J20)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J20)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J20)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J20)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J20)","v":59.845800443265858},null,{"$f":"MATCH(K20,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L20","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B21","v":"MBI1x70"},{"$f":"'Detailed price list'!C21","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J21)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J21)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J21)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J21)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J21)","v":37.393610876265292},null,{"$f":"MATCH(K21,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L21","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B22","v":"MBI1x70 II"},{"$f":"'Detailed price list'!C22","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J22)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J22)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J22)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J22)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J22)","v":37.393610876265292},null,{"$f":"MATCH(K22,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L22","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B23","v":"SON1x100"},{"$f":"'Detailed price list'!C23","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J23)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J23)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J23)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J23)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J23)","v":59.845800443265858},null,{"$f":"MATCH(K23,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L23","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B24","v":"SON1x1000"},{"$f":"'Detailed price list'!C24","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J24)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J24)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J24)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J24)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J24)","v":59.845800443265858},null,{"$f":"MATCH(K24,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L24","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B25","v":"SON1x150"},{"$f":"'Detailed price list'!C25","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J25)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J25)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J25)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J25)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J25)","v":59.845800443265858},null,{"$f":"MATCH(K25,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L25","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B26","v":"SON1x150 AR"},{"$f":"'Detailed price list'!C26","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J26)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J26)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J26)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J26)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J26)","v":59.845800443265858},null,{"$f":"MATCH(K26,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L26","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B27","v":"SON1x250"},{"$f":"'Detailed price list'!C27","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J27)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J27)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J27)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J27)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J27)","v":59.845800443265858},null,{"$f":"MATCH(K27,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L27","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B28","v":"SON1x250 AR"},{"$f":"'Detailed price list'!C28","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J28)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J28)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J28)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J28)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J28)","v":59.845800443265858},null,{"$f":"MATCH(K28,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L28","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B29","v":"SON1x400"},{"$f":"'Detailed price list'!C29","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J29)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J29)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J29)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J29)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J29)","v":59.845800443265858},null,{"$f":"MATCH(K29,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L29","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B30","v":"SON1x400 AR"},{"$f":"'Detailed price list'!C30","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J30)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J30)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J30)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J30)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J30)","v":59.845800443265858},null,{"$f":"MATCH(K30,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L30","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B31","v":"SON1x50"},{"$f":"'Detailed price list'!C31","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J31)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J31)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J31)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J31)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J31)","v":37.393610876265292},null,{"$f":"MATCH(K31,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L31","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B32","v":"SON1x600"},{"$f":"'Detailed price list'!C32","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J32)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J32)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J32)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J32)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J32)","v":59.845800443265858},null,{"$f":"MATCH(K32,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L32","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B33","v":"SON1x70"},{"$f":"'Detailed price list'!C33","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J33)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J33)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J33)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J33)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J33)","v":37.393610876265292},null,{"$f":"MATCH(K33,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L33","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B34","v":"SON2x250"},{"$f":"'Detailed price list'!C34","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J34)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J34)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J34)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J34)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J34)","v":59.845800443265858},null,{"$f":"MATCH(K34,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L34","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B35","v":"SON2x400"},{"$f":"'Detailed price list'!C35","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J35)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J35)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J35)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J35)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J35)","v":59.845800443265858},null,{"$f":"MATCH(K35,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L35","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B36","v":"SON4x250"},{"$f":"'Detailed price list'!C36","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J36)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J36)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J36)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J36)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J36)","v":59.845800443265858},null,{"$f":"MATCH(K36,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L36","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B37","v":"SON4x600"},{"$f":"'Detailed price list'!C37","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J37)","v":53.431831134387984},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J37)","v":54.967813682145476},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J37)","v":56.547950479101047},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J37)","v":58.173510809026823},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J37)","v":59.845800443265858},null,{"$f":"MATCH(K37,'Weighted average price list'!$B$5:$B$237,0)","v":4},{"$f":"'Detailed price list'!L37","v":"Legacy Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B38","v":"TF1x20"},{"$f":"'Detailed price list'!C38","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J38)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J38)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J38)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J38)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J38)","v":37.393610876265292},null,{"$f":"MATCH(K38,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L38","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B39","v":"TF1x40"},{"$f":"'Detailed price list'!C39","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J39)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J39)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J39)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J39)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J39)","v":37.393610876265292},null,{"$f":"MATCH(K39,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L39","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B40","v":"TF1x80"},{"$f":"'Detailed price list'!C40","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J40)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J40)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J40)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J40)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J40)","v":37.393610876265292},null,{"$f":"MATCH(K40,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L40","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B41","v":"TF2x14 T5"},{"$f":"'Detailed price list'!C41","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J41)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J41)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J41)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J41)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J41)","v":37.393610876265292},null,{"$f":"MATCH(K41,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L41","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B42","v":"TF2x20"},{"$f":"'Detailed price list'!C42","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J42)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J42)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J42)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J42)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J42)","v":37.393610876265292},null,{"$f":"MATCH(K42,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L42","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B43","v":"TF2x26"},{"$f":"'Detailed price list'!C43","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J43)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J43)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J43)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J43)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J43)","v":37.393610876265292},null,{"$f":"MATCH(K43,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L43","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B44","v":"TF2x40"},{"$f":"'Detailed price list'!C44","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J44)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J44)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J44)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J44)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J44)","v":37.393610876265292},null,{"$f":"MATCH(K44,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L44","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B45","v":"TF4x20"},{"$f":"'Detailed price list'!C45","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J45)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J45)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J45)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J45)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J45)","v":37.393610876265292},null,{"$f":"MATCH(K45,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L45","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B46","v":"TF4x40"},{"$f":"'Detailed price list'!C46","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J46)","v":33.385953350891263},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J46)","v":34.345685416937052},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J46)","v":35.333006500103743},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J46)","v":36.348709690351228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J46)","v":37.393610876265292},null,{"$f":"MATCH(K46,'Weighted average price list'!$B$5:$B$237,0)","v":5},{"$f":"'Detailed price list'!L46","v":"Legacy Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B47","v":"LED TRIAL"},{"$f":"'Detailed price list'!C47","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J47)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J47)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J47)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J47)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J47)","v":26.044441257865298},null,{"$f":"MATCH(K47,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L47","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B48","v":"LED1x100"},{"$f":"'Detailed price list'!C48","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J48)","v":31.693470766090044},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J48)","v":32.604549741694285},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J48)","v":33.541819124335802},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J48)","v":34.506031798714105},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J48)","v":35.497962292390937},null,{"$f":"MATCH(K48,'Weighted average price list'!$B$5:$B$237,0)","v":44},{"$f":"'Detailed price list'!L48","v":"Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B49","v":"LED1x17"},{"$f":"'Detailed price list'!C49","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J49)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J49)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J49)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J49)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J49)","v":26.044441257865298},null,{"$f":"MATCH(K49,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L49","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B50","v":"LED1x200"},{"$f":"'Detailed price list'!C50","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J50)","v":31.693470766090044},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J50)","v":32.604549741694285},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J50)","v":33.541819124335802},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J50)","v":34.506031798714105},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J50)","v":35.497962292390937},null,{"$f":"MATCH(K50,'Weighted average price list'!$B$5:$B$237,0)","v":44},{"$f":"'Detailed price list'!L50","v":"Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B51","v":"LED1x22"},{"$f":"'Detailed price list'!C51","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J51)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J51)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J51)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J51)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J51)","v":26.044441257865298},null,{"$f":"MATCH(K51,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L51","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B52","v":"LED1x25 GE"},{"$f":"'Detailed price list'!C52","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J52)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J52)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J52)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J52)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J52)","v":26.044441257865298},null,{"$f":"MATCH(K52,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L52","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B53","v":"LED1x28"},{"$f":"'Detailed price list'!C53","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J53)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J53)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J53)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J53)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J53)","v":26.044441257865298},null,{"$f":"MATCH(K53,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L53","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B54","v":"LED1x29"},{"$f":"'Detailed price list'!C54","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J54)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J54)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J54)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J54)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J54)","v":26.044441257865298},null,{"$f":"MATCH(K54,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L54","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B55","v":"LED1x298"},{"$f":"'Detailed price list'!C55","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J55)","v":31.693470766090044},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J55)","v":32.604549741694285},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J55)","v":33.541819124335802},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J55)","v":34.506031798714105},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J55)","v":35.497962292390937},null,{"$f":"MATCH(K55,'Weighted average price list'!$B$5:$B$237,0)","v":44},{"$f":"'Detailed price list'!L55","v":"Luminaire - Major (Cat V) road"}]
[null,{"$f":"'Detailed price list'!B56","v":"LED1x33"},{"$f":"'Detailed price list'!C56","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J56)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J56)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J56)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J56)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J56)","v":26.044441257865298},null,{"$f":"MATCH(K56,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L56","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B57","v":"LED1x42"},{"$f":"'Detailed price list'!C57","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J57)","v":23.253130160720172},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J57)","v":23.921578187847828},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J57)","v":24.609241811408424},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J57)","v":25.316673414132218},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J57)","v":26.044441257865298},null,{"$f":"MATCH(K57,'Weighted average price list'!$B$5:$B$237,0)","v":43},{"$f":"'Detailed price list'!L57","v":"Luminaire - Minor (Cat P) road"}]
[null,{"$f":"'Detailed price list'!B58","v":"Smart Controller (Licence and maintenance fee)"},{"$f":"'Detailed price list'!C58","v":"Opex - Maintenance- Smart controller"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J58)","v":5.8499404917544178},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J58)","v":6.0181062893696122},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J58)","v":6.1911062789782827},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J58)","v":6.369079427079928},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J58)","v":6.552168694986003},null,{"$f":"MATCH(K58,'Weighted average price list'!$B$5:$B$237,0)","v":54},{"$f":"'Detailed price list'!L58","v":"Smart Controller - Licence and maintenance fee"}]
[null,{"$f":"'Detailed price list'!B59","v":"Luminaire - Decorative "},{"$f":"'Detailed price list'!C59","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J59)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J59)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J59)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J59)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J59)","v":0},null,{"$f":"MATCH(K59,'Weighted average price list'!$B$5:$B$237,0)","v":55},{"$f":"'Detailed price list'!L59","v":"Luminaire - Decorative "}]
[null,{"$f":"'Detailed price list'!B60","v":"Luminaire - Floodlight"},{"$f":"'Detailed price list'!C60","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J60)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J60)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J60)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J60)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J60)","v":0},null,{"$f":"MATCH(K60,'Weighted average price list'!$B$5:$B$237,0)","v":56},{"$f":"'Detailed price list'!L60","v":"Luminaire - Floodlight"}]
[null,{"$f":"'Detailed price list'!B61","v":"Luminaire - Major (Cat V) road - smart controller installed"},{"$f":"'Detailed price list'!C61","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J61)","v":22.431969853322947},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J61)","v":23.076812327837199},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J61)","v":23.740191819816108},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J61)","v":24.422641205163579},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J61)","v":25.124708678144714},null,{"$f":"MATCH(K61,'Weighted average price list'!$B$5:$B$237,0)","v":57},{"$f":"'Detailed price list'!L61","v":"Luminaire - Major (Cat V) road - smart controller installed"}]
[null,{"$f":"'Detailed price list'!B62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},{"$f":"'Detailed price list'!C62","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J62)","v":17.969799685962982},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J62)","v":18.486370017137233},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J62)","v":19.017789980010935},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J62)","v":19.564486450748479},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J62)","v":20.126898576745177},null,{"$f":"MATCH(K62,'Weighted average price list'!$B$5:$B$237,0)","v":58},{"$f":"'Detailed price list'!L62","v":"Luminaire - Minor (Cat P) road - smart controller installed"}]
[null,{"$f":"'Detailed price list'!B63","v":"Luminaire - Floodlight - smart controller installed"},{"$f":"'Detailed price list'!C63","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J63)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J63)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J63)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J63)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J63)","v":0},null,{"$f":"MATCH(K63,'Weighted average price list'!$B$5:$B$237,0)","v":59},{"$f":"'Detailed price list'!L63","v":"Luminaire - Floodlight - smart controller installed"}]
[null,{"$f":"'Detailed price list'!B64","v":"Luminaire - Decorative - smart controller installed"},{"$f":"'Detailed price list'!C64","v":"Opex - Maintenance- LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J64)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J64)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J64)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J64)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J64)","v":0},null,{"$f":"MATCH(K64,'Weighted average price list'!$B$5:$B$237,0)","v":60},{"$f":"'Detailed price list'!L64","v":"Luminaire - Decorative - smart controller installed"}]
[null,{"$f":"'Detailed price list'!B65","v":"0.5"},{"$f":"'Detailed price list'!C65","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J65)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J65)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J65)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J65)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J65)","v":8.9219139660181099},null,{"$f":"MATCH(K65,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L65","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B66","v":"0.6"},{"$f":"'Detailed price list'!C66","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J66)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J66)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J66)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J66)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J66)","v":8.9219139660181099},null,{"$f":"MATCH(K66,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L66","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B67","v":"1.0"},{"$f":"'Detailed price list'!C67","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J67)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J67)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J67)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J67)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J67)","v":8.9219139660181099},null,{"$f":"MATCH(K67,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L67","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B68","v":"1.2"},{"$f":"'Detailed price list'!C68","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J68)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J68)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J68)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J68)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J68)","v":8.9219139660181099},null,{"$f":"MATCH(K68,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L68","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B69","v":"1.5"},{"$f":"'Detailed price list'!C69","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J69)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J69)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J69)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J69)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J69)","v":8.9219139660181099},null,{"$f":"MATCH(K69,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L69","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B70","v":"2.0"},{"$f":"'Detailed price list'!C70","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J70)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J70)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J70)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J70)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J70)","v":8.9219139660181099},null,{"$f":"MATCH(K70,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L70","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B71","v":"2.5"},{"$f":"'Detailed price list'!C71","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J71)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J71)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J71)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J71)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J71)","v":8.9219139660181099},null,{"$f":"MATCH(K71,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L71","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B72","v":"3.0"},{"$f":"'Detailed price list'!C72","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J72)","v":7.9657084857565756},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J72)","v":8.1946953827968976},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J72)","v":8.4302648705898076},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J72)","v":8.6726061761241677},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J72)","v":8.9219139660181099},null,{"$f":"MATCH(K72,'Weighted average price list'!$B$5:$B$237,0)","v":61},{"$f":"'Detailed price list'!L72","v":"Legacy Bracket - Minor (Cat P) road - Short"}]
[null,{"$f":"'Detailed price list'!B73","v":"3.5"},{"$f":"'Detailed price list'!C73","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J73)","v":14.577192424367579},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J73)","v":14.996236890629961},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J73)","v":15.427327453259407},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J73)","v":15.87081039636027},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J73)","v":16.327041958521512},null,{"$f":"MATCH(K73,'Weighted average price list'!$B$5:$B$237,0)","v":69},{"$f":"'Detailed price list'!L73","v":"Legacy Bracket - Minor (Cat P) road - Medium"}]
[null,{"$f":"'Detailed price list'!B74","v":"4.0"},{"$f":"'Detailed price list'!C74","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J74)","v":14.577192424367579},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J74)","v":14.996236890629961},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J74)","v":15.427327453259407},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J74)","v":15.87081039636027},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J74)","v":16.327041958521512},null,{"$f":"MATCH(K74,'Weighted average price list'!$B$5:$B$237,0)","v":69},{"$f":"'Detailed price list'!L74","v":"Legacy Bracket - Minor (Cat P) road - Medium"}]
[null,{"$f":"'Detailed price list'!B75","v":"4.5"},{"$f":"'Detailed price list'!C75","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J75)","v":14.577192424367579},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J75)","v":14.996236890629961},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J75)","v":15.427327453259407},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J75)","v":15.87081039636027},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J75)","v":16.327041958521512},null,{"$f":"MATCH(K75,'Weighted average price list'!$B$5:$B$237,0)","v":69},{"$f":"'Detailed price list'!L75","v":"Legacy Bracket - Minor (Cat P) road - Medium"}]
[null,{"$f":"'Detailed price list'!B76","v":"5.0"},{"$f":"'Detailed price list'!C76","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J76)","v":14.577192424367579},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J76)","v":14.996236890629961},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J76)","v":15.427327453259407},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J76)","v":15.87081039636027},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J76)","v":16.327041958521512},null,{"$f":"MATCH(K76,'Weighted average price list'!$B$5:$B$237,0)","v":69},{"$f":"'Detailed price list'!L76","v":"Legacy Bracket - Minor (Cat P) road - Medium"}]
[null,{"$f":"'Detailed price list'!B77","v":"6.0"},{"$f":"'Detailed price list'!C77","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J77)","v":23.016633303846586},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J77)","v":23.678282854540896},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J77)","v":24.358952568703724},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J77)","v":25.059189211035495},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J77)","v":25.77955526385324},null,{"$f":"MATCH(K77,'Weighted average price list'!$B$5:$B$237,0)","v":73},{"$f":"'Detailed price list'!L77","v":"Legacy Bracket - Minor (Cat P) road - Long"}]
[null,{"$f":"'Detailed price list'!B78","v":"6.5"},{"$f":"'Detailed price list'!C78","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J78)","v":23.016633303846586},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J78)","v":23.678282854540896},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J78)","v":24.358952568703724},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J78)","v":25.059189211035495},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J78)","v":25.77955526385324},null,{"$f":"MATCH(K78,'Weighted average price list'!$B$5:$B$237,0)","v":73},{"$f":"'Detailed price list'!L78","v":"Legacy Bracket - Minor (Cat P) road - Long"}]
[null,{"$f":"'Detailed price list'!B79","v":"7.0"},{"$f":"'Detailed price list'!C79","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J79)","v":23.016633303846586},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J79)","v":23.678282854540896},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J79)","v":24.358952568703724},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J79)","v":25.059189211035495},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J79)","v":25.77955526385324},null,{"$f":"MATCH(K79,'Weighted average price list'!$B$5:$B$237,0)","v":73},{"$f":"'Detailed price list'!L79","v":"Legacy Bracket - Minor (Cat P) road - Long"}]
[null,{"$f":"'Detailed price list'!B80","v":"8.0"},{"$f":"'Detailed price list'!C80","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J80)","v":23.016633303846586},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J80)","v":23.678282854540896},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J80)","v":24.358952568703724},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J80)","v":25.059189211035495},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J80)","v":25.77955526385324},null,{"$f":"MATCH(K80,'Weighted average price list'!$B$5:$B$237,0)","v":73},{"$f":"'Detailed price list'!L80","v":"Legacy Bracket - Minor (Cat P) road - Long"}]
[null,{"$f":"'Detailed price list'!B81","v":"C4"},{"$f":"'Detailed price list'!C81","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J81)","v":10.353687680126312},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J81)","v":10.651320818350744},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J81)","v":10.957509892170894},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J81)","v":11.272500855496178},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J81)","v":11.596546732570383},null,{"$f":"MATCH(K81,'Weighted average price list'!$B$5:$B$237,0)","v":77},{"$f":"'Detailed price list'!L81","v":"Legacy Bracket - Major (Cat V) road - Short"}]
[null,{"$f":"'Detailed price list'!B82","v":"T1"},{"$f":"'Detailed price list'!C82","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J82)","v":10.353687680126312},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J82)","v":10.651320818350744},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J82)","v":10.957509892170894},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J82)","v":11.272500855496178},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J82)","v":11.596546732570383},null,{"$f":"MATCH(K82,'Weighted average price list'!$B$5:$B$237,0)","v":77},{"$f":"'Detailed price list'!L82","v":"Legacy Bracket - Major (Cat V) road - Short"}]
[null,{"$f":"'Detailed price list'!B83","v":"T2"},{"$f":"'Detailed price list'!C83","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J83)","v":10.353687680126312},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J83)","v":10.651320818350744},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J83)","v":10.957509892170894},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J83)","v":11.272500855496178},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J83)","v":11.596546732570383},null,{"$f":"MATCH(K83,'Weighted average price list'!$B$5:$B$237,0)","v":77},{"$f":"'Detailed price list'!L83","v":"Legacy Bracket - Major (Cat V) road - Short"}]
[null,{"$f":"'Detailed price list'!B84","v":"T2A"},{"$f":"'Detailed price list'!C84","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J84)","v":10.353687680126312},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J84)","v":10.651320818350744},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J84)","v":10.957509892170894},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J84)","v":11.272500855496178},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J84)","v":11.596546732570383},null,{"$f":"MATCH(K84,'Weighted average price list'!$B$5:$B$237,0)","v":77},{"$f":"'Detailed price list'!L84","v":"Legacy Bracket - Major (Cat V) road - Short"}]
[null,{"$f":"'Detailed price list'!B85","v":"T3"},{"$f":"'Detailed price list'!C85","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J85)","v":21.220972339196386},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J85)","v":21.831002773629184},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J85)","v":22.458569498340577},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J85)","v":23.104176621747751},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J85)","v":23.768342743662153},null,{"$f":"MATCH(K85,'Weighted average price list'!$B$5:$B$237,0)","v":81},{"$f":"'Detailed price list'!L85","v":"Legacy Bracket - Major (Cat V) road - Medium"}]
[null,{"$f":"'Detailed price list'!B86","v":"T3A"},{"$f":"'Detailed price list'!C86","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J86)","v":21.220972339196386},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J86)","v":21.831002773629184},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J86)","v":22.458569498340577},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J86)","v":23.104176621747751},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J86)","v":23.768342743662153},null,{"$f":"MATCH(K86,'Weighted average price list'!$B$5:$B$237,0)","v":81},{"$f":"'Detailed price list'!L86","v":"Legacy Bracket - Major (Cat V) road - Medium"}]
[null,{"$f":"'Detailed price list'!B87","v":"T4"},{"$f":"'Detailed price list'!C87","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J87)","v":21.220972339196386},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J87)","v":21.831002773629184},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J87)","v":22.458569498340577},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J87)","v":23.104176621747751},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J87)","v":23.768342743662153},null,{"$f":"MATCH(K87,'Weighted average price list'!$B$5:$B$237,0)","v":81},{"$f":"'Detailed price list'!L87","v":"Legacy Bracket - Major (Cat V) road - Medium"}]
[null,{"$f":"'Detailed price list'!B88","v":"T5"},{"$f":"'Detailed price list'!C88","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J88)","v":21.220972339196386},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J88)","v":21.831002773629184},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J88)","v":22.458569498340577},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J88)","v":23.104176621747751},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J88)","v":23.768342743662153},null,{"$f":"MATCH(K88,'Weighted average price list'!$B$5:$B$237,0)","v":81},{"$f":"'Detailed price list'!L88","v":"Legacy Bracket - Major (Cat V) road - Medium"}]
[null,{"$f":"'Detailed price list'!B89","v":"T6"},{"$f":"'Detailed price list'!C89","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J89)","v":21.220972339196386},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J89)","v":21.831002773629184},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J89)","v":22.458569498340577},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J89)","v":23.104176621747751},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J89)","v":23.768342743662153},null,{"$f":"MATCH(K89,'Weighted average price list'!$B$5:$B$237,0)","v":81},{"$f":"'Detailed price list'!L89","v":"Legacy Bracket - Major (Cat V) road - Medium"}]
[null,{"$f":"'Detailed price list'!B90","v":"T7"},{"$f":"'Detailed price list'!C90","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J90)","v":31.416674426616996},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J90)","v":32.319796453382175},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J90)","v":33.248880152097499},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J90)","v":34.204671832110407},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J90)","v":35.187939256611635},null,{"$f":"MATCH(K90,'Weighted average price list'!$B$5:$B$237,0)","v":86},{"$f":"'Detailed price list'!L90","v":"Legacy Bracket - Major (Cat V) road - Long"}]
[null,{"$f":"'Detailed price list'!B91","v":"Bracket - Minor Road (Cat P) - Short"},{"$f":"'Detailed price list'!C91","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J91)","v":9.8624385575956222},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J91)","v":10.145949962336683},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J91)","v":10.437611351095272},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J91)","v":10.737657008060227},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J91)","v":11.046327952290172},null,{"$f":"MATCH(K91,'Weighted average price list'!$B$5:$B$237,0)","v":87},{"$f":"'Detailed price list'!L91","v":"Bracket - Minor Road (Cat P) - Short"}]
[null,{"$f":"'Detailed price list'!B92","v":"Bracket - Minor Road (Cat P) - Medium"},{"$f":"'Detailed price list'!C92","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J92)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J92)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J92)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J92)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J92)","v":0},null,{"$f":"MATCH(K92,'Weighted average price list'!$B$5:$B$237,0)","v":88},{"$f":"'Detailed price list'!L92","v":"Bracket - Minor Road (Cat P) - Medium"}]
[null,{"$f":"'Detailed price list'!B93","v":"Bracket - Major Road (Cat V) - Short"},{"$f":"'Detailed price list'!C93","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J93)","v":11.339605411522653},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J93)","v":11.665580315260243},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J93)","v":12.000925883497214},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J93)","v":12.345911490814714},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J93)","v":12.700814255392549},null,{"$f":"MATCH(K93,'Weighted average price list'!$B$5:$B$237,0)","v":89},{"$f":"'Detailed price list'!L93","v":"Bracket - Major Road (Cat V) - Short"}]
[null,{"$f":"'Detailed price list'!B94","v":"Bracket - Major Road (Cat V) - Medium"},{"$f":"'Detailed price list'!C94","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J94)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J94)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J94)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J94)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J94)","v":0},null,{"$f":"MATCH(K94,'Weighted average price list'!$B$5:$B$237,0)","v":90},{"$f":"'Detailed price list'!L94","v":"Bracket - Major Road (Cat V) - Medium"}]
[null,{"$f":"'Detailed price list'!B95","v":"Bracket - Major Road (Cat V) - Long"},{"$f":"'Detailed price list'!C95","v":"Capital - Bracket"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J95)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J95)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J95)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J95)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J95)","v":0},null,{"$f":"MATCH(K95,'Weighted average price list'!$B$5:$B$237,0)","v":91},{"$f":"'Detailed price list'!L95","v":"Bracket - Major Road (Cat V) - Long"}]
[null,{"$f":"'Detailed price list'!B96","v":"1000W SON"},{"$f":"'Detailed price list'!C96","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J96)","v":102.99079984117789},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J96)","v":105.95143337697721},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J96)","v":108.99717500929404},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J96)","v":112.13047130505579},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J96)","v":115.35383916162816},null,{"$f":"MATCH(K96,'Weighted average price list'!$B$5:$B$237,0)","v":92},{"$f":"'Detailed price list'!L96","v":"Legacy Luminaire - 1000W SON"}]
[null,{"$f":"'Detailed price list'!B97","v":"1000W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C97","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J97)","v":83.267700700759917},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J97)","v":85.661362537775815},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J97)","v":88.123833972532097},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J97)","v":90.657093045814634},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J97)","v":93.26317466032215},null,{"$f":"MATCH(K97,'Weighted average price list'!$B$5:$B$237,0)","v":93},{"$f":"'Detailed price list'!L97","v":"Legacy Luminaire - 1000W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B98","v":"1000W/1500W MBI FLOODLIG"},{"$f":"'Detailed price list'!C98","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J98)","v":114.73850174949061},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J98)","v":118.03684156868572},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J98)","v":121.42999738597221},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J98)","v":124.92069483727205},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J98)","v":128.51173791122545},null,{"$f":"MATCH(K98,'Weighted average price list'!$B$5:$B$237,0)","v":94},{"$f":"'Detailed price list'!L98","v":"Legacy Luminaire - 1000W/1500W MBI FLOODLIG"}]
[null,{"$f":"'Detailed price list'!B99","v":"100W MBI"},{"$f":"'Detailed price list'!C99","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J99)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J99)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J99)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J99)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J99)","v":0},null,{"$f":"MATCH(K99,'Weighted average price list'!$B$5:$B$237,0)","v":95},{"$f":"'Detailed price list'!L99","v":"Legacy Luminaire - 100W MBI"}]
[null,{"$f":"'Detailed price list'!B100","v":"100W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C100","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J100)","v":38.632643004194151},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J100)","v":39.743199467792465},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J100)","v":40.885680634515701},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J100)","v":42.061004230479575},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J100)","v":43.270114363289373},null,{"$f":"MATCH(K100,'Weighted average price list'!$B$5:$B$237,0)","v":96},{"$f":"'Detailed price list'!L100","v":"Legacy Luminaire - 100W MBI FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B101","v":"100W SON"},{"$f":"'Detailed price list'!C101","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J101)","v":37.887496401486494},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J101)","v":38.976632446712827},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J101)","v":40.097077431237778},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J101)","v":41.249731380071381},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J101)","v":42.435520190866932},null,{"$f":"MATCH(K101,'Weighted average price list'!$B$5:$B$237,0)","v":97},{"$f":"'Detailed price list'!L101","v":"Legacy Luminaire - 100W SON"}]
[null,{"$f":"'Detailed price list'!B102","v":"100W SON - PLAIN"},{"$f":"'Detailed price list'!C102","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J102)","v":37.887496401486494},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J102)","v":38.97663244671282},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J102)","v":40.097077431237778},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J102)","v":41.249731380071381},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J102)","v":42.435520190866932},null,{"$f":"MATCH(K102,'Weighted average price list'!$B$5:$B$237,0)","v":98},{"$f":"'Detailed price list'!L102","v":"Legacy Luminaire - 100W SON - PLAIN"}]
[null,{"$f":"'Detailed price list'!B103","v":"100W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C103","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J103)","v":58.276182220885531},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J103)","v":59.951423307347341},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J103)","v":61.674821850094325},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J103)","v":63.447762211421946},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J103)","v":65.271668549310704},null,{"$f":"MATCH(K103,'Weighted average price list'!$B$5:$B$237,0)","v":99},{"$f":"'Detailed price list'!L103","v":"Legacy Luminaire - 100W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B104","v":"125W MBF"},{"$f":"'Detailed price list'!C104","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J104)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J104)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J104)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J104)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J104)","v":0},null,{"$f":"MATCH(K104,'Weighted average price list'!$B$5:$B$237,0)","v":100},{"$f":"'Detailed price list'!L104","v":"Legacy Luminaire - 125W MBF"}]
[null,{"$f":"'Detailed price list'!B105","v":"125W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C105","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J105)","v":81.416477109658103},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J105)","v":83.756922594781102},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J105)","v":86.164647889388547},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J105)","v":88.641587058081839},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J105)","v":91.189729763210195},null,{"$f":"MATCH(K105,'Weighted average price list'!$B$5:$B$237,0)","v":101},{"$f":"'Detailed price list'!L105","v":"Legacy Luminaire - 125W MBF - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B106","v":"125W MBF - PARKVILLE"},{"$f":"'Detailed price list'!C106","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J106)","v":102.50567835504009},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J106)","v":105.45236630596182},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J106)","v":108.4837614654933},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J106)","v":111.60229887640465},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J106)","v":114.81048358062398},null,{"$f":"MATCH(K106,'Weighted average price list'!$B$5:$B$237,0)","v":102},{"$f":"'Detailed price list'!L106","v":"Legacy Luminaire - 125W MBF - PARKVILLE"}]
[null,{"$f":"'Detailed price list'!B107","v":"125W MBF - PLAIN"},{"$f":"'Detailed price list'!C107","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J107)","v":26.341605031407106},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J107)","v":27.098836156546721},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J107)","v":27.877835088780721},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J107)","v":28.679227578174007},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J107)","v":29.503657362967409},null,{"$f":"MATCH(K107,'Weighted average price list'!$B$5:$B$237,0)","v":103},{"$f":"'Detailed price list'!L107","v":"Legacy Luminaire - 125W MBF - PLAIN"}]
[null,{"$f":"'Detailed price list'!B108","v":"125W/250W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C108","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J108)","v":36.364894105094436},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J108)","v":37.410260537623948},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J108)","v":38.485677682664857},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J108)","v":39.592009395506885},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J108)","v":40.730144364327209},null,{"$f":"MATCH(K108,'Weighted average price list'!$B$5:$B$237,0)","v":104},{"$f":"'Detailed price list'!L108","v":"Legacy Luminaire - 125W/250W MBF FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B109","v":"150W SON"},{"$f":"'Detailed price list'!C109","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J109)","v":38.275593590396724},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J109)","v":39.375886103525126},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J109)","v":40.507808266278353},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J109)","v":41.6722693229923},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J109)","v":42.870204655670271},null,{"$f":"MATCH(K109,'Weighted average price list'!$B$5:$B$237,0)","v":105},{"$f":"'Detailed price list'!L109","v":"Legacy Luminaire - 150W SON"}]
[null,{"$f":"'Detailed price list'!B110","v":"150W SON - PARKVILLE"},{"$f":"'Detailed price list'!C110","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J110)","v":112.68158664826636},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J110)","v":115.92079718758046},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J110)","v":119.25312396025714},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J110)","v":122.68124373979117},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J110)","v":126.2079102477677},null,{"$f":"MATCH(K110,'Weighted average price list'!$B$5:$B$237,0)","v":106},{"$f":"'Detailed price list'!L110","v":"Legacy Luminaire - 150W SON - PARKVILLE"}]
[null,{"$f":"'Detailed price list'!B111","v":"150W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C111","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J111)","v":46.716707449194274},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J111)","v":48.059653139192797},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J111)","v":49.441203928410843},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J111)","v":50.862469581522333},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J111)","v":52.324591765143055},null,{"$f":"MATCH(K111,'Weighted average price list'!$B$5:$B$237,0)","v":107},{"$f":"'Detailed price list'!L111","v":"Legacy Luminaire - 150W SON - PARKWAY 1"}]
[null,{"$f":"'Detailed price list'!B112","v":"150W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C112","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J112)","v":58.844744602639018},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J112)","v":60.536329914577365},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J112)","v":62.276542523428773},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J112)","v":64.066780297801088},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J112)","v":65.908481290247593},null,{"$f":"MATCH(K112,'Weighted average price list'!$B$5:$B$237,0)","v":108},{"$f":"'Detailed price list'!L112","v":"Legacy Luminaire - 150W SON ACTIVE REACTOR"}]
[null,{"$f":"'Detailed price list'!B113","v":"150W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C113","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J113)","v":45.746464476918703},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J113)","v":47.06151899716204},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J113)","v":48.414376840809418},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J113)","v":49.806124724220041},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J113)","v":51.237880603134698},null,{"$f":"MATCH(K113,'Weighted average price list'!$B$5:$B$237,0)","v":109},{"$f":"'Detailed price list'!L113","v":"Legacy Luminaire - 150W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B114","v":"150W/250W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C114","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J114)","v":73.188816704761194},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J114)","v":75.292745070360212},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J114)","v":77.457154186528385},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J114)","v":79.683782668158315},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J114)","v":81.974419109379255},null,{"$f":"MATCH(K114,'Weighted average price list'!$B$5:$B$237,0)","v":110},{"$f":"'Detailed price list'!L114","v":"Legacy Luminaire - 150W/250W MBI FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B115","v":"250W MBF"},{"$f":"'Detailed price list'!C115","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J115)","v":37.499399212576257},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J115)","v":38.577378789900514},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J115)","v":39.686346596197204},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J115)","v":40.827193437150456},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J115)","v":42.000835726063585},null,{"$f":"MATCH(K115,'Weighted average price list'!$B$5:$B$237,0)","v":111},{"$f":"'Detailed price list'!L115","v":"Legacy Luminaire - 250W MBF"}]
[null,{"$f":"'Detailed price list'!B116","v":"250W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C116","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J116)","v":46.716707449194274},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J116)","v":48.059653139192804},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J116)","v":49.441203928410843},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J116)","v":50.862469581522333},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J116)","v":52.324591765143055},null,{"$f":"MATCH(K116,'Weighted average price list'!$B$5:$B$237,0)","v":112},{"$f":"'Detailed price list'!L116","v":"Legacy Luminaire - 250W MBF - PARKWAY 1"}]
[null,{"$f":"'Detailed price list'!B117","v":"250W SON"},{"$f":"'Detailed price list'!C117","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J117)","v":38.275593590396724},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J117)","v":39.375886103525126},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J117)","v":40.507808266278353},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J117)","v":41.6722693229923},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J117)","v":42.870204655670271},null,{"$f":"MATCH(K117,'Weighted average price list'!$B$5:$B$237,0)","v":113},{"$f":"'Detailed price list'!L117","v":"Legacy Luminaire - 250W SON"}]
[null,{"$f":"'Detailed price list'!B118","v":"250W SON - PARKVILLE"},{"$f":"'Detailed price list'!C118","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J118)","v":122.14339611389784},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J118)","v":125.65460134066453},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J118)","v":129.26674171854637},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J118)","v":132.98271878820324},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J118)","v":136.8055174996733},null,{"$f":"MATCH(K118,'Weighted average price list'!$B$5:$B$237,0)","v":114},{"$f":"'Detailed price list'!L118","v":"Legacy Luminaire - 250W SON - PARKVILLE"}]
[null,{"$f":"'Detailed price list'!B119","v":"250W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C119","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J119)","v":46.716707449194274},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J119)","v":48.05965313919279},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J119)","v":49.441203928410843},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J119)","v":50.862469581522333},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J119)","v":52.324591765143055},null,{"$f":"MATCH(K119,'Weighted average price list'!$B$5:$B$237,0)","v":115},{"$f":"'Detailed price list'!L119","v":"Legacy Luminaire - 250W SON - PARKWAY 1"}]
[null,{"$f":"'Detailed price list'!B120","v":"250W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C120","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J120)","v":58.844744602639018},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J120)","v":60.536329914577358},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J120)","v":62.276542523428773},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J120)","v":64.066780297801088},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J120)","v":65.908481290247593},null,{"$f":"MATCH(K120,'Weighted average price list'!$B$5:$B$237,0)","v":116},{"$f":"'Detailed price list'!L120","v":"Legacy Luminaire - 250W SON ACTIVE REACTOR"}]
[null,{"$f":"'Detailed price list'!B121","v":"250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C121","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J121)","v":45.746464476918703},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J121)","v":47.06151899716204},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J121)","v":48.414376840809418},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J121)","v":49.806124724220041},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J121)","v":51.237880603134705},null,{"$f":"MATCH(K121,'Weighted average price list'!$B$5:$B$237,0)","v":117},{"$f":"'Detailed price list'!L121","v":"Legacy Luminaire - 250W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B122","v":"250W SON GEC 'BOSTON 3'"},{"$f":"'Detailed price list'!C122","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J122)","v":104.55677199843068},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J122)","v":107.56242188221486},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J122)","v":110.65447392868276},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J122)","v":113.83541190474172},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J122)","v":117.10779097710967},null,{"$f":"MATCH(K122,'Weighted average price list'!$B$5:$B$237,0)","v":118},{"$f":"'Detailed price list'!L122","v":"Legacy Luminaire - 250W SON GEC 'BOSTON 3'"}]
[null,{"$f":"'Detailed price list'!B123","v":"2X14W TF - T5 PIERLIGHT"},{"$f":"'Detailed price list'!C123","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J123)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J123)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J123)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J123)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J123)","v":0},null,{"$f":"MATCH(K123,'Weighted average price list'!$B$5:$B$237,0)","v":119},{"$f":"'Detailed price list'!L123","v":"Legacy Luminaire - 2X14W TF - T5 PIERLIGHT"}]
[null,{"$f":"'Detailed price list'!B124","v":"2x14W TF - T5 PIERLITE M"},{"$f":"'Detailed price list'!C124","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J124)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J124)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J124)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J124)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J124)","v":0},null,{"$f":"MATCH(K124,'Weighted average price list'!$B$5:$B$237,0)","v":120},{"$f":"'Detailed price list'!L124","v":"Legacy Luminaire - 2x14W TF - T5 PIERLITE M"}]
[null,{"$f":"'Detailed price list'!B125","v":"2x250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C125","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J125)","v":66.606688380843664},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J125)","v":68.521403050823508},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J125)","v":70.491159224240263},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J125)","v":72.517539156219513},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J125)","v":74.602170586314529},null,{"$f":"MATCH(K125,'Weighted average price list'!$B$5:$B$237,0)","v":121},{"$f":"'Detailed price list'!L125","v":"Legacy Luminaire - 2x250W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B126","v":"2x400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C126","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J126)","v":138.29017965850801},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J126)","v":142.2655497323405},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J126)","v":146.35519811040942},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J126)","v":150.56240990342812},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J126)","v":154.89056465781647},null,{"$f":"MATCH(K126,'Weighted average price list'!$B$5:$B$237,0)","v":122},{"$f":"'Detailed price list'!L126","v":"Legacy Luminaire - 2x400W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B127","v":"2x80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C127","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J127)","v":70.972781756083748},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J127)","v":73.013006689961927},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J127)","v":75.111881118446689},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J127)","v":77.271091014079843},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J127)","v":79.492370815352132},null,{"$f":"MATCH(K127,'Weighted average price list'!$B$5:$B$237,0)","v":123},{"$f":"'Detailed price list'!L127","v":"Legacy Luminaire - 2x80W MBF - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B128","v":"400W MBF"},{"$f":"'Detailed price list'!C128","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J128)","v":28.9321537673829},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J128)","v":29.76385431576886},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J128)","v":30.619463412676549},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J128)","v":31.499668347171148},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J128)","v":32.405176165529738},null,{"$f":"MATCH(K128,'Weighted average price list'!$B$5:$B$237,0)","v":124},{"$f":"'Detailed price list'!L128","v":"Legacy Luminaire - 400W MBF"}]
[null,{"$f":"'Detailed price list'!B129","v":"400W MBF - B2229"},{"$f":"'Detailed price list'!C129","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J129)","v":28.932153767382903},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J129)","v":29.76385431576886},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J129)","v":30.619463412676549},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J129)","v":31.499668347171148},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J129)","v":32.405176165529738},null,{"$f":"MATCH(K129,'Weighted average price list'!$B$5:$B$237,0)","v":125},{"$f":"'Detailed price list'!L129","v":"Legacy Luminaire - 400W MBF - B2229"}]
[null,{"$f":"'Detailed price list'!B130","v":"400W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C130","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J130)","v":63.633239973797131},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J130)","v":65.4624781635045},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J130)","v":67.34430069994734},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J130)","v":69.280219203393131},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J130)","v":71.271788748026239},null,{"$f":"MATCH(K130,'Weighted average price list'!$B$5:$B$237,0)","v":126},{"$f":"'Detailed price list'!L130","v":"Legacy Luminaire - 400W MBF - PARKWAY 1"}]
[null,{"$f":"'Detailed price list'!B131","v":"400W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C131","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J131)","v":70.416160051095432},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J131)","v":72.440384013148133},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J131)","v":74.522797496548989},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J131)","v":76.665073251180516},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J131)","v":78.868932112767936},null,{"$f":"MATCH(K131,'Weighted average price list'!$B$5:$B$237,0)","v":127},{"$f":"'Detailed price list'!L131","v":"Legacy Luminaire - 400W MBF FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B132","v":"400W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C132","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J132)","v":54.265197773498272},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J132)","v":55.825136764192145},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J132)","v":57.429918669949991},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J132)","v":59.08083257133422},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J132)","v":60.779204605568111},null,{"$f":"MATCH(K132,'Weighted average price list'!$B$5:$B$237,0)","v":128},{"$f":"'Detailed price list'!L132","v":"Legacy Luminaire - 400W MBI FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B133","v":"400W SON"},{"$f":"'Detailed price list'!C133","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J133)","v":42.059541182271495},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J133)","v":43.268609257445128},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J133)","v":44.512433907923956},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J133)","v":45.792014266471291},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J133)","v":47.108378187502915},null,{"$f":"MATCH(K133,'Weighted average price list'!$B$5:$B$237,0)","v":129},{"$f":"'Detailed price list'!L133","v":"Legacy Luminaire - 400W SON"}]
[null,{"$f":"'Detailed price list'!B134","v":"400W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C134","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J134)","v":46.716707449194274},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J134)","v":48.059653139192797},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J134)","v":49.441203928410843},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J134)","v":50.862469581522333},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J134)","v":52.324591765143055},null,{"$f":"MATCH(K134,'Weighted average price list'!$B$5:$B$237,0)","v":130},{"$f":"'Detailed price list'!L134","v":"Legacy Luminaire - 400W SON - PARKWAY 1"}]
[null,{"$f":"'Detailed price list'!B135","v":"400W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C135","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J135)","v":66.606688380843664},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J135)","v":68.521403050823508},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J135)","v":70.491159224240263},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J135)","v":72.517539156219513},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J135)","v":74.602170586314529},null,{"$f":"MATCH(K135,'Weighted average price list'!$B$5:$B$237,0)","v":131},{"$f":"'Detailed price list'!L135","v":"Legacy Luminaire - 400W SON ACTIVE REACTOR"}]
[null,{"$f":"'Detailed price list'!B136","v":"400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C136","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J136)","v":45.746464476918696},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J136)","v":47.061518997162032},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J136)","v":48.414376840809418},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J136)","v":49.806124724220041},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J136)","v":51.237880603134698},null,{"$f":"MATCH(K136,'Weighted average price list'!$B$5:$B$237,0)","v":132},{"$f":"'Detailed price list'!L136","v":"Legacy Luminaire - 400W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B137","v":"42W MBF SYLVANIA SUB ECO"},{"$f":"'Detailed price list'!C137","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J137)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J137)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J137)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J137)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J137)","v":0},null,{"$f":"MATCH(K137,'Weighted average price list'!$B$5:$B$237,0)","v":133},{"$f":"'Detailed price list'!L137","v":"Legacy Luminaire - 42W MBF SYLVANIA SUB ECO"}]
[null,{"$f":"'Detailed price list'!B138","v":"4x250W SON"},{"$f":"'Detailed price list'!C138","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J138)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J138)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J138)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J138)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J138)","v":0},null,{"$f":"MATCH(K138,'Weighted average price list'!$B$5:$B$237,0)","v":134},{"$f":"'Detailed price list'!L138","v":"Legacy Luminaire - 4x250W SON"}]
[null,{"$f":"'Detailed price list'!B139","v":"4x600W SON"},{"$f":"'Detailed price list'!C139","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J139)","v":118.02956591144935},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J139)","v":121.42251257845406},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J139)","v":124.91299486711628},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J139)","v":128.50381659324148},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J139)","v":132.19786217275782},null,{"$f":"MATCH(K139,'Weighted average price list'!$B$5:$B$237,0)","v":135},{"$f":"'Detailed price list'!L139","v":"Legacy Luminaire - 4x600W SON"}]
[null,{"$f":"'Detailed price list'!B140","v":"50W MBF"},{"$f":"'Detailed price list'!C140","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J140)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J140)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J140)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J140)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J140)","v":0},null,{"$f":"MATCH(K140,'Weighted average price list'!$B$5:$B$237,0)","v":136},{"$f":"'Detailed price list'!L140","v":"Legacy Luminaire - 50W MBF"}]
[null,{"$f":"'Detailed price list'!B141","v":"50W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C141","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J141)","v":70.972781756083748},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J141)","v":73.013006689961927},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J141)","v":75.111881118446689},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J141)","v":77.271091014079843},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J141)","v":79.492370815352132},null,{"$f":"MATCH(K141,'Weighted average price list'!$B$5:$B$237,0)","v":137},{"$f":"'Detailed price list'!L141","v":"Legacy Luminaire - 50W MBF - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B142","v":"50W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C142","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J142)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J142)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J142)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J142)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J142)","v":0},null,{"$f":"MATCH(K142,'Weighted average price list'!$B$5:$B$237,0)","v":138},{"$f":"'Detailed price list'!L142","v":"Legacy Luminaire - 50W MBF - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B143","v":"50W MBF - PLAIN"},{"$f":"'Detailed price list'!C143","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J143)","v":23.915997600718157},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J143)","v":24.603500801469806},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J143)","v":25.310767369777135},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J143)","v":26.038365434918255},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J143)","v":26.786879457946501},null,{"$f":"MATCH(K143,'Weighted average price list'!$B$5:$B$237,0)","v":139},{"$f":"'Detailed price list'!L143","v":"Legacy Luminaire - 50W MBF - PLAIN"}]
[null,{"$f":"'Detailed price list'!B144","v":"50W SON"},{"$f":"'Detailed price list'!C144","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J144)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J144)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J144)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J144)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J144)","v":0},null,{"$f":"MATCH(K144,'Weighted average price list'!$B$5:$B$237,0)","v":140},{"$f":"'Detailed price list'!L144","v":"Legacy Luminaire - 50W SON"}]
[null,{"$f":"'Detailed price list'!B145","v":"50W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C145","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J145)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J145)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J145)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J145)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J145)","v":0},null,{"$f":"MATCH(K145,'Weighted average price list'!$B$5:$B$237,0)","v":141},{"$f":"'Detailed price list'!L145","v":"Legacy Luminaire - 50W SON - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B146","v":"50W SON - PLAIN"},{"$f":"'Detailed price list'!C146","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J146)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J146)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J146)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J146)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J146)","v":0},null,{"$f":"MATCH(K146,'Weighted average price list'!$B$5:$B$237,0)","v":142},{"$f":"'Detailed price list'!L146","v":"Legacy Luminaire - 50W SON - PLAIN"}]
[null,{"$f":"'Detailed price list'!B147","v":"70W MBI"},{"$f":"'Detailed price list'!C147","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J147)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J147)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J147)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J147)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J147)","v":0},null,{"$f":"MATCH(K147,'Weighted average price list'!$B$5:$B$237,0)","v":143},{"$f":"'Detailed price list'!L147","v":"Legacy Luminaire - 70W MBI"}]
[null,{"$f":"'Detailed price list'!B148","v":"70W MBI - MACQUARIE DEC."},{"$f":"'Detailed price list'!C148","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J148)","v":115.25273052479668},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J148)","v":118.56585266396203},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J148)","v":121.97421574240099},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J148)","v":125.48055761164228},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J148)","v":129.08769482708988},null,{"$f":"MATCH(K148,'Weighted average price list'!$B$5:$B$237,0)","v":144},{"$f":"'Detailed price list'!L148","v":"Legacy Luminaire - 70W MBI - MACQUARIE DEC."}]
[null,{"$f":"'Detailed price list'!B149","v":"70W MBI II"},{"$f":"'Detailed price list'!C149","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J149)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J149)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J149)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J149)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J149)","v":0},null,{"$f":"MATCH(K149,'Weighted average price list'!$B$5:$B$237,0)","v":145},{"$f":"'Detailed price list'!L149","v":"Legacy Luminaire - 70W MBI II"}]
[null,{"$f":"'Detailed price list'!B150","v":"70W MBI II AERO"},{"$f":"'Detailed price list'!C150","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J150)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J150)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J150)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J150)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J150)","v":0},null,{"$f":"MATCH(K150,'Weighted average price list'!$B$5:$B$237,0)","v":146},{"$f":"'Detailed price list'!L150","v":"Legacy Luminaire - 70W MBI II AERO"}]
[null,{"$f":"'Detailed price list'!B151","v":"70W SON"},{"$f":"'Detailed price list'!C151","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J151)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J151)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J151)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J151)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J151)","v":0},null,{"$f":"MATCH(K151,'Weighted average price list'!$B$5:$B$237,0)","v":147},{"$f":"'Detailed price list'!L151","v":"Legacy Luminaire - 70W SON"}]
[null,{"$f":"'Detailed price list'!B152","v":"70W SON - BOURKE HILL"},{"$f":"'Detailed price list'!C152","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J152)","v":79.359562008433883},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J152)","v":81.64087821367589},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J152)","v":83.987774463673517},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J152)","v":86.402135960600958},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J152)","v":88.885902099752457},null,{"$f":"MATCH(K152,'Weighted average price list'!$B$5:$B$237,0)","v":148},{"$f":"'Detailed price list'!L152","v":"Legacy Luminaire - 70W SON - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B153","v":"70W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C153","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J153)","v":74.011582745250877},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J153)","v":76.139162822802291},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J153)","v":78.327903556814391},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J153)","v":80.579563107150662},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J153)","v":82.895950174762348},null,{"$f":"MATCH(K153,'Weighted average price list'!$B$5:$B$237,0)","v":149},{"$f":"'Detailed price list'!L153","v":"Legacy Luminaire - 70W SON - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B154","v":"70W SON - PARKVILLE"},{"$f":"'Detailed price list'!C154","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J154)","v":92.803248632284308},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J154)","v":95.471024885654188},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J154)","v":98.215490589478989},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J154)","v":101.03885030338165},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J154)","v":103.94337196054036},null,{"$f":"MATCH(K154,'Weighted average price list'!$B$5:$B$237,0)","v":150},{"$f":"'Detailed price list'!L154","v":"Legacy Luminaire - 70W SON - PARKVILLE"}]
[null,{"$f":"'Detailed price list'!B155","v":"70W SON - PLAIN"},{"$f":"'Detailed price list'!C155","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J155)","v":26.244580734179543},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J155)","v":26.999022742343641},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J155)","v":27.775152380020575},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J155)","v":28.573593092443776},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J155)","v":29.394986246766571},null,{"$f":"MATCH(K155,'Weighted average price list'!$B$5:$B$237,0)","v":151},{"$f":"'Detailed price list'!L155","v":"Legacy Luminaire - 70W SON - PLAIN"}]
[null,{"$f":"'Detailed price list'!B156","v":"70W SON BOLLARD"},{"$f":"'Detailed price list'!C156","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J156)","v":56.527804384844934},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J156)","v":58.152785583407898},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J156)","v":59.824479438236537},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J156)","v":61.544228778563195},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J156)","v":63.313415035371619},null,{"$f":"MATCH(K156,'Weighted average price list'!$B$5:$B$237,0)","v":152},{"$f":"'Detailed price list'!L156","v":"Legacy Luminaire - 70W SON BOLLARD"}]
[null,{"$f":"'Detailed price list'!B157","v":"70W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C157","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J157)","v":31.623704796772589},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J157)","v":32.532778239176409},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J157)","v":33.467984436391689},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J157)","v":34.43007461581346},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J157)","v":35.419821600057141},null,{"$f":"MATCH(K157,'Weighted average price list'!$B$5:$B$237,0)","v":153},{"$f":"'Detailed price list'!L157","v":"Legacy Luminaire - 70W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B158","v":"80W MBF - BEGA+CURVE BRA"},{"$f":"'Detailed price list'!C158","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J158)","v":115.86980505516391},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J158)","v":119.20066597829357},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J158)","v":122.62727777011547},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J158)","v":126.15239294088651},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J158)","v":129.77884312612719},null,{"$f":"MATCH(K158,'Weighted average price list'!$B$5:$B$237,0)","v":154},{"$f":"'Detailed price list'!L158","v":"Legacy Luminaire - 80W MBF - BEGA+CURVE BRA"}]
[null,{"$f":"'Detailed price list'!B159","v":"80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C159","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J159)","v":54.368043528559504},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J159)","v":55.930938983247422},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J159)","v":57.538762341235767},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J159)","v":59.192805126208285},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J159)","v":60.894395988741017},null,{"$f":"MATCH(K159,'Weighted average price list'!$B$5:$B$237,0)","v":155},{"$f":"'Detailed price list'!L159","v":"Legacy Luminaire - 80W MBF - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B160","v":"80W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C160","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J160)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J160)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J160)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J160)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J160)","v":0},null,{"$f":"MATCH(K160,'Weighted average price list'!$B$5:$B$237,0)","v":156},{"$f":"'Detailed price list'!L160","v":"Legacy Luminaire - 80W MBF - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B161","v":"80W MBF - PLAIN"},{"$f":"'Detailed price list'!C161","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J161)","v":22.809920612323996},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J161)","v":23.465627879554738},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J161)","v":24.140184489911505},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J161)","v":24.834132297593637},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J161)","v":25.54802873325697},null,{"$f":"MATCH(K161,'Weighted average price list'!$B$5:$B$237,0)","v":157},{"$f":"'Detailed price list'!L161","v":"Legacy Luminaire - 80W MBF - PLAIN"}]
[null,{"$f":"'Detailed price list'!B162","v":"80W MBF - REGAL/FLINDERS"},{"$f":"'Detailed price list'!C162","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J162)","v":126.25722631634629},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J162)","v":129.88669010287498},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J162)","v":133.62048856997646},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J162)","v":137.46162098316501},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J162)","v":141.41317282658875},null,{"$f":"MATCH(K162,'Weighted average price list'!$B$5:$B$237,0)","v":158},{"$f":"'Detailed price list'!L162","v":"Legacy Luminaire - 80W MBF - REGAL/FLINDERS"}]
[null,{"$f":"'Detailed price list'!B163","v":"80W MBF BOLLARD"},{"$f":"'Detailed price list'!C163","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J163)","v":45.009079817989239},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J163)","v":46.302937049218635},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J163)","v":47.633988254232314},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J163)","v":49.00330263267027},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J163)","v":50.411980120008323},null,{"$f":"MATCH(K163,'Weighted average price list'!$B$5:$B$237,0)","v":159},{"$f":"'Detailed price list'!L163","v":"Legacy Luminaire - 80W MBF BOLLARD"}]
[null,{"$f":"'Detailed price list'!B164","v":"80W MBF TOORAK"},{"$f":"'Detailed price list'!C164","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J164)","v":63.695959464016909},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J164)","v":65.527000624731187},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J164)","v":67.410677961435937},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J164)","v":69.348504584312593},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J164)","v":71.342037100289417},null,{"$f":"MATCH(K164,'Weighted average price list'!$B$5:$B$237,0)","v":160},{"$f":"'Detailed price list'!L164","v":"Legacy Luminaire - 80W MBF TOORAK"}]
[null,{"$f":"'Detailed price list'!B165","v":"TH FLOODLIGHT"},{"$f":"'Detailed price list'!C165","v":"Capital - Traditional Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J165)","v":123.99461970499964},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J165)","v":127.55904128365923},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J165)","v":131.22592780168989},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J165)","v":134.99822477593602},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J165)","v":138.87896239678523},null,{"$f":"MATCH(K165,'Weighted average price list'!$B$5:$B$237,0)","v":161},{"$f":"'Detailed price list'!L165","v":"Legacy Luminaire - TH FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B166","v":"10W LED PH RRW"},{"$f":"'Detailed price list'!C166","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J166)","v":54.925297988176411},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J166)","v":56.504212604223014},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J166)","v":58.128515619715394},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J166)","v":59.799511796027801},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J166)","v":61.51854340196509},null,{"$f":"MATCH(K166,'Weighted average price list'!$B$5:$B$237,0)","v":162},{"$f":"'Detailed price list'!L166","v":"Philips minor road RRW"}]
[null,{"$f":"'Detailed price list'!B167","v":"16W LED PH"},{"$f":"'Detailed price list'!C167","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J167)","v":55.075713060866065},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J167)","v":56.65895159622567},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J167)","v":58.28770282893479},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J167)","v":59.963275093507612},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J167)","v":61.687014334604548},null,{"$f":"MATCH(K167,'Weighted average price list'!$B$5:$B$237,0)","v":163},{"$f":"'Detailed price list'!L167","v":"Philips minor road "}]
[null,{"$f":"'Detailed price list'!B168","v":"17W LED ALD"},{"$f":"'Detailed price list'!C168","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J168)","v":51.098738538951842},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J168)","v":52.567652647675708},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J168)","v":54.078793017174355},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J168)","v":55.633373508141482},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J168)","v":57.232642875617536},null,{"$f":"MATCH(K168,'Weighted average price list'!$B$5:$B$237,0)","v":164},{"$f":"'Detailed price list'!L168","v":"Aldridge minor road"}]
[null,{"$f":"'Detailed price list'!B169","v":"17W LED ALD RRW"},{"$f":"'Detailed price list'!C169","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J169)","v":51.098738538951842},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J169)","v":52.567652647675708},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J169)","v":54.078793017174355},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J169)","v":55.633373508141489},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J169)","v":57.232642875617536},null,{"$f":"MATCH(K169,'Weighted average price list'!$B$5:$B$237,0)","v":165},{"$f":"'Detailed price list'!L169","v":"Aldridge minor road RRW"}]
[null,{"$f":"'Detailed price list'!B170","v":"17W LED ALD RRW ZHAGA"},{"$f":"'Detailed price list'!C170","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J170)","v":53.797184943004076},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J170)","v":55.343670164203175},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J170)","v":56.93461155057004},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J170)","v":58.571287064929237},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J170)","v":60.255011407169235},null,{"$f":"MATCH(K170,'Weighted average price list'!$B$5:$B$237,0)","v":166},{"$f":"'Detailed price list'!L170","v":"Aldridge minor road RRW ZHAGA"}]
[null,{"$f":"'Detailed price list'!B171","v":"17W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C171","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J171)","v":53.797184943004076},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J171)","v":55.343670164203168},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J171)","v":56.93461155057004},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J171)","v":58.571287064929237},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J171)","v":60.255011407169235},null,{"$f":"MATCH(K171,'Weighted average price list'!$B$5:$B$237,0)","v":167},{"$f":"'Detailed price list'!L171","v":"Aldridge minor road ZHAGA"}]
[null,{"$f":"'Detailed price list'!B172","v":"17W LED SY RRW"},{"$f":"'Detailed price list'!C172","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J172)","v":68.869611727528905},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J172)","v":70.849377710436414},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J172)","v":72.886055199721866},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J172)","v":74.981280206704866},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J172)","v":77.136735772439579},null,{"$f":"MATCH(K172,'Weighted average price list'!$B$5:$B$237,0)","v":168},{"$f":"'Detailed price list'!L172","v":"17W LED SY RRW"}]
[null,{"$f":"'Detailed price list'!B173","v":"1x17W LED"},{"$f":"'Detailed price list'!C173","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J173)","v":65.023704686724273},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J173)","v":66.892913985169372},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J173)","v":68.815856663129324},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J173)","v":70.794077371637314},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J173)","v":72.829165165165065},null,{"$f":"MATCH(K173,'Weighted average price list'!$B$5:$B$237,0)","v":169},{"$f":"'Detailed price list'!L173","v":"1x17W LED"}]
[null,{"$f":"'Detailed price list'!B174","v":"20W LED GE"},{"$f":"'Detailed price list'!C174","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J174)","v":58.133121238615963},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J174)","v":59.804249810732557},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J174)","v":61.523417618400984},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J174)","v":63.29200562547458},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J174)","v":65.1114344937982},null,{"$f":"MATCH(K174,'Weighted average price list'!$B$5:$B$237,0)","v":170},{"$f":"'Detailed price list'!L174","v":"20W LED GE"}]
[null,{"$f":"'Detailed price list'!B175","v":"1x22W LED"},{"$f":"'Detailed price list'!C175","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J175)","v":67.427396587227179},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J175)","v":69.36570381346128},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J175)","v":71.359730748499672},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J175)","v":73.411079143554545},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J175)","v":75.521396794711663},null,{"$f":"MATCH(K175,'Weighted average price list'!$B$5:$B$237,0)","v":171},{"$f":"'Detailed price list'!L175","v":"1x22W LED"}]
[null,{"$f":"'Detailed price list'!B176","v":"1x25W LED GE"},{"$f":"'Detailed price list'!C176","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J176)","v":58.133121238615963},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J176)","v":59.804249810732564},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J176)","v":61.523417618400984},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J176)","v":63.292005625474587},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J176)","v":65.1114344937982},null,{"$f":"MATCH(K176,'Weighted average price list'!$B$5:$B$237,0)","v":172},{"$f":"'Detailed price list'!L176","v":"1x25W LED GE"}]
[null,{"$f":"'Detailed price list'!B177","v":"25W LED PH"},{"$f":"'Detailed price list'!C177","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J177)","v":55.22612813355569},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J177)","v":56.813690588228297},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J177)","v":58.446890038154145},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J177)","v":60.127038390987394},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J177)","v":61.855485267243971},null,{"$f":"MATCH(K177,'Weighted average price list'!$B$5:$B$237,0)","v":173},{"$f":"'Detailed price list'!L177","v":"Philips minor road high"}]
[null,{"$f":"'Detailed price list'!B178","v":"28W LED SY"},{"$f":"'Detailed price list'!C178","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J178)","v":71.754042008132387},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J178)","v":73.81672550438671},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J178)","v":75.938704102166298},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J178)","v":78.121682333005552},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J178)","v":80.367413727895482},null,{"$f":"MATCH(K178,'Weighted average price list'!$B$5:$B$237,0)","v":174},{"$f":"'Detailed price list'!L178","v":"28W LED SY"}]
[null,{"$f":"'Detailed price list'!B179","v":"1x29W LED"},{"$f":"'Detailed price list'!C179","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J179)","v":43.376575603362355},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J179)","v":44.623503917323298},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J179)","v":45.906277159071422},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J179)","v":47.225925747784537},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J179)","v":48.583509723670474},null,{"$f":"MATCH(K179,'Weighted average price list'!$B$5:$B$237,0)","v":175},{"$f":"'Detailed price list'!L179","v":"1x29W LED"}]
[null,{"$f":"'Detailed price list'!B180","v":"33W LED LRL"},{"$f":"'Detailed price list'!C180","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J180)","v":78.324133202840301},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J180)","v":80.575684368384586},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J180)","v":82.891959935511906},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J180)","v":85.274820509579314},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J180)","v":87.726180181989449},null,{"$f":"MATCH(K180,'Weighted average price list'!$B$5:$B$237,0)","v":176},{"$f":"'Detailed price list'!L180","v":"33W LED LRL"}]
[null,{"$f":"'Detailed price list'!B181","v":"34W LED BOURKE HILL"},{"$f":"'Detailed price list'!C181","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J181)","v":156.60588712637622},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J181)","v":161.10777119801128},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J181)","v":165.73906905201636},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J181)","v":170.50350089237739},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J181)","v":175.40489386623148},null,{"$f":"MATCH(K181,'Weighted average price list'!$B$5:$B$237,0)","v":177},{"$f":"'Detailed price list'!L181","v":"Bourke Hill Decorative"}]
[null,{"$f":"'Detailed price list'!B182","v":"40W LED ALD"},{"$f":"'Detailed price list'!C182","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J182)","v":56.247492737497005},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J182)","v":57.86441593413268},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J182)","v":59.527820147015959},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J182)","v":61.239041546520248},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J182)","v":62.99945471335095},null,{"$f":"MATCH(K182,'Weighted average price list'!$B$5:$B$237,0)","v":178},{"$f":"'Detailed price list'!L182","v":"40W LED ALD"}]
[null,{"$f":"'Detailed price list'!B183","v":"40W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C183","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J183)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J183)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J183)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J183)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J183)","v":0},null,{"$f":"MATCH(K183,'Weighted average price list'!$B$5:$B$237,0)","v":179},{"$f":"'Detailed price list'!L183","v":"40W LED ALD ZHAGA"}]
[null,{"$f":"'Detailed price list'!B184","v":"42W LED LRL"},{"$f":"'Detailed price list'!C184","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J184)","v":85.855701157749365},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J184)","v":88.323759163699194},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J184)","v":90.862765403005639},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J184)","v":93.474759394919928},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J184)","v":96.16183928790204},null,{"$f":"MATCH(K184,'Weighted average price list'!$B$5:$B$237,0)","v":180},{"$f":"'Detailed price list'!L184","v":"42W LED LRL"}]
[null,{"$f":"'Detailed price list'!B185","v":"49W LED PH"},{"$f":"'Detailed price list'!C185","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J185)","v":59.136920023486454},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J185)","v":60.836904380297078},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J185)","v":62.585757477858031},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J185)","v":64.384884125462392},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J185)","v":66.235729515869622},null,{"$f":"MATCH(K185,'Weighted average price list'!$B$5:$B$237,0)","v":181},{"$f":"'Detailed price list'!L185","v":"Philips major road V5"}]
[null,{"$f":"'Detailed price list'!B186","v":"49W LED PH ZHAGA"},{"$f":"'Detailed price list'!C186","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J186)","v":67.409749021416914},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J186)","v":69.347548940442564},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J186)","v":71.341053984923931},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J186)","v":73.391865486851771},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J186)","v":75.501630811039206},null,{"$f":"MATCH(K186,'Weighted average price list'!$B$5:$B$237,0)","v":182},{"$f":"'Detailed price list'!L186","v":"Philips major road V5 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B187","v":"50W LED SY PT"},{"$f":"'Detailed price list'!C187","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J187)","v":203.23893389730284},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J187)","v":209.08135870033732},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J187)","v":215.09173325062031},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J187)","v":221.27488552943558},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J187)","v":227.63578230602974},null,{"$f":"MATCH(K187,'Weighted average price list'!$B$5:$B$237,0)","v":183},{"$f":"'Detailed price list'!L187","v":"50W LED SY PT "}]
[null,{"$f":"'Detailed price list'!B188","v":"58W LED ALD"},{"$f":"'Detailed price list'!C188","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J188)","v":83.638878315293837},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J188)","v":86.043210240269261},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J188)","v":88.516658491550061},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J188)","v":91.061209927320149},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J188)","v":93.67890852114634},null,{"$f":"MATCH(K188,'Weighted average price list'!$B$5:$B$237,0)","v":184},{"$f":"'Detailed price list'!L188","v":"Aldridge major road V5"}]
[null,{"$f":"'Detailed price list'!B189","v":"58W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C189","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J189)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J189)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J189)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J189)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J189)","v":0},null,{"$f":"MATCH(K189,'Weighted average price list'!$B$5:$B$237,0)","v":185},{"$f":"'Detailed price list'!L189","v":"Aldridge major road V5 Zhaga"}]
[null,{"$f":"'Detailed price list'!B190","v":"70W LED PH FLOOD"},{"$f":"'Detailed price list'!C190","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J190)","v":76.735483528174896},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J190)","v":78.941366444606601},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J190)","v":81.21066095652553},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J190)","v":83.545189930599847},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J190)","v":85.946828634684977},null,{"$f":"MATCH(K190,'Weighted average price list'!$B$5:$B$237,0)","v":186},{"$f":"'Detailed price list'!L190","v":"Philips floodlight PX3"}]
[null,{"$f":"'Detailed price list'!B191","v":"74W LED ALD"},{"$f":"'Detailed price list'!C191","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J191)","v":83.638878315293837},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J191)","v":86.043210240269261},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J191)","v":88.516658491550061},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J191)","v":91.061209927320149},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J191)","v":93.67890852114634},null,{"$f":"MATCH(K191,'Weighted average price list'!$B$5:$B$237,0)","v":187},{"$f":"'Detailed price list'!L191","v":"Aldridge major road V3"}]
[null,{"$f":"'Detailed price list'!B192","v":"74W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C192","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J192)","v":86.63797679793467},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J192)","v":89.128522555199609},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J192)","v":91.690662991822052},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J192)","v":94.32645621016664},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J192)","v":97.038019476007676},null,{"$f":"MATCH(K192,'Weighted average price list'!$B$5:$B$237,0)","v":188},{"$f":"'Detailed price list'!L192","v":"Aldridge major road V3 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B193","v":"76W LED PH"},{"$f":"'Detailed price list'!C193","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J193)","v":60.189825532313975},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J193)","v":61.920077324315599},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J193)","v":63.700067942393702},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J193)","v":65.531227207821033},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J193)","v":67.415026044345737},null,{"$f":"MATCH(K193,'Weighted average price list'!$B$5:$B$237,0)","v":189},{"$f":"'Detailed price list'!L193","v":"Philips major road V3"}]
[null,{"$f":"'Detailed price list'!B194","v":"76W LED PH ZHAGA"},{"$f":"'Detailed price list'!C194","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J194)","v":68.462654530244436},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J194)","v":70.430721884461093},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J194)","v":72.455364449459609},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J194)","v":74.53820856921044},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J194)","v":76.680927339515364},null,{"$f":"MATCH(K194,'Weighted average price list'!$B$5:$B$237,0)","v":190},{"$f":"'Detailed price list'!L194","v":"Philips major road V3 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B195","v":"100W LED ALD"},{"$f":"'Detailed price list'!C195","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J195)","v":117.74468037108784},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J195)","v":121.1294375523719},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J195)","v":124.61149493558561},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J195)","v":128.19364956902186},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J195)","v":131.87877890655329},null,{"$f":"MATCH(K195,'Weighted average price list'!$B$5:$B$237,0)","v":191},{"$f":"'Detailed price list'!L195","v":"100W LED ALD"}]
[null,{"$f":"'Detailed price list'!B196","v":"100W LED SY CT"},{"$f":"'Detailed price list'!C196","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J196)","v":221.33018819389434},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J196)","v":227.69267473310097},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J196)","v":234.23806101721777},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J196)","v":240.97160478887133},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J196)","v":247.89871493282098},null,{"$f":"MATCH(K196,'Weighted average price list'!$B$5:$B$237,0)","v":192},{"$f":"'Detailed price list'!L196","v":"100W LED SY CT"}]
[null,{"$f":"'Detailed price list'!B197","v":"100W LED SY PT"},{"$f":"'Detailed price list'!C197","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J197)","v":218.31497914446243},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J197)","v":224.59078872764036},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J197)","v":231.04700638945152},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J197)","v":237.68881824563201},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J197)","v":244.52155949502244},null,{"$f":"MATCH(K197,'Weighted average price list'!$B$5:$B$237,0)","v":193},{"$f":"'Detailed price list'!L197","v":"100W LED SY PT"}]
[null,{"$f":"'Detailed price list'!B198","v":"110W LED SY FLOOD"},{"$f":"'Detailed price list'!C198","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J198)","v":119.00211895396504},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J198)","v":122.42302319734991},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J198)","v":125.94226674717132},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J198)","v":129.56267652242559},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J198)","v":133.28716070636963},null,{"$f":"MATCH(K198,'Weighted average price list'!$B$5:$B$237,0)","v":194},{"$f":"'Detailed price list'!L198","v":"Sylvania floodlight PX2"}]
[null,{"$f":"'Detailed price list'!B199","v":"120W LED PH FLOOD"},{"$f":"'Detailed price list'!C199","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J199)","v":85.309142671484622},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J199)","v":87.761488988757364},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J199)","v":90.284331882030173},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J199)","v":92.879697886948819},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J199)","v":95.549671795133435},null,{"$f":"MATCH(K199,'Weighted average price list'!$B$5:$B$237,0)","v":195},{"$f":"'Detailed price list'!L199","v":"Philips floodlight PX2"}]
[null,{"$f":"'Detailed price list'!B200","v":"140W LED PH"},{"$f":"'Detailed price list'!C200","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J200)","v":65.45435307645154},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J200)","v":67.335942044408185},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J200)","v":69.271620265072002},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J200)","v":71.262942619614293},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J200)","v":73.311508686726413},null,{"$f":"MATCH(K200,'Weighted average price list'!$B$5:$B$237,0)","v":196},{"$f":"'Detailed price list'!L200","v":"Philips major road V1"}]
[null,{"$f":"'Detailed price list'!B201","v":"140W LED PH ZHAGA"},{"$f":"'Detailed price list'!C201","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J201)","v":73.727182074382},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J201)","v":75.846586604553679},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J201)","v":78.026916772137909},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J201)","v":80.269923981003686},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J201)","v":82.577409981896011},null,{"$f":"MATCH(K201,'Weighted average price list'!$B$5:$B$237,0)","v":197},{"$f":"'Detailed price list'!L201","v":"Philips major road V1 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B202","v":"150W LED SY FLOOD"},{"$f":"'Detailed price list'!C202","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J202)","v":129.97879892679828},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J202)","v":133.71524520781585},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J202)","v":137.559101550522},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J202)","v":141.51345562712825},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J202)","v":145.58148386987048},null,{"$f":"MATCH(K202,'Weighted average price list'!$B$5:$B$237,0)","v":198},{"$f":"'Detailed price list'!L202","v":"Sylvania floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B203","v":"150W LED SY PT"},{"$f":"'Detailed price list'!C203","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J203)","v":233.39102439162198},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J203)","v":240.10021875494337},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J203)","v":247.00227952828271},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J203)","v":254.10275096182846},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J203)","v":261.40733668401509},null,{"$f":"MATCH(K203,'Weighted average price list'!$B$5:$B$237,0)","v":199},{"$f":"'Detailed price list'!L203","v":"150W LED Syrkel PT"}]
[null,{"$f":"'Detailed price list'!B204","v":"152W LED PH FLOOD"},{"$f":"'Detailed price list'!C204","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J204)","v":86.061218034932864},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J204)","v":88.535183948770609},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J204)","v":91.080267928127085},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J204)","v":93.698514374347866},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J204)","v":96.39202645833069},null,{"$f":"MATCH(K204,'Weighted average price list'!$B$5:$B$237,0)","v":200},{"$f":"'Detailed price list'!L204","v":"Philips floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B205","v":"170W LED ALD"},{"$f":"'Detailed price list'!C205","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J205)","v":92.486218839084373},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J205)","v":95.144881569313881},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J205)","v":97.879971767352529},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J205)","v":100.69368646171741},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J205)","v":103.58828583798741},null,{"$f":"MATCH(K205,'Weighted average price list'!$B$5:$B$237,0)","v":201},{"$f":"'Detailed price list'!L205","v":"Aldridge major road V1"}]
[null,{"$f":"'Detailed price list'!B206","v":"170W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C206","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J206)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J206)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J206)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J206)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J206)","v":0},null,{"$f":"MATCH(K206,'Weighted average price list'!$B$5:$B$237,0)","v":202},{"$f":"'Detailed price list'!L206","v":"Aldridge major road V1 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B207","v":"175W LED SY FLOOD"},{"$f":"'Detailed price list'!C207","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J207)","v":129.97879892679828},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J207)","v":133.71524520781585},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J207)","v":137.559101550522},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J207)","v":141.51345562712825},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J207)","v":145.58148386987048},null,{"$f":"MATCH(K207,'Weighted average price list'!$B$5:$B$237,0)","v":198},{"$f":"'Detailed price list'!L207","v":"Sylvania floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B208","v":"200W LED ALD"},{"$f":"'Detailed price list'!C208","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J208)","v":117.74468037108784},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J208)","v":121.12943755237188},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J208)","v":124.61149493558561},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J208)","v":128.19364956902186},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J208)","v":131.87877890655329},null,{"$f":"MATCH(K208,'Weighted average price list'!$B$5:$B$237,0)","v":204},{"$f":"'Detailed price list'!L208","v":"200W LED ALD"}]
[null,{"$f":"'Detailed price list'!B209","v":"224W LED PH"},{"$f":"'Detailed price list'!C209","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J209)","v":77.788389037002403},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J209)","v":80.024539388625101},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J209)","v":82.324971421061164},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J209)","v":84.691533012958459},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J209)","v":87.126125163161063},null,{"$f":"MATCH(K209,'Weighted average price list'!$B$5:$B$237,0)","v":205},{"$f":"'Detailed price list'!L209","v":"Philips major road V1 High"}]
[null,{"$f":"'Detailed price list'!B210","v":"224W LED PH ZHAGA"},{"$f":"'Detailed price list'!C210","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J210)","v":86.061218034932864},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J210)","v":88.535183948770609},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J210)","v":91.080267928127071},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J210)","v":93.698514374347866},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J210)","v":96.39202645833069},null,{"$f":"MATCH(K210,'Weighted average price list'!$B$5:$B$237,0)","v":206},{"$f":"'Detailed price list'!L210","v":"Philips major road V1 High ZHAGA"}]
[null,{"$f":"'Detailed price list'!B211","v":"258W LED ALD"},{"$f":"'Detailed price list'!C211","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J211)","v":105.08270812726531},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J211)","v":108.10347687742509},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J211)","v":111.21108240600987},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J211)","v":114.40802097364424},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J211)","v":117.69686059991518},null,{"$f":"MATCH(K211,'Weighted average price list'!$B$5:$B$237,0)","v":207},{"$f":"'Detailed price list'!L211","v":"Aldridge major road V1 High"}]
[null,{"$f":"'Detailed price list'!B212","v":"258W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C212","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J212)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J212)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J212)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J212)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J212)","v":0},null,{"$f":"MATCH(K212,'Weighted average price list'!$B$5:$B$237,0)","v":208},{"$f":"'Detailed price list'!L212","v":"Aldridge major road V1 High ZHAGA"}]
[null,{"$f":"'Detailed price list'!B213","v":"298W LED ALD"},{"$f":"'Detailed price list'!C213","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J213)","v":173.99107084285561},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J213)","v":178.99271953440248},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J213)","v":184.13814853325172},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J213)","v":189.431491031885},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J213)","v":194.87699903794316},null,{"$f":"MATCH(K213,'Weighted average price list'!$B$5:$B$237,0)","v":209},{"$f":"'Detailed price list'!L213","v":"298W LED ALD"}]
[null,{"$f":"'Detailed price list'!B214","v":"600W LED ALD HM"},{"$f":"'Detailed price list'!C214","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J214)","v":409.85974501393099},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J214)","v":421.64181203286523},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J214)","v":433.76257321468671},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J214)","v":446.23176485912865},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J214)","v":459.05940315126901},null,{"$f":"MATCH(K214,'Weighted average price list'!$B$5:$B$237,0)","v":210},{"$f":"'Detailed price list'!L214","v":"600W LED ALD HM"}]
[null,{"$f":"'Detailed price list'!B215","v":"COLONIAL ROCKS SPHERE"},{"$f":"'Detailed price list'!C215","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J215)","v":126.48827712172867},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J215)","v":130.1243828293216},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J215)","v":133.8650141500199},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J215)","v":137.71317583799564},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J215)","v":141.67195902383497},null,{"$f":"MATCH(K215,'Weighted average price list'!$B$5:$B$237,0)","v":211},{"$f":"'Detailed price list'!L215","v":"COLONIAL ROCKS SPHERE"}]
[null,{"$f":"'Detailed price list'!B216","v":"LED TRIAL"},{"$f":"'Detailed price list'!C216","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J216)","v":43.376575603362355},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J216)","v":44.623503917323298},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J216)","v":45.906277159071422},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J216)","v":47.22592574778453},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J216)","v":48.583509723670474},null,{"$f":"MATCH(K216,'Weighted average price list'!$B$5:$B$237,0)","v":212},{"$f":"'Detailed price list'!L216","v":"LED TRIAL"}]
[null,{"$f":"'Detailed price list'!B217","v":"Spare Luminaire 1"},{"$f":"'Detailed price list'!C217","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J217)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J217)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J217)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J217)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J217)","v":0},null,{"$f":"MATCH(K217,'Weighted average price list'!$B$5:$B$237,0)","v":213},{"$f":"'Detailed price list'!L217","v":"Spare Luminaire 1"}]
[null,{"$f":"'Detailed price list'!B218","v":"Spare Luminaire 2"},{"$f":"'Detailed price list'!C218","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J218)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J218)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J218)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J218)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J218)","v":0},null,{"$f":"MATCH(K218,'Weighted average price list'!$B$5:$B$237,0)","v":214},{"$f":"'Detailed price list'!L218","v":"Spare Luminaire 2"}]
[null,{"$f":"'Detailed price list'!B219","v":"Spare Luminaire 3"},{"$f":"'Detailed price list'!C219","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J219)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J219)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J219)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J219)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J219)","v":0},null,{"$f":"MATCH(K219,'Weighted average price list'!$B$5:$B$237,0)","v":215},{"$f":"'Detailed price list'!L219","v":"Spare Luminaire 3"}]
[null,{"$f":"'Detailed price list'!B220","v":"Spare Luminaire 4"},{"$f":"'Detailed price list'!C220","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J220)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J220)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J220)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J220)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J220)","v":0},null,{"$f":"MATCH(K220,'Weighted average price list'!$B$5:$B$237,0)","v":216},{"$f":"'Detailed price list'!L220","v":"Spare Luminaire 4"}]
[null,{"$f":"'Detailed price list'!B221","v":"Spare Luminaire 5"},{"$f":"'Detailed price list'!C221","v":"Capital - LED Luminaire"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J221)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J221)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J221)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J221)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J221)","v":0},null,{"$f":"MATCH(K221,'Weighted average price list'!$B$5:$B$237,0)","v":217},{"$f":"'Detailed price list'!L221","v":"Spare Luminaire 5"}]
[null,{"$f":"'Detailed price list'!B222","v":"Smart Controller - materials and installation"},{"$f":"'Detailed price list'!C222","v":"Capital - Smart Controller"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J222)","v":50.212860018413146},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J222)","v":51.656308147063108},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J222)","v":53.141250476587892},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J222)","v":54.668879823460792},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J222)","v":56.24042329355246},null,{"$f":"MATCH(K222,'Weighted average price list'!$B$5:$B$237,0)","v":218},{"$f":"'Detailed price list'!L222","v":"Smart Controller - materials and installation"}]
[null,{"$f":"'Detailed price list'!B223","v":"Smart Controller - material price only"},{"$f":"'Detailed price list'!C223","v":"Capital - Smart Controller"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J223)","v":0},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J223)","v":0},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J223)","v":0},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J223)","v":0},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J223)","v":0},null,{"$f":"MATCH(K223,'Weighted average price list'!$B$5:$B$237,0)","v":219},{"$f":"'Detailed price list'!L223","v":"Smart Controller - material price only"}]
[null,{"$f":"'Detailed price list'!B224","v":"Smart Controller - material price adjusted for PE Cell"},{"$f":"'Detailed price list'!C224","v":"Capital - Smart Controller"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J224)","v":20.596440042210514},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J224)","v":21.188517307374813},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J224)","v":21.797614770554205},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J224)","v":22.424221704276988},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J224)","v":23.06884144598461},null,{"$f":"MATCH(K224,'Weighted average price list'!$B$5:$B$237,0)","v":220},{"$f":"'Detailed price list'!L224","v":"Smart Controller - material price adjusted for PE Cell"}]
[null,{"$f":"'Detailed price list'!B225","v":"COLUMN 10.5M-13.5M"},{"$f":"'Detailed price list'!C225","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J225)","v":437.20114814128249},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J225)","v":449.76918706391569},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J225)","v":462.69851415569565},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J225)","v":475.99951521682306},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J225)","v":489.68287460376212},null,{"$f":"MATCH(K225,'Weighted average price list'!$B$5:$B$237,0)","v":221},{"$f":"'Detailed price list'!L225","v":"Support - COLUMN 10.5M-13.5M"}]
[null,{"$f":"'Detailed price list'!B226","v":"COLUMN 14M-15M"},{"$f":"'Detailed price list'!C226","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J226)","v":437.20114814128243},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J226)","v":449.76918706391569},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J226)","v":462.6985141556957},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J226)","v":475.99951521682306},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J226)","v":489.68287460376217},null,{"$f":"MATCH(K226,'Weighted average price list'!$B$5:$B$237,0)","v":222},{"$f":"'Detailed price list'!L226","v":"Support - COLUMN 14M-15M"}]
[null,{"$f":"'Detailed price list'!B227","v":"COLUMN 2.5M-3.5M"},{"$f":"'Detailed price list'!C227","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J227)","v":382.23938581529251},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J227)","v":393.2274618967798},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J227)","v":404.53140761507865},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J227)","v":416.16030314279794},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J227)","v":428.12348967647858},null,{"$f":"MATCH(K227,'Weighted average price list'!$B$5:$B$237,0)","v":223},{"$f":"'Detailed price list'!L227","v":"Support - COLUMN 2.5M-3.5M"}]
[null,{"$f":"'Detailed price list'!B228","v":"COLUMN 4-6.5M ORION WATE"},{"$f":"'Detailed price list'!C228","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J228)","v":393.01620195764349},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J228)","v":404.31407467464959},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J228)","v":415.93672262304278},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J228)","v":427.89348198084201},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J228)","v":440.19395730927926},null,{"$f":"MATCH(K228,'Weighted average price list'!$B$5:$B$237,0)","v":224},{"$f":"'Detailed price list'!L228","v":"Support - COLUMN 4-6.5M ORION WATE"}]
[null,{"$f":"'Detailed price list'!B229","v":"COLUMN 4M-6.5M"},{"$f":"'Detailed price list'!C229","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J229)","v":410.39381798718432},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J229)","v":422.19123777896448},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J229)","v":434.32779307338473},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J229)","v":446.8132328571881},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J229)","v":459.65758636717021},null,{"$f":"MATCH(K229,'Weighted average price list'!$B$5:$B$237,0)","v":225},{"$f":"'Detailed price list'!L229","v":"Support - COLUMN 4M-6.5M"}]
[null,{"$f":"'Detailed price list'!B230","v":"COLUMN 7M-10M"},{"$f":"'Detailed price list'!C230","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J230)","v":401.63765487152421},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J230)","v":413.18336489694525},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J230)","v":425.06097462941398},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J230)","v":437.28002505127722},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J230)","v":449.85033141551963},null,{"$f":"MATCH(K230,'Weighted average price list'!$B$5:$B$237,0)","v":226},{"$f":"'Detailed price list'!L230","v":"Support - COLUMN 7M-10M"}]
[null,{"$f":"'Detailed price list'!B231","v":"DECORATIVE COLUMN"},{"$f":"'Detailed price list'!C231","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J231)","v":421.5747647348735},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J231)","v":433.6935985360044},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J231)","v":446.16080739414753},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J231)","v":458.98640590165888},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J231)","v":472.18069653620097},null,{"$f":"MATCH(K231,'Weighted average price list'!$B$5:$B$237,0)","v":227},{"$f":"'Detailed price list'!L231","v":"Support - DECORATIVE COLUMN"}]
[null,{"$f":"'Detailed price list'!B232","v":"DEDICATED SUPPORT & COND"},{"$f":"'Detailed price list'!C232","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J232)","v":389.91786731671755},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J232)","v":401.12667350101191},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J232)","v":412.65769455825301},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J232)","v":424.52019306490428},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J232)","v":436.72369786484899},null,{"$f":"MATCH(K232,'Weighted average price list'!$B$5:$B$237,0)","v":228},{"$f":"'Detailed price list'!L232","v":"Support - DEDICATED SUPPORT & COND"}]
[null,{"$f":"'Detailed price list'!B233","v":"MACQUARIE STANDARD"},{"$f":"'Detailed price list'!C233","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J233)","v":385.06830005265965},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J233)","v":396.13769775097057},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J233)","v":407.5253028046692},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J233)","v":419.24026258778451},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J233)","v":431.29198743008874},null,{"$f":"MATCH(K233,'Weighted average price list'!$B$5:$B$237,0)","v":229},{"$f":"'Detailed price list'!L233","v":"Support - MACQUARIE STANDARD"}]
[null,{"$f":"'Detailed price list'!B234","v":"MAST 15.5M-30M"},{"$f":"'Detailed price list'!C234","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J234)","v":407.29548334625844},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J234)","v":419.00383660532691},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J234)","v":431.04876500859513},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J234)","v":443.43994394125048},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J234)","v":456.18732692274006},null,{"$f":"MATCH(K234,'Weighted average price list'!$B$5:$B$237,0)","v":230},{"$f":"'Detailed price list'!L234","v":"Support - MAST 15.5M-30M"}]
[null,{"$f":"'Detailed price list'!B235","v":"ORION DOUBLE ARM"},{"$f":"'Detailed price list'!C235","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J235)","v":373.87186163176585},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J235)","v":384.61939998806247},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J235)","v":395.67589334358246},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J235)","v":407.05022309873397},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J235)","v":418.75152596383583},null,{"$f":"MATCH(K235,'Weighted average price list'!$B$5:$B$237,0)","v":231},{"$f":"'Detailed price list'!L235","v":"Support - ORION DOUBLE ARM"}]
[null,{"$f":"'Detailed price list'!B236","v":"POLO 10.5M DECORATIVE 2M"},{"$f":"'Detailed price list'!C236","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J236)","v":397.3269284145839},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J236)","v":408.7487197857975},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J236)","v":420.49884862622838},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J236)","v":432.58675351605973},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J236)","v":445.02214436239944},null,{"$f":"MATCH(K236,'Weighted average price list'!$B$5:$B$237,0)","v":232},{"$f":"'Detailed price list'!L236","v":"Support - POLO 10.5M DECORATIVE 2M"}]
[null,{"$f":"'Detailed price list'!B237","v":"ROCKS STANDARD"},{"$f":"'Detailed price list'!C237","v":"Capital - Support"},{"$f":"INDEX('Weighted average price list'!C$5:C$237,$J237)","v":399.08961140486701},{"$f":"INDEX('Weighted average price list'!D$5:D$237,$J237)","v":410.56207388827772},{"$f":"INDEX('Weighted average price list'!E$5:E$237,$J237)","v":422.36433046221845},{"$f":"INDEX('Weighted average price list'!F$5:F$237,$J237)","v":434.50586157975721},{"$f":"INDEX('Weighted average price list'!G$5:G$237,$J237)","v":446.99642022458931},null,{"$f":"MATCH(K237,'Weighted average price list'!$B$5:$B$237,0)","v":233},{"$f":"'Detailed price list'!L237","v":"Support - ROCKS STANDARD"}]

{"sheet":"I_CAPEX - Stock Costs","index":12,"n_rows":384,"n_cols":6,"rows_kept":384,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
[null,"Material Costs"]
[null,"Description"]
[]
[null,"The material costs presented below are expressed in FY24 dollars."]
[]
[null,"Data Updated","2023-01-31"]
[]
[null,"Total","Ord Oncost"]
[null,"Materials On cost Rate",{"$f":"I_CAPEX!D16","v":0}]
[null,"Labour ordinary on cost Rate",{"$f":"I_CAPEX!D17","v":0.52229999999999999}]
[]
[null,"Stock Number","Description","Cost \n(FY24 dollars)","Oncosts \n(FY24 dollars)","Total \n(FY24 dollars)"]
[null,{"$f":"C13","v":"Labour - Non Traffic"},"Labour - Non Traffic",68.026813391852016,{"$f":"D13*$C$10","v":35.530404634564306},{"$f":"SUM(D13:E13)","v":103.55721802641632}]
[null,{"$f":"C14","v":"Labour - Traffic"},"Labour - Traffic",68.026813391852016,{"$f":"D14*$C$10","v":35.530404634564306},103.55721802641632]
[null,"EWP","EWP",38.215966517221133,{"$f":"D15*$C$9","v":0},38.215966517221133]
[null,"PE Cell","PE Cell",13.0464,0,13.0464]
[null,"0.5","0.5"]
[null,"0.6","0.6"]
[null,"1.0","1.0"]
[null,"1.2","1.2"]
[null,"1.5","1.5"]
[null,"2.0","2.0"]
[null,"2.5","2.5"]
[null,"3.0","3.0"]
[null,"3.5","3.5"]
[null,"4.0","4.0"]
[null,"4.5","4.5"]
[null,"5.0","5.0"]
[null,"6.0","6.0"]
[null,"6.5","6.5"]
[null,"7.0","7.0"]
[null,"8.0","8.0"]
[null,"C4","C4"]
[null,"T1","T1"]
[null,"T2","T2"]
[null,"T2A","T2A"]
[null,"T3","T3"]
[null,"T3A","T3A"]
[null,"T4","T4"]
[null,"T5","T5"]
[null,"T6","T6"]
[null,"T7","T7"]
[null,"Bracket - Minor Road (Cat P) - Short","Bracket - Minor Road (Cat P) - Short"]
[null,"Bracket - Minor Road (Cat P) - Medium","Bracket - Minor Road (Cat P) - Medium"]
[null,"Bracket - Major Road (Cat V) - Short","Bracket - Major Road (Cat V) - Short"]
[null,"Bracket - Major Road (Cat V) - Medium","Bracket - Major Road (Cat V) - Medium"]
[null,"Bracket - Major Road (Cat V) - Long","Bracket - Major Road (Cat V) - Long"]
[null,"1000W SON","1000W SON"]
[null,"1000W SON FLOODLIGHT","1000W SON FLOODLIGHT"]
[null,"1000W/1500W MBI FLOODLIG","1000W/1500W MBI FLOODLIG"]
[null,"100W MBI","100W MBI"]
[null,"100W MBI FLOODLIGHT","100W MBI FLOODLIGHT"]
[null,"100W SON","100W SON"]
[null,"100W SON - PLAIN","100W SON - PLAIN"]
[null,"100W SON FLOODLIGHT","100W SON FLOODLIGHT"]
[null,"125W MBF","125W MBF"]
[null,"125W MBF - BOURKE HILL","125W MBF - BOURKE HILL"]
[null,"125W MBF - PARKVILLE","125W MBF - PARKVILLE"]
[null,"125W MBF - PLAIN","125W MBF - PLAIN"]
[null,"125W/250W MBF FLOODLIGHT","125W/250W MBF FLOODLIGHT"]
[null,"150W SON","150W SON"]
[null,"150W SON - PARKVILLE","150W SON - PARKVILLE"]
[null,"150W SON - PARKWAY 1","150W SON - PARKWAY 1"]
[null,"150W SON ACTIVE REACTOR","150W SON ACTIVE REACTOR"]
[null,"150W SON FLOODLIGHT","150W SON FLOODLIGHT"]
[null,"150W/250W MBI FLOODLIGHT","150W/250W MBI FLOODLIGHT"]
[null,"250W MBF","250W MBF"]
[null,"250W MBF - PARKWAY 1","250W MBF - PARKWAY 1"]
[null,"250W SON","250W SON"]
[null,"250W SON - PARKVILLE","250W SON - PARKVILLE"]
[null,"250W SON - PARKWAY 1","250W SON - PARKWAY 1"]
[null,"250W SON ACTIVE REACTOR","250W SON ACTIVE REACTOR"]
[null,"250W SON FLOODLIGHT","250W SON FLOODLIGHT"]
[null,"250W SON GEC 'BOSTON 3'","250W SON GEC 'BOSTON 3'"]
[null,"2X14W TF - T5 PIERLIGHT","2X14W TF - T5 PIERLIGHT"]
[null,"2x14W TF - T5 PIERLITE M","2x14W TF - T5 PIERLITE M"]
[null,"2x250W SON FLOODLIGHT","2x250W SON FLOODLIGHT"]
[null,"2x400W SON FLOODLIGHT","2x400W SON FLOODLIGHT"]
[null,"2x80W MBF - BOURKE HILL","2x80W MBF - BOURKE HILL"]
[null,"400W MBF","400W MBF"]
[null,{"$f":"C81","v":"400W MBF - B2229"},"400W MBF - B2229"]
[null,"400W MBF - PARKWAY 1","400W MBF - PARKWAY 1"]
[null,"400W MBF FLOODLIGHT","400W MBF FLOODLIGHT"]
[null,"400W MBI FLOODLIGHT","400W MBI FLOODLIGHT"]
[null,"400W SON","400W SON"]
[null,"400W SON - PARKWAY 1","400W SON - PARKWAY 1"]
[null,"400W SON ACTIVE REACTOR","400W SON ACTIVE REACTOR"]
[null,"400W SON FLOODLIGHT","400W SON FLOODLIGHT"]
[null,"42W MBF SYLVANIA SUB ECO","42W MBF SYLVANIA SUB ECO"]
[null,"4x250W SON","4x250W SON"]
[null,"4x600W SON","4x600W SON"]
[null,"50W MBF","50W MBF"]
[null,"50W MBF - BOURKE HILL","50W MBF - BOURKE HILL"]
[null,"50W MBF - NOSTALGIA","50W MBF - NOSTALGIA"]
[null,"50W MBF - PLAIN","50W MBF - PLAIN"]
[null,"50W SON","50W SON"]
[null,"50W SON - NOSTALGIA","50W SON - NOSTALGIA"]
[null,"50W SON - PLAIN","50W SON - PLAIN"]
[null,"70W MBI","70W MBI"]
[null,"70W MBI - MACQUARIE DEC.","70W MBI - MACQUARIE DEC."]
[null,"70W MBI II","70W MBI II"]
[null,"70W MBI II AERO","70W MBI II AERO"]
[null,"70W SON","70W SON"]
[null,"70W SON - BOURKE HILL","70W SON - BOURKE HILL"]
[null,"70W SON - NOSTALGIA","70W SON - NOSTALGIA"]
[null,"70W SON - PARKVILLE","70W SON - PARKVILLE"]
[null,"70W SON - PLAIN","70W SON - PLAIN"]
[null,"70W SON BOLLARD","70W SON BOLLARD"]
[null,"70W SON FLOODLIGHT","70W SON FLOODLIGHT"]
[null,"80W MBF - BEGA+CURVE BRA","80W MBF - BEGA+CURVE BRA"]
[null,"80W MBF - BOURKE HILL","80W MBF - BOURKE HILL"]
[null,"80W MBF - NOSTALGIA","80W MBF - NOSTALGIA"]
[null,"80W MBF - PLAIN","80W MBF - PLAIN"]
[null,"80W MBF - REGAL/FLINDERS","80W MBF - REGAL/FLINDERS"]
[null,"80W MBF BOLLARD","80W MBF BOLLARD"]
[null,"80W MBF TOORAK","80W MBF TOORAK"]
[null,"TH FLOODLIGHT","TH FLOODLIGHT"]
[null,"10W LED PH RRW","10W LED PH RRW"]
[null,"16W LED PH","16W LED PH"]
[null,"17W LED ALD","17W LED ALD"]
[null,"17W LED ALD RRW","17W LED ALD RRW"]
[null,"17W LED ALD RRW ZHAGA","17W LED ALD RRW ZHAGA"]
[null,"17W LED ALD ZHAGA","17W LED ALD ZHAGA"]
[null,"17W LED SY RRW","17W LED SY RRW"]
[null,"1x17W LED","1x17W LED"]
[null,"20W LED GE","20W LED GE"]
[null,"1x22W LED","1x22W LED"]
[null,"1x25W LED GE","1x25W LED GE"]
[null,"25W LED PH","25W LED PH"]
[null,"28W LED SY","28W LED SY"]
[null,"1x29W LED","1x29W LED"]
[null,"33W LED LRL","33W LED LRL"]
[null,"34W LED BOURKE HILL","34W LED BOURKE HILL"]
[null,"40W LED ALD","40W LED ALD"]
[null,"40W LED ALD ZHAGA","40W LED ALD ZHAGA"]
[null,"42W LED LRL","42W LED LRL"]
[null,"49W LED PH","49W LED PH"]
[null,"49W LED PH ZHAGA","49W LED PH ZHAGA"]
[null,"50W LED SY PT","50W LED SY PT"]
[null,"58W LED ALD","58W LED ALD"]
[null,"58W LED ALD ZHAGA","58W LED ALD ZHAGA"]
[null,"70W LED PH FLOOD","70W LED PH FLOOD"]
[null,"74W LED ALD","74W LED ALD"]
[null,"74W LED ALD ZHAGA","74W LED ALD ZHAGA"]
[null,{"$f":"C145","v":"76W LED PH"},"76W LED PH"]
[null,"76W LED PH ZHAGA","76W LED PH ZHAGA"]
[null,"100W LED ALD","100W LED ALD"]
[null,"100W LED SY CT","100W LED SY CT"]
[null,"100W LED SY PT","100W LED SY PT"]
[null,"110W LED SY FLOOD","110W LED SY FLOOD"]
[null,"120W LED PH FLOOD","120W LED PH FLOOD"]
[null,"140W LED PH","140W LED PH"]
[null,"140W LED PH ZHAGA","140W LED PH ZHAGA"]
[null,"150W LED SY FLOOD","150W LED SY FLOOD"]
[null,"150W LED SY PT","150W LED SY PT"]
[null,"152W LED PH FLOOD","152W LED PH FLOOD"]
[null,"170W LED ALD","170W LED ALD"]
[null,"170W LED ALD ZHAGA","170W LED ALD ZHAGA"]
[null,"175W LED SY FLOOD","175W LED SY FLOOD"]
[null,"200W LED ALD","200W LED ALD"]
[null,"224W LED PH","224W LED PH"]
[null,"224W LED PH ZHAGA","224W LED PH ZHAGA"]
[null,"258W LED ALD","258W LED ALD"]
[null,"258W LED ALD ZHAGA","258W LED ALD ZHAGA"]
[null,"298W LED ALD","298W LED ALD"]
[null,"600W LED ALD HM","600W LED ALD HM"]
[null,"COLONIAL ROCKS SPHERE","COLONIAL ROCKS SPHERE"]
[null,"LED TRIAL","LED TRIAL"]
[null,"Spare Luminaire 1","Spare Luminaire 1"]
[null,"Spare Luminaire 2","Spare Luminaire 2"]
[null,"Spare Luminaire 3","Spare Luminaire 3"]
[null,"Spare Luminaire 4","Spare Luminaire 4"]
[null,"Spare Luminaire 5","Spare Luminaire 5"]
[null,"Smart Controller - materials and installation","Smart Controller - materials and installation"]
[null,"Smart Controller - material price only","Smart Controller - material price only"]
[null,"Smart Controller - material price adjusted for PE Cell","Smart Controller - material price adjusted for PE Cell"]
[null,"COLUMN 10.5M-13.5M","COLUMN 10.5M-13.5M",1702.4870088961436,{"$f":"D177*$C$9","v":0},{"$f":"SUM(D177:E177)","v":1702.4870088961436}]
[null,"COLUMN 14M-15M","COLUMN 14M-15M",1702.4870088961436,0,1702.4870088961436]
[null,"COLUMN 2.5M-3.5M","COLUMN 2.5M-3.5M",627.2320559091055,0,627.2320559091055]
[null,"COLUMN 4-6.5M ORION WATE","COLUMN 4-6.5M ORION WATE",838.06636041636796,0,838.06636041636796]
[null,"COLUMN 4M-6.5M","COLUMN 4M-6.5M",1178.0366764343287,0,1178.0366764343287]
[null,"COLUMN 7M-10M","COLUMN 7M-10M",1006.7338040221778,0,1006.7338040221778]
[null,"DECORATIVE COLUMN","DECORATIVE COLUMN",1396.7772673606132,0,1396.7772673606132]
[null,"DEDICATED SUPPORT & COND","DEDICATED SUPPORT & COND",777.45149787052992,0,777.45149787052992]
[null,"MACQUARIE STANDARD","MACQUARIE STANDARD",682.57606084226188,0,682.57606084226188]
[null,"MAST 15.5M-30M","MAST 15.5M-30M",1117.4218138884905,0,1117.4218138884905]
[null,"ORION DOUBLE ARM","ORION DOUBLE ARM",463.53239560324801,0,463.53239560324801]
[null,"POLO 10.5M DECORATIVE 2M","POLO 10.5M DECORATIVE 2M",922.4000822192728,0,922.4000822192728]
[null,"ROCKS STANDARD","ROCKS STANDARD",956.88466815024185,0,956.88466815024185]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,{"$f":"SUM(D208:E208)","v":0}]
[null,null,null,null,{"$f":"D209*$C$9","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,{"$f":"SUM(D272:E272)","v":0}]
[null,null,null,null,{"$f":"D273*$C$9","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,{"$f":"SUM(D336:E336)","v":0}]
[null,null,null,null,{"$f":"D337*$C$9","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,{"$f":"D351*$C$9","v":0},{"$f":"SUM(D351:E351)","v":0}]
[null,null,null,null,{"$f":"D352*$C$9","v":0},{"$f":"SUM(D352:E352)","v":0}]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[]
[null,null,"Hybrid Stocks (See Hybrid Calcs Sheet)"]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B363,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B364,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B365,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B366,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B367,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B368,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B369,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B370,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B371,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B372,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B373,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B374,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B375,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B376,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B377,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B378,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B379,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B380,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B381,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Hybid Calcs'!J$3,MATCH('I_CAPEX - Stock Costs'!B382,'I_CAPEX - Hybid Calcs'!C$4:C$114,0),0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,{"$f":"D384*$C$9","v":0},{"$f":"SUM(D384:E384)","v":0}]

{"sheet":"O_OPEX Tariff Summary","index":13,"n_rows":139,"n_cols":44,"rows_kept":139,"cut":false,"hidden":false,"merged":[[2,10,2,14],[2,39,2,43],[2,25,2,31],[2,37,2,38],[2,20,2,24]]}
[null,"Tariff Class 4 - Maintenance Charges"]
[null,"This sheet summarise the maintenance costs for each lamp type."]
[null,null,null,null,null,null,null,null,null,null,"Cumulative Population",null,null,null,null,null,null,null,null,null,"Forecast from previous RP",null,null,null,null,"OPEX - Tariff Class 4 Annual Charges - Nominal Price Path ",null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX - Tariff Class 4 - Nominal Revenue"]
[null,{"$f":"'I_Asset number input'!B4","v":"Charge Reference"},{"$f":"'I_Asset number input'!C4","v":"Charge Group"},{"$f":"'I_Asset number input'!D4","v":"Description"},"Sparklines","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",{"$f":"'I_Asset number input'!P4","v":"Charge Type"},{"$f":"'I_Asset number input'!Q4","v":"Road Type"},{"$f":"'I_Asset number input'!R4","v":"Applied Scenario Price Grouping"},null,"Sparklines","FY20","FY21","FY22","FY23","FY24","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,"Sparklines","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,{"$f":"'I_Asset number input'!B5","v":"O/U"},{"$f":"'I_Asset number input'!C5","v":"Opex - Connections"},{"$f":"'I_Asset number input'!D5","v":"O/U"},null,null,null,null,null,{"$f":"'I_Asset number input'!J5","v":570},{"$f":"'I_Asset number input'!K5","v":572},{"$f":"'I_Asset number input'!L5","v":574},{"$f":"'I_Asset number input'!M5","v":576},{"$f":"'I_Asset number input'!N5","v":578},{"$f":"'I_Asset number input'!O5","v":580},{"$f":"'I_Asset number input'!P5","v":"N/A"},{"$f":"'I_Asset number input'!Q5","v":"N/A"},{"$f":"'I_Asset number input'!R5","v":"Connection - O/U"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B5,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":98.254624687931241},{"$f":"AA5*(1+CPIFY25)","v":101.07910937342795},{"$f":"AB5*(1+CPIFY26)","v":103.98478834126959},{"$f":"AC5*(1+CPIFY27)","v":106.97399564960111},{"$f":"AD5*(1+CPIFY28)","v":110.04913245276273},{"$f":"AE5*(1+CPIFY29)","v":113.21266893007633},null,null,null,null,null,null,{"$f":"J5*AA5","v":56005.136072120804},{"$f":"K5*AB5","v":57817.250561600791},{"$f":"L5*AC5","v":59687.268507888744},{"$f":"M5*AD5","v":61617.021494170236},{"$f":"N5*AE5","v":63608.398557696863},{"$f":"O5*AF5","v":65663.347979444268}]
[null,{"$f":"'I_Asset number input'!B6","v":"UGR1"},{"$f":"'I_Asset number input'!C6","v":"Opex - Connections"},{"$f":"'I_Asset number input'!D6","v":"UGR1"},null,null,null,null,null,{"$f":"'I_Asset number input'!J6","v":32120.5},{"$f":"'I_Asset number input'!K6","v":32247.5},{"$f":"'I_Asset number input'!L6","v":32374.5},{"$f":"'I_Asset number input'!M6","v":32501.5},{"$f":"'I_Asset number input'!N6","v":32628.5},{"$f":"'I_Asset number input'!O6","v":32755.5},{"$f":"'I_Asset number input'!P6","v":"N/A"},{"$f":"'I_Asset number input'!Q6","v":"N/A"},{"$f":"'I_Asset number input'!R6","v":"Connection - UGR1"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B6,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":90.064462418169143},{"$f":"AA6*(1+CPIFY25)","v":92.653507927381298},{"$f":"AB6*(1+CPIFY26)","v":95.316979647207447},{"$f":"AC6*(1+CPIFY27)","v":98.057017076859438},{"$f":"AD6*(1+CPIFY28)","v":100.87582121883993},{"$f":"AE6*(1+CPIFY29)","v":103.77565634695188},null,null,null,null,null,null,2892915.5651028021,{"$f":"K6*AB6","v":2987843.9968882282},3085839.5575885177,3187000.1405235468,3291426.7326389188,3399223.5114725824]
[null,{"$f":"'I_Asset number input'!B7","v":"UGR2"},{"$f":"'I_Asset number input'!C7","v":"Opex - Connections"},{"$f":"'I_Asset number input'!D7","v":"UGR2"},null,null,null,null,null,{"$f":"'I_Asset number input'!J7","v":24637.5},{"$f":"'I_Asset number input'!K7","v":24734.5},{"$f":"'I_Asset number input'!L7","v":24831.5},{"$f":"'I_Asset number input'!M7","v":24928.5},{"$f":"'I_Asset number input'!N7","v":25025.5},{"$f":"'I_Asset number input'!O7","v":25122.5},{"$f":"'I_Asset number input'!P7","v":"N/A"},{"$f":"'I_Asset number input'!Q7","v":"N/A"},{"$f":"'I_Asset number input'!R7","v":"Connection - UGR2"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B7,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":32.746668810558205},33.688023630753406,34.656439185053543,35.652693377087068,36.677586472553365,37.731941742055845,null,null,null,null,null,null,806796.05282012781,833256.42049487017,860571.36962365708,888768.16685071494,917874.9402688843,947920.70641479793]
[null,{"$f":"'I_Asset number input'!B8","v":"MBF1x1000"},{"$f":"'I_Asset number input'!C8","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D8","v":"MBF1x1000"},null,null,null,null,null,{"$f":"'I_Asset number input'!J8","v":1},{"$f":"'I_Asset number input'!K8","v":1},{"$f":"'I_Asset number input'!L8","v":1},{"$f":"'I_Asset number input'!M8","v":1},{"$f":"'I_Asset number input'!N8","v":1},{"$f":"'I_Asset number input'!O8","v":1},{"$f":"'I_Asset number input'!P8","v":"Traditional"},{"$f":"'I_Asset number input'!Q8","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R8","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B8,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":60.488138608787885},62.226965882286287,64.015778497648427,65.856013362633533,67.749148691188438,69.696705190859305,null,null,null,null,null,null,60.488138608787885,62.226965882286287,64.015778497648427,65.856013362633533,67.749148691188438,69.696705190859305]
[null,{"$f":"'I_Asset number input'!B9","v":"MBF1x125"},{"$f":"'I_Asset number input'!C9","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D9","v":"MBF1x125"},null,null,null,null,null,{"$f":"'I_Asset number input'!J9","v":707.5},{"$f":"'I_Asset number input'!K9","v":476.5},{"$f":"'I_Asset number input'!L9","v":236.5},{"$f":"'I_Asset number input'!M9","v":103},{"$f":"'I_Asset number input'!N9","v":85},{"$f":"'I_Asset number input'!O9","v":76},{"$f":"'I_Asset number input'!P9","v":"Traditional"},{"$f":"'I_Asset number input'!Q9","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R9","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B9,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":35.181937243676671},36.193297709064282,37.23373133161958,38.304073865256846,39.4051850889593,40.537949497417728,null,null,null,null,null,null,24891.220599901244,17246.106358369132,8805.777459928031,3945.3196081214551,3349.4407325615407,3080.8841618037472]
[null,{"$f":"'I_Asset number input'!B10","v":"MBF1x250"},{"$f":"'I_Asset number input'!C10","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D10","v":"MBF1x250"},null,null,null,null,null,{"$f":"'I_Asset number input'!J10","v":6390},{"$f":"'I_Asset number input'!K10","v":4308},{"$f":"'I_Asset number input'!L10","v":2143.5},{"$f":"'I_Asset number input'!M10","v":937},{"$f":"'I_Asset number input'!N10","v":771},{"$f":"'I_Asset number input'!O10","v":688},{"$f":"'I_Asset number input'!P10","v":"Traditional"},{"$f":"'I_Asset number input'!Q10","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R10","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B10,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":47.881088677377484},49.257506348542584,50.67349132399896,52.130181028528121,53.628745583987005,55.17038874923719,null,null,null,null,null,null,305960.15664844215,212201.33734952146,108618.62865299177,48845.979623730847,41347.762845253979,37957.227459475187]
[null,{"$f":"'I_Asset number input'!B11","v":"MBF1x400"},{"$f":"'I_Asset number input'!C11","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D11","v":"MBF1x400"},null,null,null,null,null,{"$f":"'I_Asset number input'!J11","v":2108.5},{"$f":"'I_Asset number input'!K11","v":1421.5},{"$f":"'I_Asset number input'!L11","v":707.5},{"$f":"'I_Asset number input'!M11","v":309.5},{"$f":"'I_Asset number input'!N11","v":254.5},{"$f":"'I_Asset number input'!O11","v":227},{"$f":"'I_Asset number input'!P11","v":"Traditional"},{"$f":"'I_Asset number input'!Q11","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R11","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B11,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":47.881088677377484},49.257506348542584,50.67349132399896,52.130181028528121,53.628745583987005,55.17038874923719,null,null,null,null,null,null,100957.27547625042,70019.545274453281,35851.495111729266,16134.291028329453,13648.515751124693,12523.678246076843]
[null,{"$f":"'I_Asset number input'!B12","v":"MBF1x42"},{"$f":"'I_Asset number input'!C12","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D12","v":"MBF1x42"},null,null,null,null,null,{"$f":"'I_Asset number input'!J12","v":17128},{"$f":"'I_Asset number input'!K12","v":11548},{"$f":"'I_Asset number input'!L12","v":5746},{"$f":"'I_Asset number input'!M12","v":2512},{"$f":"'I_Asset number input'!N12","v":2068},{"$f":"'I_Asset number input'!O12","v":1846},{"$f":"'I_Asset number input'!P12","v":"Traditional"},{"$f":"'I_Asset number input'!Q12","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R12","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B12,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":31.37043490830154},32.27222770693357,33.199943966749409,34.154328898667544,35.13614913587368,36.146193349637734,null,null,null,null,null,null,537312.80910938873,372679.68555966887,190766.8780329421,85795.674193452869,72661.556412986771,66725.872923431263]
[null,{"$f":"'I_Asset number input'!B13","v":"MBF1x50"},{"$f":"'I_Asset number input'!C13","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D13","v":"MBF1x50"},null,null,null,null,null,{"$f":"'I_Asset number input'!J13","v":1555.5},{"$f":"'I_Asset number input'!K13","v":1048.5},{"$f":"'I_Asset number input'!L13","v":521.5},{"$f":"'I_Asset number input'!M13","v":228},{"$f":"'I_Asset number input'!N13","v":188},{"$f":"'I_Asset number input'!O13","v":168},{"$f":"'I_Asset number input'!P13","v":"Traditional"},{"$f":"'I_Asset number input'!Q13","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R13","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B13,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":35.205700237769065},36.217743808029439,37.258880172388153,38.329945649254142,39.431800598332565,40.565330111729921,null,null,null,null,null,null,54762.466719849777,37974.304382718867,19430.506009900422,8739.2276080299453,7413.1785124865219,6814.9754587706266]
[null,{"$f":"'I_Asset number input'!B14","v":"MBF1x80"},{"$f":"'I_Asset number input'!C14","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D14","v":"MBF1x80"},null,null,null,null,null,{"$f":"'I_Asset number input'!J14","v":5278.5},{"$f":"'I_Asset number input'!K14","v":3559.5},{"$f":"'I_Asset number input'!L14","v":1772},{"$f":"'I_Asset number input'!M14","v":775.5},{"$f":"'I_Asset number input'!N14","v":638.5},{"$f":"'I_Asset number input'!O14","v":570},{"$f":"'I_Asset number input'!P14","v":"Traditional"},{"$f":"'I_Asset number input'!Q14","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R14","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B14,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":33.735298049770293},34.70507258206208,35.702724818060361,36.729056146477738,37.784890993213644,38.871077483594732,null,null,null,null,null,null,178071.7707557125,123532.70585584997,63265.228377602958,28483.383041593486,24125.652899166911,22156.514165648998]
[null,{"$f":"'I_Asset number input'!B15","v":"MBF2x80"},{"$f":"'I_Asset number input'!C15","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D15","v":"MBF2x80"},null,null,null,null,null,{"$f":"'I_Asset number input'!J15","v":8.5},{"$f":"'I_Asset number input'!K15","v":5.5},{"$f":"'I_Asset number input'!L15","v":2.5},{"$f":"'I_Asset number input'!M15","v":1},{"$f":"'I_Asset number input'!N15","v":1},{"$f":"'I_Asset number input'!O15","v":1},{"$f":"'I_Asset number input'!P15","v":"Traditional"},{"$f":"'I_Asset number input'!Q15","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R15","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B15,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":42.526291014596353},43.748776552383546,45.006404371673391,46.300184692964244,47.63115677714147,49.00038976028933,null,null,null,null,null,null,361.47347362406902,240.6182710381095,112.51601092918348,46.300184692964244,47.63115677714147,49.00038976028933]
[null,{"$f":"'I_Asset number input'!B16","v":"MBI1x100"},{"$f":"'I_Asset number input'!C16","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D16","v":"MBI1x100"},null,null,null,null,null,{"$f":"'I_Asset number input'!J16","v":10.5},{"$f":"'I_Asset number input'!K16","v":7.5},{"$f":"'I_Asset number input'!L16","v":4},{"$f":"'I_Asset number input'!M16","v":2},{"$f":"'I_Asset number input'!N16","v":2},{"$f":"'I_Asset number input'!O16","v":2},{"$f":"'I_Asset number input'!P16","v":"Traditional"},{"$f":"'I_Asset number input'!Q16","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R16","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B16,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":44.920536525541976},46.21184843970039,47.540281158475629,48.906901778144189,50.312808070353846,51.75912936393572,null,null,null,null,null,null,471.66563351819076,346.58886329775294,190.16112463390252,97.813803556288377,100.62561614070769,103.51825872787144]
[null,{"$f":"'I_Asset number input'!B17","v":"MBI1x1000"},{"$f":"'I_Asset number input'!C17","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D17","v":"MBI1x1000"},null,null,null,null,null,{"$f":"'I_Asset number input'!J17","v":4.5},{"$f":"'I_Asset number input'!K17","v":3.5},{"$f":"'I_Asset number input'!L17","v":2},{"$f":"'I_Asset number input'!M17","v":1},{"$f":"'I_Asset number input'!N17","v":1},{"$f":"'I_Asset number input'!O17","v":1},{"$f":"'I_Asset number input'!P17","v":"Traditional"},{"$f":"'I_Asset number input'!Q17","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R17","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B17,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":46.770079401920405},48.114559353167074,49.497688508400984,50.920577900157397,52.384370499360145,53.890242133441127,null,null,null,null,null,null,210.46535730864181,168.40095773608476,98.995377016801967,50.920577900157397,52.384370499360145,53.890242133441127]
[null,{"$f":"'I_Asset number input'!B18","v":"MBI1x150"},{"$f":"'I_Asset number input'!C18","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D18","v":"MBI1x150"},null,null,null,null,null,{"$f":"'I_Asset number input'!J18","v":2.5},{"$f":"'I_Asset number input'!K18","v":1.5},{"$f":"'I_Asset number input'!L18","v":0.5},{"$f":"'I_Asset number input'!M18","v":0},{"$f":"'I_Asset number input'!N18","v":0},{"$f":"'I_Asset number input'!O18","v":0},{"$f":"'I_Asset number input'!P18","v":"Traditional"},{"$f":"'I_Asset number input'!Q18","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R18","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B18,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":44.920536525541976},46.21184843970039,47.540281158475629,48.906901778144189,50.312808070353846,51.75912936393572,null,null,null,null,null,null,112.30134131385495,69.317772659550585,23.770140579237815,0,0,0]
[null,{"$f":"'I_Asset number input'!B19","v":"MBI1x250"},{"$f":"'I_Asset number input'!C19","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D19","v":"MBI1x250"},null,null,null,null,null,{"$f":"'I_Asset number input'!J19","v":31.5},{"$f":"'I_Asset number input'!K19","v":20.5},{"$f":"'I_Asset number input'!L19","v":9.5},{"$f":"'I_Asset number input'!M19","v":3.5},{"$f":"'I_Asset number input'!N19","v":2.5},{"$f":"'I_Asset number input'!O19","v":2},{"$f":"'I_Asset number input'!P19","v":"Traditional"},{"$f":"'I_Asset number input'!Q19","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R19","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B19,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":44.585537258952911},45.867219089019727,47.185744891695478,48.542173805282474,49.937595414689746,51.37313062666891,null,null,null,null,null,null,1404.4444236570166,940.27799132490441,448.26457647110703,169.89760831848866,124.84398853672437,102.74626125333782]
[null,{"$f":"'I_Asset number input'!B20","v":"MBI1x400"},{"$f":"'I_Asset number input'!C20","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D20","v":"MBI1x400"},null,null,null,null,null,{"$f":"'I_Asset number input'!J20","v":64.5},{"$f":"'I_Asset number input'!K20","v":43.5},{"$f":"'I_Asset number input'!L20","v":21.5},{"$f":"'I_Asset number input'!M20","v":9},{"$f":"'I_Asset number input'!N20","v":7},{"$f":"'I_Asset number input'!O20","v":6},{"$f":"'I_Asset number input'!P20","v":"Traditional"},{"$f":"'I_Asset number input'!Q20","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R20","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B20,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":44.574695858739673},45.856066035599639,47.174271226103883,48.530370311015105,49.925452610299324,51.360638758148951,null,null,null,null,null,null,2875.0678828887089,1994.7388725485844,1014.2468313612335,436.77333279913591,349.47816827209527,308.16383254889371]
[null,{"$f":"'I_Asset number input'!B21","v":"MBI1x70"},{"$f":"'I_Asset number input'!C21","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D21","v":"MBI1x70"},null,null,null,null,null,{"$f":"'I_Asset number input'!J21","v":78},{"$f":"'I_Asset number input'!K21","v":52},{"$f":"'I_Asset number input'!L21","v":25},{"$f":"'I_Asset number input'!M21","v":10},{"$f":"'I_Asset number input'!N21","v":8},{"$f":"'I_Asset number input'!O21","v":7},{"$f":"'I_Asset number input'!P21","v":"Traditional"},{"$f":"'I_Asset number input'!Q21","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R21","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B21,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":33.155682210267628},34.108794767946549,35.089306054502295,36.098003689757959,37.135697934914944,38.203222343415213,null,null,null,null,null,null,2586.1432124008752,1773.6573279332206,877.23265136255736,360.98003689757957,297.08558347931955,267.42255640390647]
[null,{"$f":"'I_Asset number input'!B22","v":"MBI1x70 II"},{"$f":"'I_Asset number input'!C22","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D22","v":"MBI1x70 II"},null,null,null,null,null,{"$f":"'I_Asset number input'!J22","v":11},{"$f":"'I_Asset number input'!K22","v":7},{"$f":"'I_Asset number input'!L22","v":3},{"$f":"'I_Asset number input'!M22","v":1},{"$f":"'I_Asset number input'!N22","v":1},{"$f":"'I_Asset number input'!O22","v":1},{"$f":"'I_Asset number input'!P22","v":"Traditional"},{"$f":"'I_Asset number input'!Q22","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R22","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B22,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":35.513686756646926},36.53458388681527,37.584828320673253,38.665263692910798,39.776757889832126,40.920203746506814,null,null,null,null,null,null,390.65055432311618,255.7420872077069,112.75448496201976,38.665263692910798,39.776757889832126,40.920203746506814]
[null,{"$f":"'I_Asset number input'!B23","v":"SON1x100"},{"$f":"'I_Asset number input'!C23","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D23","v":"SON1x100"},null,null,null,null,null,{"$f":"'I_Asset number input'!J23","v":630.5},{"$f":"'I_Asset number input'!K23","v":425.5},{"$f":"'I_Asset number input'!L23","v":212},{"$f":"'I_Asset number input'!M23","v":93},{"$f":"'I_Asset number input'!N23","v":77},{"$f":"'I_Asset number input'!O23","v":69},{"$f":"'I_Asset number input'!P23","v":"Traditional"},{"$f":"'I_Asset number input'!Q23","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R23","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B23,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.705071313266501},55.248908582398755,56.837125897125937,58.470999032095023,60.151840436114263,61.88100028641,null,null,null,null,null,null,33861.047463014525,23508.410601810669,12049.470690190699,5437.8029099848372,4631.691713580798,4269.7890197622901]
[null,{"$f":"'I_Asset number input'!B24","v":"SON1x1000"},{"$f":"'I_Asset number input'!C24","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D24","v":"SON1x1000"},null,null,null,null,null,{"$f":"'I_Asset number input'!J24","v":19},{"$f":"'I_Asset number input'!K24","v":13},{"$f":"'I_Asset number input'!L24","v":6.5},{"$f":"'I_Asset number input'!M24","v":3},{"$f":"'I_Asset number input'!N24","v":3},{"$f":"'I_Asset number input'!O24","v":3},{"$f":"'I_Asset number input'!P24","v":"Traditional"},{"$f":"'I_Asset number input'!Q24","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R24","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B24,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":54.992166372767798},56.573003226356114,58.199283737150495,59.872314254996958,61.593438682835291,63.364039556222153,null,null,null,null,null,null,1044.8511610825881,735.44904194262949,378.29534429147822,179.61694276499088,184.78031604850588,190.09211866866644]
[null,{"$f":"'I_Asset number input'!B25","v":"SON1x150"},{"$f":"'I_Asset number input'!C25","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D25","v":"SON1x150"},null,null,null,null,null,{"$f":"'I_Asset number input'!J25","v":9386},{"$f":"'I_Asset number input'!K25","v":6328},{"$f":"'I_Asset number input'!L25","v":3148.5},{"$f":"'I_Asset number input'!M25","v":1376.5},{"$f":"'I_Asset number input'!N25","v":1133.5},{"$f":"'I_Asset number input'!O25","v":1012},{"$f":"'I_Asset number input'!P25","v":"Traditional"},{"$f":"'I_Asset number input'!Q25","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R25","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B25,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.066382412772718},54.591859558664247,56.161188959351222,57.775631217298795,59.436483172985021,61.14507894661989,null,null,null,null,null,null,498081.06532628473,345457.28728722734,176823.50343851733,79528.156370611789,67371.253676578519,61878.819893979329]
[null,{"$f":"'I_Asset number input'!B26","v":"SON1x150 AR"},{"$f":"'I_Asset number input'!C26","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D26","v":"SON1x150 AR"},null,null,null,null,null,{"$f":"'I_Asset number input'!J26","v":1677.5},{"$f":"'I_Asset number input'!K26","v":1130.5},{"$f":"'I_Asset number input'!L26","v":562},{"$f":"'I_Asset number input'!M26","v":245.5},{"$f":"'I_Asset number input'!N26","v":202.5},{"$f":"'I_Asset number input'!O26","v":181},{"$f":"'I_Asset number input'!P26","v":"Traditional"},{"$f":"'I_Asset number input'!Q26","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R26","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B26,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.066382412772718},54.591859558664247,56.161188959351222,57.775631217298795,59.436483172985021,61.14507894661989,null,null,null,null,null,null,89018.856497426241,61716.097231069929,31562.588195155386,14183.917463846854,12035.887842529466,11067.259289338201]
[null,{"$f":"'I_Asset number input'!B27","v":"SON1x250"},{"$f":"'I_Asset number input'!C27","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D27","v":"SON1x250"},null,null,null,null,null,{"$f":"'I_Asset number input'!J27","v":11460},{"$f":"'I_Asset number input'!K27","v":7726},{"$f":"'I_Asset number input'!L27","v":3843.5},{"$f":"'I_Asset number input'!M27","v":1679.5},{"$f":"'I_Asset number input'!N27","v":1382.5},{"$f":"'I_Asset number input'!O27","v":1234},{"$f":"'I_Asset number input'!P27","v":"Traditional"},{"$f":"'I_Asset number input'!Q27","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R27","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B27,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.366734039560939},54.900845268304259,56.479056952218997,58.102636828682911,59.772889078191021,61.491155371970699,null,null,null,null,null,null,611582.77209336834,424163.93054291868,217077.25539585372,97583.378553772956,82636.019150599081,75880.085729011844]
[null,{"$f":"'I_Asset number input'!B28","v":"SON1x250 AR"},{"$f":"'I_Asset number input'!C28","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D28","v":"SON1x250 AR"},null,null,null,null,null,{"$f":"'I_Asset number input'!J28","v":2182.5},{"$f":"'I_Asset number input'!K28","v":1471.5},{"$f":"'I_Asset number input'!L28","v":732},{"$f":"'I_Asset number input'!M28","v":319.5},{"$f":"'I_Asset number input'!N28","v":262.5},{"$f":"'I_Asset number input'!O28","v":234},{"$f":"'I_Asset number input'!P28","v":"Traditional"},{"$f":"'I_Asset number input'!Q28","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R28","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B28,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.366734039560939},54.900845268304259,56.479056952218997,58.102636828682911,59.772889078191021,61.491155371970699,null,null,null,null,null,null,116472.89704134176,80786.593812309715,41342.669689024304,18563.792466764189,15690.383383025142,14388.930357041143]
[null,{"$f":"'I_Asset number input'!B29","v":"SON1x400"},{"$f":"'I_Asset number input'!C29","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D29","v":"SON1x400"},null,null,null,null,null,{"$f":"'I_Asset number input'!J29","v":1054},{"$f":"'I_Asset number input'!K29","v":710},{"$f":"'I_Asset number input'!L29","v":352.5},{"$f":"'I_Asset number input'!M29","v":153.5},{"$f":"'I_Asset number input'!N29","v":126.5},{"$f":"'I_Asset number input'!O29","v":113},{"$f":"'I_Asset number input'!P29","v":"Traditional"},{"$f":"'I_Asset number input'!Q29","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R29","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B29,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.4992421102028},55.037162493145445,56.619292831425369,58.246904010175903,59.92130344813485,61.64383614786076,null,null,null,null,null,null,56388.201184153753,39076.385370133263,19958.300723077442,8940.8997655620005,7580.0448861890582,6965.7534847082661]
[null,{"$f":"'I_Asset number input'!B30","v":"SON1x400 AR"},{"$f":"'I_Asset number input'!C30","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D30","v":"SON1x400 AR"},null,null,null,null,null,{"$f":"'I_Asset number input'!J30","v":227},{"$f":"'I_Asset number input'!K30","v":153},{"$f":"'I_Asset number input'!L30","v":76},{"$f":"'I_Asset number input'!M30","v":33},{"$f":"'I_Asset number input'!N30","v":27},{"$f":"'I_Asset number input'!O30","v":24},{"$f":"'I_Asset number input'!P30","v":"Traditional"},{"$f":"'I_Asset number input'!Q30","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R30","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B30,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":53.4992421102028},55.037162493145445,56.619292831425369,58.246904010175903,59.92130344813485,61.64383614786076,null,null,null,null,null,null,12144.327959016036,8420.685861451253,4303.0662551883279,1922.1478323358049,1617.8751930996409,1479.4520675486583]
[null,{"$f":"'I_Asset number input'!B31","v":"SON1x50"},{"$f":"'I_Asset number input'!C31","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D31","v":"SON1x50"},null,null,null,null,null,{"$f":"'I_Asset number input'!J31","v":4.5},{"$f":"'I_Asset number input'!K31","v":3.5},{"$f":"'I_Asset number input'!L31","v":2},{"$f":"'I_Asset number input'!M31","v":1},{"$f":"'I_Asset number input'!N31","v":1},{"$f":"'I_Asset number input'!O31","v":1},{"$f":"'I_Asset number input'!P31","v":"Traditional"},{"$f":"'I_Asset number input'!Q31","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R31","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B31,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":39.407780939050916},40.540619969328446,41.706024250374725,42.904929921861225,44.138300034275815,45.407125322516769,null,null,null,null,null,null,177.33501422572911,141.89216989264958,83.412048500749449,42.904929921861225,44.138300034275815,45.407125322516769]
[null,{"$f":"'I_Asset number input'!B32","v":"SON1x600"},{"$f":"'I_Asset number input'!C32","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D32","v":"SON1x600"},null,null,null,null,null,{"$f":"'I_Asset number input'!J32","v":0},{"$f":"'I_Asset number input'!K32","v":0},{"$f":"'I_Asset number input'!L32","v":0},{"$f":"'I_Asset number input'!M32","v":0},{"$f":"'I_Asset number input'!N32","v":0},{"$f":"'I_Asset number input'!O32","v":0},{"$f":"'I_Asset number input'!P32","v":"Traditional"},{"$f":"'I_Asset number input'!Q32","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R32","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B32,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":54.992166372767798},56.573003226356114,58.199283737150495,59.872314254996958,61.593438682835291,63.364039556222153,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"'I_Asset number input'!B33","v":"SON1x70"},{"$f":"'I_Asset number input'!C33","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D33","v":"SON1x70"},null,null,null,null,null,{"$f":"'I_Asset number input'!J33","v":259},{"$f":"'I_Asset number input'!K33","v":175},{"$f":"'I_Asset number input'!L33","v":87.5},{"$f":"'I_Asset number input'!M33","v":38.5},{"$f":"'I_Asset number input'!N33","v":31.5},{"$f":"'I_Asset number input'!O33","v":28},{"$f":"'I_Asset number input'!P33","v":"Traditional"},{"$f":"'I_Asset number input'!Q33","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R33","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B33,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":39.075627375308642},40.198918125726543,41.354499646497416,42.543300186918785,43.766274680283281,45.024405510952334,null,null,null,null,null,null,10120.587490204938,7034.8106720021451,3618.5187190685238,1637.9170571963732,1378.6376524289233,1260.6833543066655]
[null,{"$f":"'I_Asset number input'!B34","v":"SON2x250"},{"$f":"'I_Asset number input'!C34","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D34","v":"SON2x250"},null,null,null,null,null,{"$f":"'I_Asset number input'!J34","v":6},{"$f":"'I_Asset number input'!K34","v":4},{"$f":"'I_Asset number input'!L34","v":2},{"$f":"'I_Asset number input'!M34","v":1},{"$f":"'I_Asset number input'!N34","v":1},{"$f":"'I_Asset number input'!O34","v":1},{"$f":"'I_Asset number input'!P34","v":"Traditional"},{"$f":"'I_Asset number input'!Q34","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R34","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B34,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":74.45508976706175},76.595419155854174,78.797275700236113,81.062428095668523,83.39269588156256,85.789950902869364,null,null,null,null,null,null,446.73053860237053,306.38167662341669,157.59455140047223,81.062428095668523,83.39269588156256,85.789950902869364]
[null,{"$f":"'I_Asset number input'!B35","v":"SON2x400"},{"$f":"'I_Asset number input'!C35","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D35","v":"SON2x400"},null,null,null,null,null,{"$f":"'I_Asset number input'!J35","v":2.5},{"$f":"'I_Asset number input'!K35","v":1.5},{"$f":"'I_Asset number input'!L35","v":0.5},{"$f":"'I_Asset number input'!M35","v":0},{"$f":"'I_Asset number input'!N35","v":0},{"$f":"'I_Asset number input'!O35","v":0},{"$f":"'I_Asset number input'!P35","v":"Traditional"},{"$f":"'I_Asset number input'!Q35","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R35","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B35,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":74.711468210414765},76.859167603308705,79.068606014223889,81.341558228942191,83.679850052271576,86.085359774668731,null,null,null,null,null,null,186.7786705260369,115.28875140496305,39.534303007111944,0,0,0]
[null,{"$f":"'I_Asset number input'!B36","v":"SON4x250"},{"$f":"'I_Asset number input'!C36","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D36","v":"SON4x250"},null,null,null,null,null,{"$f":"'I_Asset number input'!J36","v":2.5},{"$f":"'I_Asset number input'!K36","v":1.5},{"$f":"'I_Asset number input'!L36","v":0.5},{"$f":"'I_Asset number input'!M36","v":0},{"$f":"'I_Asset number input'!N36","v":0},{"$f":"'I_Asset number input'!O36","v":0},{"$f":"'I_Asset number input'!P36","v":"Traditional"},{"$f":"'I_Asset number input'!Q36","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R36","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B36,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":112.59740124496436},115.83419174162782,119.16402890369787,122.58958750482827,126.11361920927463,129.73895478223636,null,null,null,null,null,null,281.49350311241091,173.75128761244173,59.582014451848934,0,0,0]
[null,{"$f":"'I_Asset number input'!B37","v":"SON4x600"},{"$f":"'I_Asset number input'!C37","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D37","v":"SON4x600"},null,null,null,null,null,{"$f":"'I_Asset number input'!J37","v":1.5},{"$f":"'I_Asset number input'!K37","v":0.5},{"$f":"'I_Asset number input'!L37","v":-0.5},{"$f":"'I_Asset number input'!M37","v":-1},{"$f":"'I_Asset number input'!N37","v":-1},{"$f":"'I_Asset number input'!O37","v":-1},{"$f":"'I_Asset number input'!P37","v":"Traditional"},{"$f":"'I_Asset number input'!Q37","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R37","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B37,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":118.49057319338647},121.89677224430561,125.40088787763125,129.0057348604885,132.71420887493818,136.5292888440047,null,null,null,null,null,null,177.7358597900797,60.948386122152804,-62.700443938815624,-129.0057348604885,-132.71420887493818,-136.5292888440047]
[null,{"$f":"'I_Asset number input'!B38","v":"TF1x20"},{"$f":"'I_Asset number input'!C38","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D38","v":"TF1x20"},null,null,null,null,null,{"$f":"'I_Asset number input'!J38","v":1},{"$f":"'I_Asset number input'!K38","v":1},{"$f":"'I_Asset number input'!L38","v":1},{"$f":"'I_Asset number input'!M38","v":1},{"$f":"'I_Asset number input'!N38","v":1},{"$f":"'I_Asset number input'!O38","v":1},{"$f":"'I_Asset number input'!P38","v":"Traditional"},{"$f":"'I_Asset number input'!Q38","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R38","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B38,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.358544302942889},38.432474782971212,39.537277094262059,40.673838696463164,41.843072560654342,43.045917902713981,null,null,null,null,null,null,37.358544302942889,38.432474782971212,39.537277094262059,40.673838696463164,41.843072560654342,43.045917902713981]
[null,{"$f":"'I_Asset number input'!B39","v":"TF1x40"},{"$f":"'I_Asset number input'!C39","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D39","v":"TF1x40"},null,null,null,null,null,{"$f":"'I_Asset number input'!J39","v":31},{"$f":"'I_Asset number input'!K39","v":21},{"$f":"'I_Asset number input'!L39","v":10.5},{"$f":"'I_Asset number input'!M39","v":4.5},{"$f":"'I_Asset number input'!N39","v":3.5},{"$f":"'I_Asset number input'!O39","v":3},{"$f":"'I_Asset number input'!P39","v":"Traditional"},{"$f":"'I_Asset number input'!Q39","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R39","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B39,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":61.501500916855193},63.269458893657244,65.088239620492075,66.959304077742019,68.884155243982647,70.864339303287352,null,null,null,null,null,null,1906.5465284225111,1328.6586367668021,683.42651601516684,301.31686834983907,241.09454335393926,212.59301790986206]
[null,{"$f":"'I_Asset number input'!B40","v":"TF1x80"},{"$f":"'I_Asset number input'!C40","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D40","v":"TF1x80"},null,null,null,null,null,{"$f":"'I_Asset number input'!J40","v":9.5},{"$f":"'I_Asset number input'!K40","v":6.5},{"$f":"'I_Asset number input'!L40","v":3.5},{"$f":"'I_Asset number input'!M40","v":2},{"$f":"'I_Asset number input'!N40","v":2},{"$f":"'I_Asset number input'!O40","v":2},{"$f":"'I_Asset number input'!P40","v":"Traditional"},{"$f":"'I_Asset number input'!Q40","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R40","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B40,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.374806403262745},38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927,null,null,null,null,null,null,355.06066083099608,249.91982836015873,138.44070657427307,81.383087875728435,83.722573534479963,86.129311410987853]
[null,{"$f":"'I_Asset number input'!B41","v":"TF2x14 T5"},{"$f":"'I_Asset number input'!C41","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D41","v":"TF2x14 T5"},null,null,null,null,null,{"$f":"'I_Asset number input'!J41","v":2.5},{"$f":"'I_Asset number input'!K41","v":1.5},{"$f":"'I_Asset number input'!L41","v":0.5},{"$f":"'I_Asset number input'!M41","v":0},{"$f":"'I_Asset number input'!N41","v":0},{"$f":"'I_Asset number input'!O41","v":0},{"$f":"'I_Asset number input'!P41","v":"Traditional"},{"$f":"'I_Asset number input'!Q41","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R41","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B41,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.374806403262745},38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927,null,null,null,null,null,null,93.43701600815686,57.673806544652017,19.777243796324722,0,0,0]
[null,{"$f":"'I_Asset number input'!B42","v":"TF2x20"},{"$f":"'I_Asset number input'!C42","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D42","v":"TF2x20"},null,null,null,null,null,{"$f":"'I_Asset number input'!J42","v":162.5},{"$f":"'I_Asset number input'!K42","v":109.5},{"$f":"'I_Asset number input'!L42","v":54.5},{"$f":"'I_Asset number input'!M42","v":24},{"$f":"'I_Asset number input'!N42","v":20},{"$f":"'I_Asset number input'!O42","v":18},{"$f":"'I_Asset number input'!P42","v":"Traditional"},{"$f":"'I_Asset number input'!Q42","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R42","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B42,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":47.908500519919464},49.285706187880713,50.702501812348238,52.160025469277315,53.659447950417672,55.201973703780801,null,null,null,null,null,null,7785.1313344869131,5396.7848275729384,2763.2863487729792,1251.8406112626556,1073.1889590083533,993.63552666805447]
[null,{"$f":"'I_Asset number input'!B43","v":"TF2x26"},{"$f":"'I_Asset number input'!C43","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D43","v":"TF2x26"},null,null,null,null,null,{"$f":"'I_Asset number input'!J43","v":4.5},{"$f":"'I_Asset number input'!K43","v":3.5},{"$f":"'I_Asset number input'!L43","v":2},{"$f":"'I_Asset number input'!M43","v":1},{"$f":"'I_Asset number input'!N43","v":1},{"$f":"'I_Asset number input'!O43","v":1},{"$f":"'I_Asset number input'!P43","v":"Traditional"},{"$f":"'I_Asset number input'!Q43","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R43","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B43,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.374806403262745},38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927,null,null,null,null,null,null,168.18662881468236,134.57221527085471,79.108975185298888,40.691543937864218,41.861286767239982,43.064655705493927]
[null,{"$f":"'I_Asset number input'!B44","v":"TF2x40"},{"$f":"'I_Asset number input'!C44","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D44","v":"TF2x40"},null,null,null,null,null,{"$f":"'I_Asset number input'!J44","v":7},{"$f":"'I_Asset number input'!K44","v":5},{"$f":"'I_Asset number input'!L44","v":3},{"$f":"'I_Asset number input'!M44","v":2},{"$f":"'I_Asset number input'!N44","v":2},{"$f":"'I_Asset number input'!O44","v":2},{"$f":"'I_Asset number input'!P44","v":"Traditional"},{"$f":"'I_Asset number input'!Q44","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R44","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B44,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.374806403262745},38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927,null,null,null,null,null,null,261.6236448228392,192.24602181550671,118.66346277794833,81.383087875728435,83.722573534479963,86.129311410987853]
[null,{"$f":"'I_Asset number input'!B45","v":"TF4x20"},{"$f":"'I_Asset number input'!C45","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D45","v":"TF4x20"},null,null,null,null,null,{"$f":"'I_Asset number input'!J45","v":4.5},{"$f":"'I_Asset number input'!K45","v":3.5},{"$f":"'I_Asset number input'!L45","v":2.5},{"$f":"'I_Asset number input'!M45","v":2},{"$f":"'I_Asset number input'!N45","v":2},{"$f":"'I_Asset number input'!O45","v":2},{"$f":"'I_Asset number input'!P45","v":"Traditional"},{"$f":"'I_Asset number input'!Q45","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R45","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B45,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.358544302942889},38.432474782971212,39.537277094262059,40.673838696463164,41.843072560654342,43.045917902713981,null,null,null,null,null,null,168.11344936324301,134.51366174039924,98.843192735655151,81.347677392926329,83.686145121308684,86.091835805427962]
[null,{"$f":"'I_Asset number input'!B46","v":"TF4x40"},{"$f":"'I_Asset number input'!C46","v":"Opex - Maintenance- Traditional Luminaire"},{"$f":"'I_Asset number input'!D46","v":"TF4x40"},null,null,null,null,null,{"$f":"'I_Asset number input'!J46","v":1},{"$f":"'I_Asset number input'!K46","v":1},{"$f":"'I_Asset number input'!L46","v":1},{"$f":"'I_Asset number input'!M46","v":1},{"$f":"'I_Asset number input'!N46","v":1},{"$f":"'I_Asset number input'!O46","v":1},{"$f":"'I_Asset number input'!P46","v":"Traditional"},{"$f":"'I_Asset number input'!Q46","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R46","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B46,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":37.374806403262745},38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927,null,null,null,null,null,null,37.374806403262745,38.449204363101344,39.554487592649444,40.691543937864218,41.861286767239982,43.064655705493927]
[null,{"$f":"'I_Asset number input'!B47","v":"LED TRIAL"},{"$f":"'I_Asset number input'!C47","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D47","v":"LED TRIAL"},null,null,null,null,null,{"$f":"'I_Asset number input'!J47","v":88},{"$f":"'I_Asset number input'!K47","v":88},{"$f":"'I_Asset number input'!L47","v":88},{"$f":"'I_Asset number input'!M47","v":88},{"$f":"'I_Asset number input'!N47","v":88},{"$f":"'I_Asset number input'!O47","v":88},{"$f":"'I_Asset number input'!P47","v":"LED"},{"$f":"'I_Asset number input'!Q47","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R47","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B47,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,1989.0957488772428,2046.2754541433756,2105.0988805306092,2165.6132794039409,2227.8672604436356,2291.9108306921462]
[null,{"$f":"'I_Asset number input'!B48","v":"LED1x100"},{"$f":"'I_Asset number input'!C48","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D48","v":"LED1x100"},null,null,null,null,null,{"$f":"'I_Asset number input'!J48","v":34548.5},{"$f":"'I_Asset number input'!K48","v":22156.5},{"$f":"'I_Asset number input'!L48","v":5046.5},{"$f":"'I_Asset number input'!M48","v":5058},{"$f":"'I_Asset number input'!N48","v":4274},{"$f":"'I_Asset number input'!O48","v":4383.5},{"$f":"'I_Asset number input'!P48","v":"LED"},{"$f":"'I_Asset number input'!Q48","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R48","v":"Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B48,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":30.807850350912624},31.693470766090044,32.604549741694285,33.541819124335802,34.506031798714112,35.497962292390937,null,null,null,null,null,null,1064365.0178485047,702216.38502887404,164538.8602714602,169654.5211308905,147478.77990770413,155605.31770869569]
[null,{"$f":"'I_Asset number input'!B49","v":"LED1x17"},{"$f":"'I_Asset number input'!C49","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D49","v":"LED1x17"},null,null,null,null,null,{"$f":"'I_Asset number input'!J49","v":123206.5},{"$f":"'I_Asset number input'!K49","v":129690.5},{"$f":"'I_Asset number input'!L49","v":135927},{"$f":"'I_Asset number input'!M49","v":140867},{"$f":"'I_Asset number input'!N49","v":142243},{"$f":"'I_Asset number input'!O49","v":143442.5},{"$f":"'I_Asset number input'!P49","v":"LED"},{"$f":"'I_Asset number input'!Q49","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R49","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B49,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,2784880.9702732274,3015710.07710888,3251588.3583395923,3466630.06624767,3601119.5764464098,3735879.7651313432]
[null,{"$f":"'I_Asset number input'!B50","v":"LED1x200"},{"$f":"'I_Asset number input'!C50","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D50","v":"LED1x200"},null,null,null,null,null,{"$f":"'I_Asset number input'!J50","v":2705},{"$f":"'I_Asset number input'!K50","v":2705},{"$f":"'I_Asset number input'!L50","v":2705},{"$f":"'I_Asset number input'!M50","v":2705},{"$f":"'I_Asset number input'!N50","v":2705},{"$f":"'I_Asset number input'!O50","v":2705},{"$f":"'I_Asset number input'!P50","v":"LED"},{"$f":"'I_Asset number input'!Q50","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R50","v":"Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B50,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":30.807850350912624},31.693470766090044,32.604549741694285,33.541819124335802,34.506031798714112,35.497962292390937,null,null,null,null,null,null,83335.235199218645,85730.838422273577,88195.307051283045,90730.620731328352,93338.816015521676,96021.988000917481]
[null,{"$f":"'I_Asset number input'!B51","v":"LED1x22"},{"$f":"'I_Asset number input'!C51","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D51","v":"LED1x22"},null,null,null,null,null,{"$f":"'I_Asset number input'!J51","v":14431},{"$f":"'I_Asset number input'!K51","v":14431},{"$f":"'I_Asset number input'!L51","v":14431},{"$f":"'I_Asset number input'!M51","v":14431},{"$f":"'I_Asset number input'!N51","v":14431},{"$f":"'I_Asset number input'!O51","v":14431},{"$f":"'I_Asset number input'!P51","v":"LED"},{"$f":"'I_Asset number input'!Q51","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R51","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B51,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,326189.09945508512,335565.92134935287,345212.29482883203,355135.96858043491,365344.91403934208,375847.33179225412]
[null,{"$f":"'I_Asset number input'!B52","v":"LED1x25 GE"},{"$f":"'I_Asset number input'!C52","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D52","v":"LED1x25 GE"},null,null,null,null,null,{"$f":"'I_Asset number input'!J52","v":4492},{"$f":"'I_Asset number input'!K52","v":4492},{"$f":"'I_Asset number input'!L52","v":4492},{"$f":"'I_Asset number input'!M52","v":4492},{"$f":"'I_Asset number input'!N52","v":4492},{"$f":"'I_Asset number input'!O52","v":4492},{"$f":"'I_Asset number input'!P52","v":"LED"},{"$f":"'I_Asset number input'!Q52","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R52","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B52,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,101534.29663587017,104453.06068195503,107455.72921981246,110544.71421684662,113722.49697628194,116991.63013033092]
[null,{"$f":"'I_Asset number input'!B53","v":"LED1x28"},{"$f":"'I_Asset number input'!C53","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D53","v":"LED1x28"},null,null,null,null,null,{"$f":"'I_Asset number input'!J53","v":3965},{"$f":"'I_Asset number input'!K53","v":3965},{"$f":"'I_Asset number input'!L53","v":3965},{"$f":"'I_Asset number input'!M53","v":3965},{"$f":"'I_Asset number input'!N53","v":3965},{"$f":"'I_Asset number input'!O53","v":3965},{"$f":"'I_Asset number input'!P53","v":"LED"},{"$f":"'I_Asset number input'!Q53","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R53","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B53,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,89622.325503389409,92198.661087255503,94849.057514816654,97575.643782234387,100380.61008703426,103266.20958743591]
[null,{"$f":"'I_Asset number input'!B54","v":"LED1x29"},{"$f":"'I_Asset number input'!C54","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D54","v":"LED1x29"},null,null,null,null,null,{"$f":"'I_Asset number input'!J54","v":14518},{"$f":"'I_Asset number input'!K54","v":14518},{"$f":"'I_Asset number input'!L54","v":14518},{"$f":"'I_Asset number input'!M54","v":14518},{"$f":"'I_Asset number input'!N54","v":14518},{"$f":"'I_Asset number input'!O54","v":14518},{"$f":"'I_Asset number input'!P54","v":"LED"},{"$f":"'I_Asset number input'!Q54","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R54","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B54,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,328155.59184317966,337588.94367333548,347293.47213117481,357276.97261802747,367547.46462637157,378113.19818168838]
[null,{"$f":"'I_Asset number input'!B55","v":"LED1x298"},{"$f":"'I_Asset number input'!C55","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D55","v":"LED1x298"},null,null,null,null,null,{"$f":"'I_Asset number input'!J55","v":53},{"$f":"'I_Asset number input'!K55","v":53},{"$f":"'I_Asset number input'!L55","v":53},{"$f":"'I_Asset number input'!M55","v":53},{"$f":"'I_Asset number input'!N55","v":53},{"$f":"'I_Asset number input'!O55","v":53},{"$f":"'I_Asset number input'!P55","v":"LED"},{"$f":"'I_Asset number input'!Q55","v":"Major (Cat V)"},{"$f":"'I_Asset number input'!R55","v":"Luminaire - Major (Cat V) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B55,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":30.807850350912624},31.693470766090044,32.604549741694285,33.541819124335802,34.506031798714112,35.497962292390937,null,null,null,null,null,null,1632.8160685983692,1679.7539506027724,1728.0411363097971,1777.7164135897974,1828.8196853318479,1881.3920014967198]
[null,{"$f":"'I_Asset number input'!B56","v":"LED1x33"},{"$f":"'I_Asset number input'!C56","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D56","v":"LED1x33"},null,null,null,null,null,{"$f":"'I_Asset number input'!J56","v":29},{"$f":"'I_Asset number input'!K56","v":29},{"$f":"'I_Asset number input'!L56","v":29},{"$f":"'I_Asset number input'!M56","v":29},{"$f":"'I_Asset number input'!N56","v":29},{"$f":"'I_Asset number input'!O56","v":29},{"$f":"'I_Asset number input'!P56","v":"LED"},{"$f":"'I_Asset number input'!Q56","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R56","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B56,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,655.49746269818229,674.34077466088513,693.72576744758715,713.66801253084418,734.18352900983439,755.28879647809367]
[null,{"$f":"'I_Asset number input'!B57","v":"LED1x42"},{"$f":"'I_Asset number input'!C57","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D57","v":"LED1x42"},null,null,null,null,null,{"$f":"'I_Asset number input'!J57","v":40},{"$f":"'I_Asset number input'!K57","v":40},{"$f":"'I_Asset number input'!L57","v":40},{"$f":"'I_Asset number input'!M57","v":40},{"$f":"'I_Asset number input'!N57","v":40},{"$f":"'I_Asset number input'!O57","v":40},{"$f":"'I_Asset number input'!P57","v":"LED"},{"$f":"'I_Asset number input'!Q57","v":"Minor (Cat P)"},{"$f":"'I_Asset number input'!R57","v":"Luminaire - Minor (Cat P) road"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B57,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":22.60336078269594},23.253130160720175,23.921578187847832,24.60924181140842,25.316673414132222,26.044441257865298,null,null,null,null,null,null,904.13443130783764,930.12520642880702,956.86312751391324,984.36967245633684,1012.6669365652889,1041.7776503146119]
[null,{"$f":"'I_Asset number input'!B58","v":"Smart Controller (Licence and maintenance fee)"},{"$f":"'I_Asset number input'!C58","v":"Opex - Maintenance- Smart controller"},{"$f":"'I_Asset number input'!D58","v":"Smart Controller (Licence and maintenance fee)"},null,null,null,null,null,{"$f":"'I_Asset number input'!J58","v":18300},{"$f":"'I_Asset number input'!K58","v":40800},{"$f":"'I_Asset number input'!L58","v":59050},{"$f":"'I_Asset number input'!M58","v":66550},{"$f":"'I_Asset number input'!N58","v":68550},{"$f":"'I_Asset number input'!O58","v":69050},{"$f":"'I_Asset number input'!P58","v":"Smart Controller"},{"$f":"'I_Asset number input'!Q58","v":"N/A"},{"$f":"'I_Asset number input'!R58","v":"Smart Controller - Licence and maintenance fee"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B58,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":5.6864738028168995},5.8499404917544178,6.0181062893696122,6.1911062789782827,6.369079427079928,6.552168694986003,null,null,null,null,null,null,104062.47059154927,238677.57206358024,355369.17638727563,412018.12286600471,436600.39472632908,452427.24838878348]
[null,{"$f":"'I_Asset number input'!B59","v":"Luminaire - Decorative "},{"$f":"'I_Asset number input'!C59","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D59","v":"Luminaire - Decorative "},null,null,null,null,null,{"$f":"'I_Asset number input'!J59","v":0},{"$f":"'I_Asset number input'!K59","v":0},{"$f":"'I_Asset number input'!L59","v":0},{"$f":"'I_Asset number input'!M59","v":0},{"$f":"'I_Asset number input'!N59","v":0},{"$f":"'I_Asset number input'!O59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B59,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":24.242080782695943},{"$f":"AA59*(1+CPIFY25)","v":24.938957760576347},{"$f":"AB59*(1+CPIFY26)","v":25.655867570071042},{"$f":"AC59*(1+CPIFY27)","v":26.393386086628954},{"$f":"AD59*(1+CPIFY28)","v":27.152105740150184},{"$f":"AE59*(1+CPIFY29)","v":27.93263599086989},null,null,null,null,null,null,{"$f":"J59*AA59","v":0},{"$f":"K59*AB59","v":0},{"$f":"L59*AC59","v":0},{"$f":"M59*AD59","v":0},{"$f":"N59*AE59","v":0},{"$f":"O59*AF59","v":0}]
[null,{"$f":"'I_Asset number input'!B60","v":"Luminaire - Floodlight"},{"$f":"'I_Asset number input'!C60","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D60","v":"Luminaire - Floodlight"},null,null,null,null,null,{"$f":"'I_Asset number input'!J60","v":0},{"$f":"'I_Asset number input'!K60","v":0},{"$f":"'I_Asset number input'!L60","v":0},{"$f":"'I_Asset number input'!M60","v":0},{"$f":"'I_Asset number input'!N60","v":0},{"$f":"'I_Asset number input'!O60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B60,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":30.807850350912624},31.693470766090044,32.604549741694285,33.541819124335802,34.506031798714112,35.497962292390937,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"'I_Asset number input'!B61","v":"Luminaire - Major (Cat V) road - smart controller installed"},{"$f":"'I_Asset number input'!C61","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D61","v":"Luminaire - Major (Cat V) road - smart controller installed"},null,null,null,null,null,{"$f":"'I_Asset number input'!J61","v":0},{"$f":"'I_Asset number input'!K61","v":23985},{"$f":"'I_Asset number input'!L61","v":53145},{"$f":"'I_Asset number input'!M61","v":59895},{"$f":"'I_Asset number input'!N61","v":61695},{"$f":"'I_Asset number input'!O61","v":62145},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B61,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":21.805146410684952},{"$f":"AA61*(1+CPIFY25)","v":22.431969853322947},{"$f":"AB61*(1+CPIFY26)","v":23.076812327837199},{"$f":"AC61*(1+CPIFY27)","v":23.740191819816108},{"$f":"AD61*(1+CPIFY28)","v":24.422641205163579},{"$f":"AE61*(1+CPIFY29)","v":25.124708678144714},null,null,null,null,null,null,{"$f":"J61*AA61","v":0},{"$f":"K61*AB61","v":538030.79693195084},{"$f":"L61*AC61","v":1226417.191162908},{"$f":"M61*AD61","v":1421918.7890478857},{"$f":"N61*AE61","v":1506754.8491525671},{"$f":"O61*AF61","v":1561375.0208033032}]
[null,{"$f":"'I_Asset number input'!B62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},{"$f":"'I_Asset number input'!C62","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},null,null,null,null,null,{"$f":"'I_Asset number input'!J62","v":0},{"$f":"'I_Asset number input'!K62","v":2665},{"$f":"'I_Asset number input'!L62","v":5905},{"$f":"'I_Asset number input'!M62","v":6655},{"$f":"'I_Asset number input'!N62","v":6855},{"$f":"'I_Asset number input'!O62","v":6905},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B62,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":17.467664038655933},17.969799685962982,18.486370017137233,19.017789980010935,19.564486450748479,20.126898576745177,null,null,null,null,null,null,0,47889.51616309135,109162.01495119536,126563.39231697278,134114.55461988083,138976.23467242543]
[null,{"$f":"'I_Asset number input'!B63","v":"Luminaire - Floodlight - smart controller installed"},{"$f":"'I_Asset number input'!C63","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D63","v":"Luminaire - Floodlight - smart controller installed"},null,null,null,null,null,{"$f":"'I_Asset number input'!J63","v":0},{"$f":"'I_Asset number input'!K63","v":0},{"$f":"'I_Asset number input'!L63","v":0},{"$f":"'I_Asset number input'!M63","v":0},{"$f":"'I_Asset number input'!N63","v":0},{"$f":"'I_Asset number input'!O63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B63,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":21.805146410684952},22.431969853322947,23.076812327837199,23.740191819816108,24.422641205163579,25.124708678144714,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"'I_Asset number input'!B64","v":"Luminaire - Decorative - smart controller installed"},{"$f":"'I_Asset number input'!C64","v":"Opex - Maintenance- LED Luminaire"},{"$f":"'I_Asset number input'!D64","v":"Luminaire - Decorative - smart controller installed"},null,null,null,null,null,{"$f":"'I_Asset number input'!J64","v":0},{"$f":"'I_Asset number input'!K64","v":0},{"$f":"'I_Asset number input'!L64","v":0},{"$f":"'I_Asset number input'!M64","v":0},{"$f":"'I_Asset number input'!N64","v":0},{"$f":"'I_Asset number input'!O64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('C_OPEX Calc'!$AH$10:$AH$146,MATCH($B64,'C_OPEX Calc'!$F$10:$F$146,0)),0)","v":19.106384038655932},19.655627285819151,20.220659399360436,20.801934255231462,21.399918776766434,22.015093309749766,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total nominal revenue - maintenance",{"$f":"SUM(AI5:AI138)","v":0},{"$f":"SUM(AJ5:AJ138)","v":0},{"$f":"SUM(AK5:AK138)","v":0},0,{"$f":"SUM(AM5:AM138)","v":11294269.21679935},{"$f":"SUM(AN5:AN138)","v":11221084.353101036},{"$f":"SUM(AO5:AO138)","v":11042715.586245457},11174178.508954512,11503554.118459923,11862505.677742222]

{"sheet":"I_CAPEX","index":14,"n_rows":437,"n_cols":40,"rows_kept":437,"cut":false,"hidden":false,"merged":[[46,30,46,38],[0,1,0,3],[46,20,46,28],[46,0,46,8],[46,10,46,18]]}
[null,"CAPEX  Input Data"]
[null,"Description"]
[null,"This section contains all the relevant inputs from the Global Inputs sheet, along with traffic control assuptions. "]
[]
[null,"Labour Rates",null,"Hourly Rate (FY24)",null,"Assuptions"]
[null,{"$f":"'I_Global Inputs'!B9","v":"Ausgrid labour rate"},"$ / hour",{"$f":"'I_Global Inputs'!G9","v":68.026813391852016},null,"Number of Light installations in model"]
[]
[null,null,null,null,null,"Breakdown of Installation Types"]
[null,null,null,null,null,"Bulk"]
[null,"Overheads",null,null,null,"Streetlight Upgrade "]
[null,"Divisional",null,{"$f":"'I_Global Inputs'!G40","v":0},null,"Single Column Installation "]
[null,"Corporate",null,{"$f":"'I_Global Inputs'!G39","v":0.06},null,"Single Light Installation on Existing Pole",{"$f":"1-G13","v":1}]
[null,"Total",null,{"$f":"SUM(D11:D12)","v":0.06},null,"Single Light Installation on New Pole"]
[]
[null,"On-Cost Rates",null,null,null,"Base Design Estimates"]
[null,"Materials On-Cost Rate",null,{"$f":"'I_Global Inputs'!G34","v":0},null,"Bulk : design of a group of",null,"streetlights takes ",null,"hours"]
[null,"Labour Ordinary On-Cost Rate",null,{"$f":"'I_Global Inputs'!G36","v":0.52229999999999999},null,"Bulk : Lantern / Bracket design consumes",null,"of the total design time of ",null,"hours"]
[null,"Labour Escalation Rate (Above CPI)",null,null,null,"Bulk : Pole design consumes",{"$f":"1-G17","v":1},"of the total design time of ",null,"hours"]
[]
[null,"Plant Assumptions",null,null,null,"Bulk : design of a group of",null,"streetlights takes ",null,"hours"]
[null,"Plant Material Type",null,"Hourly Rate",null,"Bulk : Lantern / Bracket design consumes"]
[null,"EWP",null,null,null,"Bulk : Pole design consumes",{"$f":"1-G21","v":1}]
[null,"Borer",null,null,null,"Street Upgrade : TRL",null,"require new poles to be constructed"]
[null,"Ditchwitch",null,null,null,"Street Upgrade : TRL",null,"use existing pole"]
[null,"Trailer/Jinker",null,null,null,"Street Upgrade : Other projects",null,"require new poles to be constructed"]
[null,"Ute / Van",null,null,null,"Street Upgrade : Other projects",{"$f":"1-G25","v":1},"use existing pole"]
[null,"4 tonne truck"]
[null,null,null,null,null,"Single Light : design of ",null,"streetlight (lantern, bracket and pole) takes ",null,"hours"]
[null,"Traffic Control Assumptions",null,null,null,"Single Light : Lantern / Bracket design",null,"takes",null,"hours"]
[null,"Number of Controllers Required",null,null,null,"Single Light : Pole design",null,"takes",null,"hours"]
[null,"Hourly Rate for Controller (EE internal) Oncosted",null,{"$f":"D6*(1+D17)","v":103.55721802641632}]
[null,"Minimum Hours for Controller",null,null,null,"Calculations",null,null,"Ausgrid Inputs"]
[null,"% of lights requiring traffic control",null,null,null,"Lantern Bracket Design Proportion",{"$f":"I29/I28","v":{"$error":"#DIV/0!"}},null,"Number of people in standard crew",2]
[null,"Number of Lights maintained per 4 hour stint (bulk)",null,null,null,"Pole Design Proportion",{"$f":"I30/I28","v":{"$error":"#DIV/0!"}},null,"Time required for replacement (Hours)",1.0049999999999999]
[null,"Number of Brackets Maintained per 4 hour stint",null,null,null,{"$f":"\"BulkDesign Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"BulkDesign Hours (Lantern & Bracket) for 0 lights"},{"$f":"G6/G16*I16*G17","v":{"$error":"#DIV/0!"}}]
[null,"Number of Columns Maintained per 4 hour stint",null,null,null,{"$f":"\"Bulk Design Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Bulk Design Hours (Pole) for 0 lights"},{"$f":"G6/G16*I16*G18","v":{"$error":"#DIV/0!"}},null,"Proportion of time - Support (%)",0]
[null,"Base Traffic Control Cost per light",null,{"$f":"IF(D34=0,0,D30*D31*D33*D32/D34)","v":0},null,{"$f":"\"Street Upgrade Design Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Street Upgrade Design Hours (Lantern & Bracket) for 0 lights"},{"$f":"G6/G20*I20*(G21*G24 + G22*G26)","v":{"$error":"#DIV/0!"}},null,"Proportion of time - Bracket (%)"]
[null,"Base Traffic Control Cost per bracket",null,{"$f":"IF(D35=0,0,$D$30*$D$31*$D$33*$D$32/D35)","v":0},null,{"$f":"\"Street Upgrade Design Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Street Upgrade Design Hours (Pole) for 0 lights"},{"$f":"G6/G20*I20*(G21*G23 + G22*G25)","v":{"$error":"#DIV/0!"}},null,"Proportion of time - Luminaire (%)"]
[null,"Base Traffic Control Cost per column",null,{"$f":"IF(D36=0,0,$D$30*$D$31*$D$33*$D$32/D36)","v":0},null,{"$f":"\"Single Light Design Hours (Lantern & Bracket) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Single Light Design Hours (Lantern & Bracket) for 0 lights"},{"$f":"G6/G28*I28*G33","v":{"$error":"#DIV/0!"}},null,null,"Opex","Capital"]
[null,"% of P-Category Lights Requiring Traffic Control",null,{"$f":"C40*D37","v":0},null,{"$f":"\"Single Light Hours (Pole) for \" & TEXT(G$6, \"0\") & \" lights\"","v":"Single Light Hours (Pole) for 0 lights"},{"$f":"G6/G28*I28*G34","v":{"$error":"#DIV/0!"}},null,"Traffic control in labour rates (1=Yes,0=No)",0,1]
[null,"% of V-Category Lights Requiring Traffic Control",null,{"$f":"C41*D37","v":0},null,null,null,null,"Number of additional workers for traffic control",1]
[null,"% of P-Category Brackets Requiring Traffic Control",null,{"$f":"C42*D38-D40","v":0},null,"Lantern & Bracket Design Hours / Light",null,null,"Time required for spot Maintenance (Hours)",0.7566666666666666]
[null,"% of V-Category Brackets Requiring Traffic Control",null,{"$f":"C43*D38-D41","v":0},null,"Pole Design Hours / Light",{"$f":"((G9*G36) + (G10*G38) + (G11*G13*G40))/G6","v":{"$error":"#DIV/0!"}}]
[null,"% of P-Category Columns Requiring Traffic Control",null,{"$f":"C44*D39","v":0},null,"Lantern & Bracket Design Cost / Light",{"$f":"G42*(1+D17)*D6","v":0}]
[null,"% of V-Category Columns Requiring Traffic Control",null,{"$f":"C45*D39","v":0},null,"Pole Design Cost / Light",{"$f":"G43*(1+D17)*D6","v":{"$error":"#DIV/0!"}}]
[]
["Column and Pole Assemblies",null,null,null,null,null,null,null,null,null,"Bracket Assemblies",null,null,null,null,null,null,null,null,null,"Luminaire Assemblies",null,null,null,null,null,null,null,null,null,"Sub-Assemblies"]
["Component","Assembly Code","Assembly Description","Component Type",null,"Stock Item","Qty","Cost","Subtotals \n(FY24 Dollars)",null,null,"Assembly Code","Assembly Description","Component Type",null,"Stock Item",{"$f":"$G$48","v":"Qty"},{"$f":"$H$48","v":"Cost"},{"$f":"$I$48","v":"Subtotals \n(FY24 Dollars)"},null,null,"Assembly Code","Assembly Description","Group","Component Type","Stock Item",{"$f":"$G$48","v":"Qty"},{"$f":"$H$48","v":"Cost"},{"$f":"$I$48","v":"Subtotals \n(FY24 Dollars)"},null,null,"Assembly Code","Assembly Description","Group","Component Type","Stock Item",{"$f":"$G$48","v":"Qty"},{"$f":"$H$48","v":"Cost"},{"$f":"$I$48","v":"Subtotals \n(FY24 Dollars)"}]
["Column","COLUMN 10.5M-13.5M","COLUMN 10.5M-13.5M","Materials","COLUMN 10.5M-13.5M","COLUMN 10.5M-13.5M",1,{"$f":"IF(D49=\"Sub-Assemblies\",G49*OFFSET($AM$48,MATCH(E49,$AF$49:$AF$157,0),0),G49*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E49,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1702.4870088961436},{"$f":"SUM(H49:H50)","v":8553.2683104710941},null,"Bracket","0.5","Capital - Brackets - Minor","Materials","0.5",null,1,null,130.09746123997729,null,"Luminaire","1x17W LED","1x17W LED","Materials","1x17W LED",{"$f":"IF(X49=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y49,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y49,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1x17W LED"},1,null,483.2115386447411,null,"Sub-Assemblies","Bracket Traffic","Streetlight Bracket Assembly - Traffic","Labour - Non Traffic",{"$f":"AH49","v":"Labour - Non Traffic"}]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D50=\"Sub-Assemblies\",G50*OFFSET($AM$48,MATCH(E50,$AF$49:$AF$157,0),0),G50*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E50,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"",null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X50=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y50,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y50,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1,null,null,null,null,null,null,"EWP",{"$f":"AH50","v":"EWP"}]
["Column","COLUMN 14M-15M","COLUMN 14M-15M","Materials","COLUMN 14M-15M","COLUMN 14M-15M",1,{"$f":"IF(D51=\"Sub-Assemblies\",G51*OFFSET($AM$48,MATCH(E51,$AF$49:$AF$157,0),0),G51*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E51,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1702.4870088961436},{"$f":"SUM(H51:H52)","v":8553.2683104710941},null,"Bracket","0.6","Capital - Brackets - Minor","Materials","0.6",null,1,null,130.09746123997729,null,"Luminaire","1x22W LED","1x22W LED","Materials","1x22W LED",{"$f":"IF(X51=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y51,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y51,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1x22W LED"},1,null,501.07412686954035,null,null,null,null,"Labour - Traffic","Labour - Traffic",null,null,null,null,"Note : Traffic control costs added as a separate calculation in \"C_CAPEX Build Up\""]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D52=\"Sub-Assemblies\",G52*OFFSET($AM$48,MATCH(E52,$AF$49:$AF$157,0),0),G52*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E52,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"",null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X52=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y52,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y52,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
["Column","COLUMN 2.5M-3.5M","COLUMN 2.5M-3.5M","Materials","COLUMN 2.5M-3.5M","COLUMN 2.5M-3.5M",1,{"$f":"IF(D53=\"Sub-Assemblies\",G53*OFFSET($AM$48,MATCH(E53,$AF$49:$AF$157,0),0),G53*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E53,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":627.2320559091055},{"$f":"SUM(H53:H54)","v":7478.0133574840556},null,"Bracket","1.0","Capital - Brackets - Minor","Materials","1.0",null,1,null,159.82080804604328,null,"Luminaire","1x25W LED GE","1x25W LED GE","Materials","1x25W LED GE",{"$f":"IF(X53=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y53,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y53,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1x25W LED GE"},1,null,432.00545240031647]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D54=\"Sub-Assemblies\",G54*OFFSET($AM$48,MATCH(E54,$AF$49:$AF$157,0),0),G54*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E54,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"",null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X54=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y54,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y54,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
["Column","COLUMN 4-6.5M ORION WATE","COLUMN 4-6.5M ORION WATE","Materials","COLUMN 4-6.5M ORION WATE","COLUMN 4-6.5M ORION WATE",1,{"$f":"IF(D55=\"Sub-Assemblies\",G55*OFFSET($AM$48,MATCH(E55,$AF$49:$AF$157,0),0),G55*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E55,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":838.06636041636796},{"$f":"SUM(H55:H56)","v":7688.8476619913181},null,"Bracket","1.2","Capital - Brackets - Minor","Materials","1.2",null,1,null,159.82080804604328,null,""]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D56=\"Sub-Assemblies\",G56*OFFSET($AM$48,MATCH(E56,$AF$49:$AF$157,0),0),G56*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E56,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Luminaire","1x29W LED","1x29W LED","Materials","1x29W LED",{"$f":"IF(X56=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y56,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y56,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1x29W LED"},1,null,561.05669812841643]
["Column","COLUMN 4M-6.5M","COLUMN 4M-6.5M","Materials","COLUMN 4M-6.5M","COLUMN 4M-6.5M",1,{"$f":"IF(D57=\"Sub-Assemblies\",G57*OFFSET($AM$48,MATCH(E57,$AF$49:$AF$157,0),0),G57*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E57,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1178.0366764343287},{"$f":"SUM(H57:H58)","v":8028.8179780092787},null,"Bracket","1.5","Capital - Brackets - Minor","Materials","1.5",null,1,null,159.82080804604328,null,"",null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X57=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y57,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y57,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D58=\"Sub-Assemblies\",G58*OFFSET($AM$48,MATCH(E58,$AF$49:$AF$157,0),0),G58*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E58,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Luminaire","1000W SON","1000W SON","Materials","1000W SON",{"$f":"IF(X58=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y58,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y58,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1000W SON"},1,null,1398.7471615121597]
["Column","COLUMN 7M-10M","COLUMN 7M-10M","Materials","COLUMN 7M-10M","COLUMN 7M-10M",1,{"$f":"IF(D59=\"Sub-Assemblies\",G59*OFFSET($AM$48,MATCH(E59,$AF$49:$AF$157,0),0),G59*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E59,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1006.7338040221778},{"$f":"SUM(H59:H60)","v":7857.5151055971273},null,"Bracket","2.0","Capital - Brackets - Minor","Materials","2.0",null,1,null,159.82080804604328,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X59=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y59,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y59,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D60=\"Sub-Assemblies\",G60*OFFSET($AM$48,MATCH(E60,$AF$49:$AF$157,0),0),G60*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E60,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1]
["Column","DECORATIVE COLUMN","DECORATIVE COLUMN","Materials","DECORATIVE COLUMN","DECORATIVE COLUMN",1,{"$f":"IF(D61=\"Sub-Assemblies\",G61*OFFSET($AM$48,MATCH(E61,$AF$49:$AF$157,0),0),G61*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E61,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1396.7772673606132},{"$f":"SUM(H61:H62)","v":8247.558568935563},null,"Bracket","2.5","Capital - Brackets - Minor","Materials","2.5",null,1,null,159.82080804604328,null,"Luminaire","1000W SON FLOODLIGHT","1000W SON FLOODLIGHT","Materials","1000W SON FLOODLIGHT",{"$f":"IF(X61=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y61,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y61,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1000W SON FLOODLIGHT"},1,null,1130.8821776356829,null,"Sub-Assemblies","Bracket Non Traffic","Streetlight Bracket Assembly - Non Traffic","Labour - Non Traffic",{"$f":"AH61","v":"Labour - Non Traffic"}]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D62=\"Sub-Assemblies\",G62*OFFSET($AM$48,MATCH(E62,$AF$49:$AF$157,0),0),G62*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E62,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X62=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y62,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y62,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"EWP",{"$f":"AH62","v":"EWP"}]
["Column","DEDICATED SUPPORT & COND","DEDICATED SUPPORT & COND","Materials","DEDICATED SUPPORT & COND","DEDICATED SUPPORT & COND",1,{"$f":"IF(D63=\"Sub-Assemblies\",G63*OFFSET($AM$48,MATCH(E63,$AF$49:$AF$157,0),0),G63*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E63,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":777.45149787052992},{"$f":"SUM(H63:H64)","v":7628.2327994454799},null,"Bracket","3.0","Capital - Brackets - Minor","Materials","3.0",null,1,null,159.82080804604328,null,"Luminaire","1000W/1500W MBI FLOODLIG","1000W/1500W MBI FLOODLIG","Materials","1000W/1500W MBI FLOODLIG",{"$f":"IF(X63=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y63,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y63,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"1000W/1500W MBI FLOODLIG"},1,null,1558.2960214480304,null,"Sub-Assemblies","Luminaire Non Traffic","Streetlight Traditional Luminaire Assembly - Non Traffic","Labour - Non Traffic","Labour - Non Traffic"]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D64=\"Sub-Assemblies\",G64*OFFSET($AM$48,MATCH(E64,$AF$49:$AF$157,0),0),G64*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E64,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X64=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y64,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y64,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"EWP","EWP"]
["Column","MACQUARIE STANDARD","MACQUARIE STANDARD","Materials","MACQUARIE STANDARD","MACQUARIE STANDARD",1,{"$f":"IF(D65=\"Sub-Assemblies\",G65*OFFSET($AM$48,MATCH(E65,$AF$49:$AF$157,0),0),G65*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E65,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":682.57606084226188},{"$f":"SUM(H65:H66)","v":7533.3573624172113},null,"Bracket","3.5","Capital - Brackets - Minor","Materials","3.5",null,1,null,225.61467467405399,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic","Streetlight Traditional Luminaire Assembly - Traffic","Labour - Non Traffic","Labour - Non Traffic"]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D66=\"Sub-Assemblies\",G66*OFFSET($AM$48,MATCH(E66,$AF$49:$AF$157,0),0),G66*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E66,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Luminaire","100W LED ALD","100W LED ALD","Materials","100W LED ALD",{"$f":"IF(X66=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y66,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y66,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W LED ALD"},1,null,874.99764037533873,null,null,null,null,"EWP","EWP"]
["Column","MAST 15.5M-30M","MAST 15.5M-30M","Materials","MAST 15.5M-30M","MAST 15.5M-30M",1,{"$f":"IF(D67=\"Sub-Assemblies\",G67*OFFSET($AM$48,MATCH(E67,$AF$49:$AF$157,0),0),G67*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E67,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":1117.4218138884905},{"$f":"SUM(H67:H68)","v":7968.2031154634406},null,"Bracket","4.0","Capital - Brackets - Minor","Materials","4.0",null,1,null,362.25156620161863,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X67=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y67,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y67,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"Labour - Traffic","Labour - Traffic"]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D68=\"Sub-Assemblies\",G68*OFFSET($AM$48,MATCH(E68,$AF$49:$AF$157,0),0),G68*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E68,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Luminaire","100W MBI","100W MBI","Materials","100W MBI",{"$f":"IF(X68=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y68,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y68,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W MBI"},1,null,478.58719377827651]
["Column","ORION DOUBLE ARM","ORION DOUBLE ARM","Materials","ORION DOUBLE ARM","ORION DOUBLE ARM",1,{"$f":"IF(D69=\"Sub-Assemblies\",G69*OFFSET($AM$48,MATCH(E69,$AF$49:$AF$157,0),0),G69*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E69,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":463.53239560324801},{"$f":"SUM(H69:H70)","v":7314.3136971781978},null,"Bracket","4.5","Capital - Brackets - Minor","Materials","4.5",null,1,null,362.25156620161863,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X69=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y69,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y69,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D70=\"Sub-Assemblies\",G70*OFFSET($AM$48,MATCH(E70,$AF$49:$AF$157,0),0),G70*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E70,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1]
["Column","POLO 10.5M DECORATIVE 2M","POLO 10.5M DECORATIVE 2M","Materials","POLO 10.5M DECORATIVE 2M","POLO 10.5M DECORATIVE 2M",1,{"$f":"IF(D71=\"Sub-Assemblies\",G71*OFFSET($AM$48,MATCH(E71,$AF$49:$AF$157,0),0),G71*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E71,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":922.4000822192728},{"$f":"SUM(H71:H72)","v":7773.1813837942227},null,"Bracket","5.0","Capital - Brackets - Minor","Materials","5.0",null,1,null,362.25156620161863,null,"Luminaire","100W MBI FLOODLIGHT","100W MBI FLOODLIGHT","Materials","100W MBI FLOODLIGHT",{"$f":"IF(X71=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y71,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y71,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W MBI FLOODLIGHT"},1,null,524.68084360117678]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D72=\"Sub-Assemblies\",G72*OFFSET($AM$48,MATCH(E72,$AF$49:$AF$157,0),0),G72*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E72,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X72=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y72,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y72,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
["Column","ROCKS STANDARD","ROCKS STANDARD","Materials","ROCKS STANDARD","ROCKS STANDARD",1,{"$f":"IF(D73=\"Sub-Assemblies\",G73*OFFSET($AM$48,MATCH(E73,$AF$49:$AF$157,0),0),G73*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E73,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":956.88466815024185},{"$f":"SUM(H73:H74)","v":7807.6659697251916},null,"Bracket","6.0","Capital - Brackets - Minor","Materials","6.0",null,1,null,450.29030936557945,null,"Luminaire","100W SON","100W SON","Materials","100W SON",{"$f":"IF(X73=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y73,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y73,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W SON"},1,null,514.56079698482813]
[null,null,null,"Sub-Assemblies","Dedicated Column ",null,1,{"$f":"IF(D74=\"Sub-Assemblies\",G74*OFFSET($AM$48,MATCH(E74,$AF$49:$AF$157,0),0),G74*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(E74,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":6850.7813015749498},null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X74=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y74,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y74,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","6.5","Capital - Brackets - Minor","Materials","6.5",null,1,null,450.29030936557945]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Floodlight","100W SON FLOODLIGHT","100W SON FLOODLIGHT","Materials","100W SON FLOODLIGHT",{"$f":"IF(X76=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y76,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y76,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W SON FLOODLIGHT"},1,null,791.46530166705395]
[null,null,null,null,null,null,null,null,null,null,"Bracket","7.0","Capital - Brackets - Minor","Materials","7.0",null,1,null,450.29030936557945,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X77=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y77,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y77,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Floodlight","100W SON - PLAIN","100W SON - PLAIN","Materials","100W SON - PLAIN",{"$f":"IF(X78=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y78,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y78,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W SON - PLAIN"},1,null,514.56079698482813]
[null,null,null,null,null,null,null,null,null,null,"Bracket","8.0","Capital - Brackets - Minor","Materials","8.0",null,1,null,450.29030936557945,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X79=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y79,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y79,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,"Floodlight","125W MBF","125W MBF","Materials","125W MBF",{"$f":"IF(X80=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y80,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y80,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"125W MBF"},1,null,357.75278300755178]
[null,null,null,null,null,null,null,null,null,null,"Bracket","C4","Capital - Brackets - Major","Materials","C4",null,1,null,179.96980756361688,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X81=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y81,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y81,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,"Floodlight","125W MBF - BOURKE HILL","125W MBF - BOURKE HILL","Materials","125W MBF - BOURKE HILL",{"$f":"IF(X82=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y82,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y82,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"125W MBF - BOURKE HILL"},1,null,1105.7401868231918]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T1","Capital - Brackets - Major","Materials","T1",null,1,null,163.29805855380422,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X83=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y83,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y83,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,"Floodlight","125W MBF - PARKVILLE","125W MBF - PARKVILLE","Materials","125W MBF - PARKVILLE",{"$f":"IF(X84=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y84,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y84,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"125W MBF - PARKVILLE"},1,null,1392.1585894963075]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T2","Capital - Brackets - Major","Materials","T2",null,1,null,277.61862319251964,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X85=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y85,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y85,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1,null,null,null,"Sub-Assemblies","LED Non Traffic","Streetlight LED Luminaire Assembly - Non Traffic","Labour - Non Traffic",{"$f":"AH85","v":"Labour - Non Traffic"}]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EWP","EWP"]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T2A","Capital - Brackets - Major","Materials","T2A",null,1,null,277.61862319251964,null,"Luminaire","125W MBF - PLAIN","125W MBF - PLAIN","Materials","125W MBF - PLAIN",{"$f":"IF(X87=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y87,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y87,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"125W MBF - PLAIN"},1,null,357.75278300755178,null,null,null,null,"PE Cell","PE Cell"]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X88=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y88,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y88,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T3","Capital - Brackets - Major","Materials","T3",null,1,null,415.16055252347417]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T3A","Capital - Brackets - Major","Materials","T3A",null,1,null,415.16055252347417,null,"Luminaire","125W/250W MBF FLOODLIGHT","125W/250W MBF FLOODLIGHT","Materials","125W/250W MBF FLOODLIGHT",{"$f":"IF(X91=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y91,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y91,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"125W/250W MBF FLOODLIGHT"},1,null,493.88190485587523]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X92=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y92,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y92,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T4","Capital - Brackets - Major","Materials","T4",null,1,null,415.16055252347417]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic","Streetlight LED Luminaire Assembly - Traffic","Labour - Non Traffic",{"$f":"AH94","v":"Labour - Non Traffic"}]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T5","Capital - Brackets - Major","Materials","T5",null,1,null,415.16055252347417,null,"Luminaire","150W SON","150W SON","Materials","150W SON",{"$f":"IF(X95=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y95,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y95,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W SON"},1,null,519.83165459750967,null,null,null,null,"EWP","EWP"]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X96=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y96,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y96,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"PE Cell","PE Cell"]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T6","Capital - Brackets - Major","Materials","T6",null,1,null,415.16055252347417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour - Traffic","Labour - Traffic"]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Dedicated Column ","Streetlight Support Assembly - Traffic","Labour - Non Traffic","Labour - Non Traffic",null,null,{"$f":"IF(AH98=\"Sub-Assemblies\",AK98*OFFSET($AM$48,MATCH(AI98,$AF$49:$AF$157,0),0),AK98*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(AI98,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":0},{"$f":"SUM(AL98:AL102)","v":6850.7813015749498}]
[null,null,null,null,null,null,null,null,null,null,"Bracket","T7","Capital - Brackets - Major","Materials","T7",null,1,null,614.62612103373283,null,"Luminaire","150W SON - PARKVILLE","150W SON - PARKVILLE","Materials","150W SON - PARKVILLE",{"$f":"IF(X99=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y99,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y99,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W SON - PARKVILLE"},1,null,1530.360476100818,null,null,null,null,"EWP","EWP",null,null,{"$f":"IF(AH99=\"Sub-Assemblies\",AK99*OFFSET($AM$48,MATCH(AI99,$AF$49:$AF$157,0),0),AK99*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(AI99,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X100=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y100,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y100,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"Installation cost","Installation cost",null,1,6850.7813015749498,null,"All inclusive installation cost - Labour, EWP and Traffic control"]
[null,null,null,null,null,null,null,null,null,null,"Bracket","Bracket - Minor Road (Cat P) - Short","Capital - Brackets - Minor","Materials","Bracket - Minor Road (Cat P) - Short",null,1,null,192.9457036818921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour - Traffic","Labour - Traffic",null,0,{"$f":"IF(AH101=\"Sub-Assemblies\",AK101*OFFSET($AM$48,MATCH(AI101,$AF$49:$AF$157,0),0),AK101*OFFSET('I_CAPEX - Stock Costs'!$F$12,MATCH(AI101,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","Bracket - Minor Road (Cat P) - Medium","Capital - Brackets - Minor","Materials","Bracket - Minor Road (Cat P) - Medium",null,1,null,306.35404216380471,null,"Luminaire","150W SON - PARKWAY 1","150W SON - PARKWAY 1","Materials","150W SON - PARKWAY 1",{"$f":"IF(X103=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y103,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y103,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W SON - PARKWAY 1"},1,null,634.47280767333359,null,"Sub-Assemblies","Shared Pole","Streetlight Bracket Assembly - Traffic","Labour - Non Traffic",{"$f":"AH103","v":"Labour - Non Traffic"}]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Non Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X104=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y104,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y104,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,"EWP","EWP"]
[null,null,null,null,null,null,null,null,null,null,"Bracket","Bracket - Major Road (Cat V) - Short","Capital - Brackets - Major","Materials","Bracket - Major Road (Cat V) - Short",null,1,null,221.84454005203227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour - Traffic","Labour - Traffic"]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1]
[null,null,null,null,null,null,null,null,null,null,"Bracket","Bracket - Major Road (Cat V) - Medium","Capital - Brackets - Major","Materials","Bracket - Major Road (Cat V) - Medium",null,1,null,425.26076097917417,null,"Luminaire","150W SON ACTIVE REACTOR","150W SON ACTIVE REACTOR","Materials","150W SON ACTIVE REACTOR",{"$f":"IF(X107=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y107,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y107,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W SON ACTIVE REACTOR"},1,null,799.18710806963225]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X108=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y108,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y108,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,"Sub-Assemblies","Smart Controller - Traffic","Smart Controller - Traffic","Labour - Traffic",{"$f":"AH108","v":"Labour - Traffic"}]
[null,null,null,null,null,null,null,null,null,null,"Bracket","Bracket - Major Road (Cat V) - Long","Capital - Brackets - Major","Materials","Bracket - Major Road (Cat V) - Long",null,1,null,537.03891797576114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EWP","EWP"]
[null,null,null,null,null,null,null,null,null,null,null,"","","Sub-Assemblies","Bracket Traffic",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","150W SON FLOODLIGHT","150W SON FLOODLIGHT","Materials","150W SON FLOODLIGHT",{"$f":"IF(X111=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y111,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y111,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W SON FLOODLIGHT"},1,null,621.29566364162974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X112=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y112,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y112,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,"Sub-Assemblies","Smart Controller - No Installation","Smart Controller Only","Labour - Traffic",{"$f":"AH112","v":"Labour - Traffic"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EWP","EWP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","150W/250W MBI FLOODLIGHT","150W/250W MBI FLOODLIGHT","Materials","150W/250W MBI FLOODLIGHT",{"$f":"IF(X115=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y115,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y115,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W/250W MBI FLOODLIGHT"},1,null,993.99800543434276,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL115:AL115)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X116=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y116,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y116,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL116:AL118)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","17W LED SY RRW","17W LED SY RRW","Materials","17W LED SY RRW",{"$f":"IF(X119=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y119,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y119,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"17W LED SY RRW"},1,null,511.79167980441991,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL119:AL121)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X120=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y120,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y120,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","2x14W TF - T5 PIERLITE M","2x14W TF - T5 PIERLITE M","Materials","2x14W TF - T5 PIERLITE M",{"$f":"IF(X123=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y123,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y123,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"2x14W TF - T5 PIERLITE M"},1,null,468.1113642730719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X124=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y124,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y124,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","2x250W SON FLOODLIGHT","2x250W SON FLOODLIGHT","Materials","2x250W SON FLOODLIGHT",{"$f":"IF(X127=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y127,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y127,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"2x250W SON FLOODLIGHT"},1,null,904.60426032326359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X128=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y128,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y128,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","2x400W SON FLOODLIGHT","2x400W SON FLOODLIGHT","Materials","2x400W SON FLOODLIGHT",{"$f":"IF(X131=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y131,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y131,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"2x400W SON FLOODLIGHT"},1,null,1878.1580156736106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X132=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y132,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y132,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","2x80W MBF - BOURKE HILL","2x80W MBF - BOURKE HILL","Materials","2x80W MBF - BOURKE HILL",{"$f":"IF(X135=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y135,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y135,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"2x80W MBF - BOURKE HILL"},1,null,963.9014084659309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X136=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y136,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y136,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","200W LED ALD","200W LED ALD","Materials","200W LED ALD",{"$f":"IF(X139=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y139,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y139,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"200W LED ALD"},1,null,874.99764037533873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X140=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y140,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y140,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","20W LED GE","20W LED GE","Materials","20W LED GE",{"$f":"IF(X143=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y143,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y143,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"20W LED GE"},1,null,432.00545240031647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X144=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y144,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y144,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W MBF","250W MBF","Materials","250W MBF",{"$f":"IF(X147=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y147,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y147,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W MBF"},1,null,509.28993937214659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X148=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y148,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y148,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W MBF - PARKWAY 1","250W MBF - PARKWAY 1","Materials","250W MBF - PARKWAY 1",{"$f":"IF(X151=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y151,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y151,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W MBF - PARKWAY 1"},1,null,634.47280767333359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X152=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y152,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y152,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON","250W SON","Materials","250W SON",{"$f":"IF(X155=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y155,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y155,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON"},1,null,519.83165459750967]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X156=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y156,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y156,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON - PARKVILLE","250W SON - PARKVILLE","Materials","250W SON - PARKVILLE",{"$f":"IF(X159=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y159,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y159,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON - PARKVILLE"},1,null,1658.8639846979947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X160=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y160,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y160,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON - PARKWAY 1","250W SON - PARKWAY 1","Materials","250W SON - PARKWAY 1",{"$f":"IF(X163=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y163,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y163,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON - PARKWAY 1"},1,null,634.47280767333359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X164=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y164,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y164,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON ACTIVE REACTOR","250W SON ACTIVE REACTOR","Materials","250W SON ACTIVE REACTOR",{"$f":"IF(X167=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y167,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y167,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON ACTIVE REACTOR"},1,null,799.18710806963225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X168=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y168,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y168,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON FLOODLIGHT","250W SON FLOODLIGHT","Materials","250W SON FLOODLIGHT",{"$f":"IF(X171=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y171,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y171,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON FLOODLIGHT"},1,null,621.29566364162974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X172=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y172,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y172,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","250W SON GEC 'BOSTON 3'","250W SON GEC 'BOSTON 3'","Materials","250W SON GEC 'BOSTON 3'",{"$f":"IF(X175=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y175,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y175,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"250W SON GEC 'BOSTON 3'"},1,null,1420.0150719793296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X176=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y176,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y176,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","28W LED SY","28W LED SY","Materials","28W LED SY",{"$f":"IF(X179=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y179,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y179,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"28W LED SY"},1,null,533.22678567417904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X180=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y180,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y180,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","298W LED ALD","298W LED ALD","Materials","298W LED ALD",{"$f":"IF(X183=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y183,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y183,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"298W LED ALD"},1,null,1292.9822048356421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X184=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y184,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y184,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","2X14W TF - T5 PIERLIGHT","2X14W TF - T5 PIERLIGHT","Materials","2X14W TF - T5 PIERLIGHT",{"$f":"IF(X187=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y187,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y187,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"2X14W TF - T5 PIERLIGHT"},1,null,468.1113642730719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X188=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y188,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y188,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","33W LED LRL","33W LED LRL","Materials","33W LED LRL",{"$f":"IF(X191=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y191,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y191,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"33W LED LRL"},1,null,582.05119348863036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X192=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y192,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y192,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","4x250W SON","4x250W SON","Materials","4x250W SON",{"$f":"IF(X195=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y195,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y195,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"4x250W SON"},1,null,1027.5206598509974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X196=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y196,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y196,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","4x600W SON","4x600W SON","Materials","4x600W SON",{"$f":"IF(X199=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y199,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y199,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"4x600W SON"},1,null,1602.9928940035702]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X200=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y200,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y200,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W MBF","400W MBF","Materials","400W MBF",{"$f":"IF(X203=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y203,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y203,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W MBF"},1,null,392.93575757220117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X204=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y204,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y204,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W MBF - B2229","400W MBF - B2229","Materials","400W MBF - B2229",{"$f":"IF(X207=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y207,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y207,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W MBF - B2229"},1,null,392.93575757220117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X208=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y208,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y208,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W MBF - PARKWAY 1","400W MBF - PARKWAY 1","Materials","400W MBF - PARKWAY 1",{"$f":"IF(X211=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y211,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y211,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W MBF - PARKWAY 1"},1,null,864.22101710471452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X212=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y212,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y212,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W MBF FLOODLIGHT","400W MBF FLOODLIGHT","Materials","400W MBF FLOODLIGHT",{"$f":"IF(X215=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y215,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y215,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W MBF FLOODLIGHT"},1,null,956.34177176936066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X216=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y216,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y216,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W MBI FLOODLIGHT","400W MBI FLOODLIGHT","Materials","400W MBI FLOODLIGHT",{"$f":"IF(X219=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y219,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y219,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W MBI FLOODLIGHT"},1,null,736.99098823998986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X220=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y220,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y220,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W SON","400W SON","Materials","400W SON",{"$f":"IF(X223=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y223,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y223,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W SON"},1,null,571.2225163211549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X224=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y224,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y224,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W SON - PARKWAY 1","400W SON - PARKWAY 1","Materials","400W SON - PARKWAY 1",{"$f":"IF(X227=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y227,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y227,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W SON - PARKWAY 1"},1,null,634.47280767333359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X228=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y228,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y228,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W SON ACTIVE REACTOR","400W SON ACTIVE REACTOR","Materials","400W SON ACTIVE REACTOR",{"$f":"IF(X231=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y231,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y231,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W SON ACTIVE REACTOR"},1,null,904.60426032326359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X232=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y232,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y232,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","400W SON FLOODLIGHT","400W SON FLOODLIGHT","Materials","400W SON FLOODLIGHT",{"$f":"IF(X235=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y235,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y235,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"400W SON FLOODLIGHT"},1,null,621.29566364162974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X236=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y236,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y236,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","42W LED LRL","42W LED LRL","Materials","42W LED LRL",{"$f":"IF(X239=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y239,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y239,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"42W LED LRL"},1,null,638.02063659300154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X240=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y240,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y240,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","42W MBF SYLVANIA SUB ECO","42W MBF SYLVANIA SUB ECO","Materials","42W MBF SYLVANIA SUB ECO",{"$f":"IF(X243=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y243,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y243,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"42W MBF SYLVANIA SUB ECO"},1,null,430.22707518192323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X244=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y244,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y244,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W MBF","50W MBF","Materials","50W MBF",{"$f":"IF(X247=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y247,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y247,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W MBF"},1,null,324.80992292829205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X248=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y248,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y248,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W MBF - BOURKE HILL","50W MBF - BOURKE HILL","Materials","50W MBF - BOURKE HILL",{"$f":"IF(X251=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y251,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y251,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W MBF - BOURKE HILL"},1,null,963.9014084659309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X252=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y252,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y252,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W MBF - NOSTALGIA","50W MBF - NOSTALGIA","Materials","50W MBF - NOSTALGIA",{"$f":"IF(X255=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y255,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y255,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W MBF - NOSTALGIA"},1,null,963.9014084659309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X256=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y256,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y256,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W MBF - PLAIN","50W MBF - PLAIN","Materials","50W MBF - PLAIN",{"$f":"IF(X259=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y259,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y259,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W MBF - PLAIN"},1,null,324.80992292829205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X260=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y260,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y260,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W SON","50W SON","Materials","50W SON",{"$f":"IF(X263=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y263,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y263,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W SON"},1,null,314.26820770292892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X264=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y264,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y264,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W SON - NOSTALGIA","50W SON - NOSTALGIA","Materials","50W SON - NOSTALGIA",{"$f":"IF(X267=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y267,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y267,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W SON - NOSTALGIA"},1,null,489.52422332459071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X268=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y268,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y268,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","50W SON - PLAIN","50W SON - PLAIN","Materials","50W SON - PLAIN",{"$f":"IF(X271=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y271,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y271,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W SON - PLAIN"},1,null,314.26820770292892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X272=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y272,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y272,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W MBI","70W MBI","Materials","70W MBI",{"$f":"IF(X275=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y275,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y275,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W MBI"},1,null,405.95477587552466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X276=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y276,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y276,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W MBI - MACQUARIE DEC.","70W MBI - MACQUARIE DEC.","Materials","70W MBI - MACQUARIE DEC.",{"$f":"IF(X279=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y279,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y279,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W MBI - MACQUARIE DEC."},1,null,1565.2799077848335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X280=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y280,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y280,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W MBI II","70W MBI II","Materials","70W MBI II",{"$f":"IF(X283=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y283,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y283,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W MBI II"},1,null,357.75278300755178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X284=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y284,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y284,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W MBI II AERO","70W MBI II AERO","Materials","70W MBI II AERO",{"$f":"IF(X287=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y287,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y287,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W MBI II AERO"},1,null,370.92992703925563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X288=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y288,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y288,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON","70W SON","Materials","70W SON",{"$f":"IF(X291=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y291,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y291,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON"},1,null,356.4350686043814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X292=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y292,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y292,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON - BOURKE HILL","70W SON - BOURKE HILL","Materials","70W SON - BOURKE HILL",{"$f":"IF(X295=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y295,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y295,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON - BOURKE HILL"},1,null,1077.8046414759795]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X296=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y296,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y296,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON - NOSTALGIA","70W SON - NOSTALGIA","Materials","70W SON - NOSTALGIA",{"$f":"IF(X299=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y299,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y299,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON - NOSTALGIA"},1,null,1005.1722235732277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X300=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y300,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y300,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON - PARKVILLE","70W SON - PARKVILLE","Materials","70W SON - PARKVILLE",{"$f":"IF(X303=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y303,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y303,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON - PARKVILLE"},1,null,1260.3871491792688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X304=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y304,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y304,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON BOLLARD","70W SON BOLLARD","Materials","70W SON BOLLARD",{"$f":"IF(X307=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y307,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y307,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON BOLLARD"},1,null,767.72008812192337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X308=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y308,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y308,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON FLOODLIGHT","70W SON FLOODLIGHT","Materials","70W SON FLOODLIGHT",{"$f":"IF(X311=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y311,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y311,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON FLOODLIGHT"},1,null,429.49047283055097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X312=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y312,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y312,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","70W SON - PLAIN","70W SON - PLAIN","Materials","70W SON - PLAIN",{"$f":"IF(X315=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y315,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y315,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W SON - PLAIN"},1,null,356.4350686043814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X316=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y316,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y316,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF - BEGA+CURVE BRA","80W MBF - BEGA+CURVE BRA","Materials","80W MBF - BEGA+CURVE BRA",{"$f":"IF(X319=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y319,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y319,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF - BEGA+CURVE BRA"},1,null,1573.6605713889969]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X320=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y320,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y320,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF - BOURKE HILL","80W MBF - BOURKE HILL","Materials","80W MBF - BOURKE HILL",{"$f":"IF(X323=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y323,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y323,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF - BOURKE HILL"},1,null,738.38776550735054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X324=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y324,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y324,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF - NOSTALGIA","80W MBF - NOSTALGIA","Materials","80W MBF - NOSTALGIA",{"$f":"IF(X327=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y327,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y327,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF - NOSTALGIA"},1,null,947.90435561144261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X328=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y328,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y328,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF - PLAIN","80W MBF - PLAIN","Materials","80W MBF - PLAIN",{"$f":"IF(X331=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y331,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y331,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF - PLAIN"},1,null,309.78797873214961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X332=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y332,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y332,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF - REGAL/FLINDERS","80W MBF - REGAL/FLINDERS","Materials","80W MBF - REGAL/FLINDERS",{"$f":"IF(X335=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y335,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y335,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF - REGAL/FLINDERS"},1,null,1714.735075392419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X336=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y336,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y336,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF BOLLARD","80W MBF BOLLARD","Materials","80W MBF BOLLARD",{"$f":"IF(X339=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y339,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y339,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF BOLLARD"},1,null,611.28103417753459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X340=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y340,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y340,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","80W MBF TOORAK","80W MBF TOORAK","Materials","80W MBF TOORAK",{"$f":"IF(X344=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y344,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y344,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"80W MBF TOORAK"},1,null,865.07282822815171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Non Traffic",{"$f":"IF(X345=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y345,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y345,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Non Traffic"},1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","LED TRIAL","LED TRIAL","Materials","LED TRIAL",{"$f":"IF(X349=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y349,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y349,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"LED TRIAL"},1,null,561.05669812841643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X350=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y350,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y350,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire","TH FLOODLIGHT","TH FLOODLIGHT","Materials","TH FLOODLIGHT",{"$f":"IF(X354=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y354,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y354,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"TH FLOODLIGHT"},1,null,1684.0059755104855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Luminaire Traffic",{"$f":"IF(X355=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y355,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y355,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight Traditional Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","10W LED PH RRW","10W LED PH RRW","Materials","10W LED PH RRW",{"$f":"IF(X356=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y356,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y356,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"10W LED PH RRW"},1,null,408.16711196718904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X357=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y357,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y357,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","16W LED PH","16W LED PH","Materials","16W LED PH",{"$f":"IF(X358=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y358,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y358,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"16W LED PH"},1,null,409.28489353715497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X359=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y359,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y359,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","17W LED ALD","17W LED ALD","Materials","17W LED ALD",{"$f":"IF(X360=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y360,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y360,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"17W LED ALD"},1,null,379.73074882725734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X361=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y361,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y361,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","17W LED ALD RRW","17W LED ALD RRW","Materials","17W LED ALD RRW",{"$f":"IF(X362=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y362,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y362,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"17W LED ALD RRW"},1,null,379.73074882725734]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X363=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y363,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y363,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","17W LED ALD RRW ZHAGA","17W LED ALD RRW ZHAGA","Materials","17W LED ALD RRW ZHAGA",{"$f":"IF(X364=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y364,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y364,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"17W LED ALD RRW ZHAGA"},1,null,399.78375019244504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X365=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y365,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y365,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","17W LED ALD ZHAGA","17W LED ALD ZHAGA","Materials","17W LED ALD ZHAGA",{"$f":"IF(X366=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y366,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y366,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"17W LED ALD ZHAGA"},1,null,399.78375019244504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X367=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y367,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y367,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","25W LED PH","25W LED PH","Materials","25W LED PH",{"$f":"IF(X368=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y368,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y368,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"25W LED PH"},1,null,410.40267510712079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X369=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y369,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y369,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decorative","34W LED BOURKE HILL","34W LED BOURKE HILL","Materials","34W LED BOURKE HILL",{"$f":"IF(X370=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y370,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y370,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"34W LED BOURKE HILL"},1,null,1163.7874532641174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X371=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y371,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y371,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","40W LED ALD","40W LED ALD","Materials","40W LED ALD",{"$f":"IF(X372=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y372,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y372,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"40W LED ALD"},1,null,417.99275574256819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X373=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y373,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y373,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","40W LED ALD ZHAGA","40W LED ALD ZHAGA","Materials","40W LED ALD ZHAGA",{"$f":"IF(X374=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y374,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y374,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"40W LED ALD ZHAGA"},1,null,425.41448159176247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X375=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y375,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y375,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","49W LED PH","49W LED PH","Materials","49W LED PH",{"$f":"IF(X376=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y376,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y376,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"49W LED PH"},1,null,439.46499592623343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X377=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y377,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y377,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","49W LED PH ZHAGA","49W LED PH ZHAGA","Materials","49W LED PH ZHAGA",{"$f":"IF(X378=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y378,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y378,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"49W LED PH ZHAGA"},1,null,500.94298227435632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X379=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y379,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y379,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","50W LED SY PT","50W LED SY PT","Materials","50W LED SY PT",{"$f":"IF(X380=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y380,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y380,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"50W LED SY PT"},1,null,1510.3322462813055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X381=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y381,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y381,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","58W LED ALD","58W LED ALD","Materials","58W LED ALD",{"$f":"IF(X382=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y382,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y382,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"58W LED ALD"},1,null,621.54673093403255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X383=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y383,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y383,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","58W LED ALD ZHAGA","58W LED ALD ZHAGA","Materials","58W LED ALD ZHAGA",{"$f":"IF(X384=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y384,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y384,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"58W LED ALD ZHAGA"},1,null,643.83397216899516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X385=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y385,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y385,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","70W LED PH FLOOD","70W LED PH FLOOD","Materials","70W LED PH FLOOD",{"$f":"IF(X386=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y386,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y386,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"70W LED PH FLOOD"},1,null,570.24543961224026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X387=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y387,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y387,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","74W LED ALD","74W LED ALD","Materials","74W LED ALD",{"$f":"IF(X388=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y388,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y388,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"74W LED ALD"},1,null,621.54673093403255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X389=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y389,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y389,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","74W LED ALD ZHAGA","74W LED ALD ZHAGA","Materials","74W LED ALD ZHAGA",{"$f":"IF(X390=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y390,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y390,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"74W LED ALD ZHAGA"},1,null,643.83397216899516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X391=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y391,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y391,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","76W LED PH","76W LED PH","Materials","76W LED PH",{"$f":"IF(X392=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y392,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y392,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"76W LED PH"},1,null,447.28946691599458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X393=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y393,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y393,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","76W LED PH ZHAGA","76W LED PH ZHAGA","Materials","76W LED PH ZHAGA",{"$f":"IF(X394=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y394,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y394,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"76W LED PH ZHAGA"},1,null,508.76745326411742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X395=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y395,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y395,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","100W LED SY CT","100W LED SY CT","Materials","100W LED SY CT",{"$f":"IF(X396=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y396,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y396,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W LED SY CT"},1,null,1644.7740297322273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X397=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y397,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y397,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","100W LED SY PT","100W LED SY PT","Materials","100W LED SY PT",{"$f":"IF(X398=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y398,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y398,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"100W LED SY PT"},1,null,1622.3670658237404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X399=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y399,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y399,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","110W LED SY FLOOD","110W LED SY FLOOD","Materials","110W LED SY FLOOD",{"$f":"IF(X400=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y400,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y400,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"110W LED SY FLOOD"},1,null,884.3420607726498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X401=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y401,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y401,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","120W LED PH FLOOD","120W LED PH FLOOD","Materials","120W LED PH FLOOD",{"$f":"IF(X402=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y402,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y402,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"120W LED PH FLOOD"},1,null,633.95898910029496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X403=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y403,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y403,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","140W LED PH","140W LED PH","Materials","140W LED PH",{"$f":"IF(X404=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y404,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y404,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"140W LED PH"},1,null,486.4118218648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X405=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y405,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y405,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","140W LED PH ZHAGA","140W LED PH ZHAGA","Materials","140W LED PH ZHAGA",{"$f":"IF(X406=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y406,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y406,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"140W LED PH ZHAGA"},1,null,547.88980821292284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X407=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y407,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y407,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","150W LED SY FLOOD","150W LED SY FLOOD","Materials","150W LED SY FLOOD",{"$f":"IF(X408=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y408,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y408,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W LED SY FLOOD"},1,null,925.69997886138708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X409=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y409,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y409,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","150W LED SY PT","150W LED SY PT","Materials","150W LED SY PT",{"$f":"IF(X410=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y410,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y410,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"150W LED SY PT"},1,null,1734.4018853661748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X411=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y411,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y411,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","152W LED PH FLOOD","152W LED PH FLOOD","Materials","152W LED PH FLOOD",{"$f":"IF(X412=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y412,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y412,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"152W LED PH FLOOD"},1,null,639.54789695012425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X413=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y413,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y413,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","170W LED ALD","170W LED ALD","Materials","170W LED ALD",{"$f":"IF(X414=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y414,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y414,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"170W LED ALD"},1,null,687.29409257717236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X415=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y415,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y415,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","170W LED ALD ZHAGA","170W LED ALD ZHAGA","Materials","170W LED ALD ZHAGA",{"$f":"IF(X416=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y416,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y416,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"170W LED ALD ZHAGA"},1,null,709.58133381213497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X417=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y417,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y417,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Floodlight","175W LED SY FLOOD","175W LED SY FLOOD","Materials","175W LED SY FLOOD",{"$f":"IF(X418=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y418,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y418,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"175W LED SY FLOOD"},1,null,1064.3048935371551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X419=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y419,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y419,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","224W LED PH","224W LED PH","Materials","224W LED PH",{"$f":"IF(X420=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y420,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y420,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"224W LED PH"},1,null,578.0699106020013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X421=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y421,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y421,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","224W LED PH ZHAGA","224W LED PH ZHAGA","Materials","224W LED PH ZHAGA",{"$f":"IF(X422=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y422,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y422,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"224W LED PH ZHAGA"},1,null,639.54789695012425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X423=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y423,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y423,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","258W LED ALD","258W LED ALD","Materials","258W LED ALD",{"$f":"IF(X424=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y424,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y424,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"258W LED ALD"},1,null,780.9025542880081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X425=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y425,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y425,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","258W LED ALD ZHAGA","258W LED ALD ZHAGA","Materials","258W LED ALD ZHAGA",{"$f":"IF(X426=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y426,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y426,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"258W LED ALD ZHAGA"},1,null,795.55009760057283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Traffic",{"$f":"IF(X427=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y427,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y427,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","600W LED ALD HM","600W LED ALD HM","Materials","600W LED ALD HM",{"$f":"IF(X428=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y428,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y428,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"600W LED ALD HM"},1,null,3045.7962826156536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X429=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y429,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y429,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED","COLONIAL ROCKS SPHERE","COLONIAL ROCKS SPHERE","Materials","COLONIAL ROCKS SPHERE",{"$f":"IF(X430=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y430,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y430,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"COLONIAL ROCKS SPHERE"},1,null,939.97404950985128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","LED Non Traffic",{"$f":"IF(X431=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y431,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y431,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Streetlight LED Luminaire Assembly - Non Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Controller","Smart Controller - materials and installation","Smart Controller - materials and installation","Materials","Smart Controller - materials and installation",{"$f":"IF(X432=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y432,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y432,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller - materials and installation"},1,null,373.14750776118456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Smart Controller - Traffic",{"$f":"IF(X433=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y433,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y433,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller - Traffic"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Controller","Smart Controller - material price only","Smart Controller - material price only","Materials","Smart Controller - material price only",{"$f":"IF(X434=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y434,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y434,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller - material price only"},1,null,166.93188111822758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Smart Controller - No Installation",{"$f":"IF(X435=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y435,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y435,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller Only"},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Controller","Smart Controller - material price adjusted for PE Cell","Smart Controller - material price adjusted for PE Cell","Materials","Smart Controller - material price adjusted for PE Cell",{"$f":"IF(X436=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y436,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y436,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller - material price adjusted for PE Cell"},1,null,153.05860426363347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Assemblies","Smart Controller - No Installation",{"$f":"IF(X437=\"Sub-Assemblies\",OFFSET($AG$48,MATCH(Y437,$AF$49:$AF$157,0),0),OFFSET('I_CAPEX - Stock Costs'!$C$12,MATCH(Y437,'I_CAPEX - Stock Costs'!$B$13:$B$384,0),0))","v":"Smart Controller Only"},1]

{"sheet":"I_Asset number input","index":15,"n_rows":237,"n_cols":26,"rows_kept":237,"cut":false,"hidden":false,"merged":[[2,10,2,14]]}
[null,"Forecast number of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the forecast population is not input, then use the default growth rate"]
[null,"This sheet contains forecast volumes by tariff type in columns J to O.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default growth rate",{"$f":"'I_OPEX Input'!D29","v":0},{"$f":"'I_OPEX Input'!E29","v":0},{"$f":"'I_OPEX Input'!F29","v":0},{"$f":"'I_OPEX Input'!G29","v":0},{"$f":"'I_OPEX Input'!H29","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Average volumes applicable for Maintenance and Post 09 Annuity charges"]
[null,{"$f":"'Detailed price list'!B4","v":"Charge Reference"},{"$f":"'Detailed price list'!C4","v":"Charge Group"},"Description","Sparklines","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",{"$f":"'Detailed price list'!J4","v":"Charge Type"},{"$f":"'Detailed price list'!K4","v":"Road Type"},{"$f":"'Detailed price list'!L4","v":"Applied Scenario Price Grouping"},null,null,null,{"$f":"K4","v":"FY25"},{"$f":"L4","v":"FY26"},"FY27","FY28","FY29"]
[null,{"$f":"'Detailed price list'!B5","v":"O/U"},{"$f":"'Detailed price list'!C5","v":"Opex - Connections"},{"$f":"B5","v":"O/U"},null,null,null,null,568,570,572,574,576,578,580,{"$f":"'Detailed price list'!J5","v":"N/A"},{"$f":"'Detailed price list'!K5","v":"N/A"},{"$f":"'Detailed price list'!L5","v":"Connection - O/U"},null,null,null,{"$f":"IF(K5=\"\",J5*(1+V$2),K5)","v":572},{"$f":"IF(L5=\"\",V5*(1+W$2),L5)","v":574},{"$f":"IF(M5=\"\",W5*(1+X$2),M5)","v":576},578,580]
[null,{"$f":"'Detailed price list'!B6","v":"UGR1"},{"$f":"'Detailed price list'!C6","v":"Opex - Connections"},{"$f":"B6","v":"UGR1"},null,null,null,null,31993.5,32120.5,32247.5,32374.5,32501.5,32628.5,32755.5,{"$f":"'Detailed price list'!J6","v":"N/A"},{"$f":"'Detailed price list'!K6","v":"N/A"},{"$f":"'Detailed price list'!L6","v":"Connection - UGR1"},null,null,null,{"$f":"IF(K6=\"\",J6*(1+V$2),K6)","v":32247.5},{"$f":"IF(L6=\"\",V6*(1+W$2),L6)","v":32374.5},32501.5,32628.5,32755.5]
[null,{"$f":"'Detailed price list'!B7","v":"UGR2"},{"$f":"'Detailed price list'!C7","v":"Opex - Connections"},"UGR2",null,null,null,null,24540.5,24637.5,24734.5,24831.5,24928.5,25025.5,25122.5,{"$f":"'Detailed price list'!J7","v":"N/A"},{"$f":"'Detailed price list'!K7","v":"N/A"},{"$f":"'Detailed price list'!L7","v":"Connection - UGR2"},null,null,null,24734.5,24831.5,24928.5,25025.5,25122.5]
[null,{"$f":"'Detailed price list'!B8","v":"MBF1x1000"},{"$f":"'Detailed price list'!C8","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x1000",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J8","v":"Traditional"},{"$f":"'Detailed price list'!K8","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L8","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1,1,1,1,1]
[null,{"$f":"'Detailed price list'!B9","v":"MBF1x125"},{"$f":"'Detailed price list'!C9","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x125",null,null,null,null,1037,707.5,476.5,236.5,103,85,76,{"$f":"'Detailed price list'!J9","v":"Traditional"},{"$f":"'Detailed price list'!K9","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L9","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,476.5,236.5,103,85,76]
[null,{"$f":"'Detailed price list'!B10","v":"MBF1x250"},{"$f":"'Detailed price list'!C10","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x250",null,null,null,null,9363.5,6390,4308,2143.5,937,771,688,{"$f":"'Detailed price list'!J10","v":"Traditional"},{"$f":"'Detailed price list'!K10","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L10","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,4308,2143.5,937,771,688]
[null,{"$f":"'Detailed price list'!B11","v":"MBF1x400"},{"$f":"'Detailed price list'!C11","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x400",null,null,null,null,3089.5,2108.5,1421.5,707.5,309.5,254.5,227,{"$f":"'Detailed price list'!J11","v":"Traditional"},{"$f":"'Detailed price list'!K11","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L11","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1421.5,707.5,309.5,254.5,227]
[null,{"$f":"'Detailed price list'!B12","v":"MBF1x42"},{"$f":"'Detailed price list'!C12","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x42",null,null,null,null,25097.5,17128,11548,5746,2512,2068,1846,{"$f":"'Detailed price list'!J12","v":"Traditional"},{"$f":"'Detailed price list'!K12","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L12","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,11548,5746,2512,2068,1846]
[null,{"$f":"'Detailed price list'!B13","v":"MBF1x50"},{"$f":"'Detailed price list'!C13","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x50",null,null,null,null,2279.5,1555.5,1048.5,521.5,228,188,168,{"$f":"'Detailed price list'!J13","v":"Traditional"},{"$f":"'Detailed price list'!K13","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L13","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,1048.5,521.5,228,188,168]
[null,{"$f":"'Detailed price list'!B14","v":"MBF1x80"},{"$f":"'Detailed price list'!C14","v":"Opex - Maintenance- Traditional Luminaire"},"MBF1x80",null,null,null,null,7734,5278.5,3559.5,1772,775.5,638.5,570,{"$f":"'Detailed price list'!J14","v":"Traditional"},{"$f":"'Detailed price list'!K14","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L14","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,3559.5,1772,775.5,638.5,570]
[null,{"$f":"'Detailed price list'!B15","v":"MBF2x80"},{"$f":"'Detailed price list'!C15","v":"Opex - Maintenance- Traditional Luminaire"},"MBF2x80",null,null,null,null,12.5,8.5,5.5,2.5,1,1,1,{"$f":"'Detailed price list'!J15","v":"Traditional"},{"$f":"'Detailed price list'!K15","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L15","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,5.5,2.5,1,1,1]
[null,{"$f":"'Detailed price list'!B16","v":"MBI1x100"},{"$f":"'Detailed price list'!C16","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x100",null,null,null,null,15,10.5,7.5,4,2,2,2,{"$f":"'Detailed price list'!J16","v":"Traditional"},{"$f":"'Detailed price list'!K16","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L16","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,7.5,4,2,2,2]
[null,{"$f":"'Detailed price list'!B17","v":"MBI1x1000"},{"$f":"'Detailed price list'!C17","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x1000",null,null,null,null,6.5,4.5,3.5,2,1,1,1,{"$f":"'Detailed price list'!J17","v":"Traditional"},{"$f":"'Detailed price list'!K17","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L17","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,3.5,2,1,1,1]
[null,{"$f":"'Detailed price list'!B18","v":"MBI1x150"},{"$f":"'Detailed price list'!C18","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x150",null,null,null,null,3.5,2.5,1.5,0.5,0,0,0,{"$f":"'Detailed price list'!J18","v":"Traditional"},{"$f":"'Detailed price list'!K18","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L18","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1.5,0.5,0,0,0]
[null,{"$f":"'Detailed price list'!B19","v":"MBI1x250"},{"$f":"'Detailed price list'!C19","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x250",null,null,null,null,47,31.5,20.5,9.5,3.5,2.5,2,{"$f":"'Detailed price list'!J19","v":"Traditional"},{"$f":"'Detailed price list'!K19","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L19","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,20.5,9.5,3.5,2.5,2]
[null,{"$f":"'Detailed price list'!B20","v":"MBI1x400"},{"$f":"'Detailed price list'!C20","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x400",null,null,null,null,94.5,64.5,43.5,21.5,9,7,6,{"$f":"'Detailed price list'!J20","v":"Traditional"},{"$f":"'Detailed price list'!K20","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L20","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,43.5,21.5,9,7,6]
[null,{"$f":"'Detailed price list'!B21","v":"MBI1x70"},{"$f":"'Detailed price list'!C21","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x70",null,null,null,null,115,78,52,25,10,8,7,{"$f":"'Detailed price list'!J21","v":"Traditional"},{"$f":"'Detailed price list'!K21","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L21","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,52,25,10,8,7]
[null,{"$f":"'Detailed price list'!B22","v":"MBI1x70 II"},{"$f":"'Detailed price list'!C22","v":"Opex - Maintenance- Traditional Luminaire"},"MBI1x70 II",null,null,null,null,16.5,11,7,3,1,1,1,{"$f":"'Detailed price list'!J22","v":"Traditional"},{"$f":"'Detailed price list'!K22","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L22","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,7,{"$f":"IF(L22=\"\",V22*(1+W$2),L22)","v":3},1,1,1]
[null,{"$f":"'Detailed price list'!B23","v":"SON1x100"},{"$f":"'Detailed price list'!C23","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x100",null,null,null,null,923.5,630.5,425.5,212,93,77,69,{"$f":"'Detailed price list'!J23","v":"Traditional"},{"$f":"'Detailed price list'!K23","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L23","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,425.5,212,93,77,69]
[null,{"$f":"'Detailed price list'!B24","v":"SON1x1000"},{"$f":"'Detailed price list'!C24","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x1000",null,null,null,null,27.5,19,13,6.5,3,3,3,{"$f":"'Detailed price list'!J24","v":"Traditional"},{"$f":"'Detailed price list'!K24","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L24","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,13,6.5,3,3,3]
[null,{"$f":"'Detailed price list'!B25","v":"SON1x150"},{"$f":"'Detailed price list'!C25","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x150",null,null,null,null,13753.5,9386,6328,3148.5,1376.5,1133.5,1012,{"$f":"'Detailed price list'!J25","v":"Traditional"},{"$f":"'Detailed price list'!K25","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L25","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,6328,3148.5,1376.5,1133.5,1012]
[null,{"$f":"'Detailed price list'!B26","v":"SON1x150 AR"},{"$f":"'Detailed price list'!C26","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x150 AR",null,null,null,null,2458.5,1677.5,1130.5,562,245.5,202.5,181,{"$f":"'Detailed price list'!J26","v":"Traditional"},{"$f":"'Detailed price list'!K26","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L26","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1130.5,562,245.5,202.5,181]
[null,{"$f":"'Detailed price list'!B27","v":"SON1x250"},{"$f":"'Detailed price list'!C27","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x250",null,null,null,null,16793,11460,7726,3843.5,1679.5,1382.5,1234,{"$f":"'Detailed price list'!J27","v":"Traditional"},{"$f":"'Detailed price list'!K27","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L27","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,7726,3843.5,1679.5,1382.5,1234]
[null,{"$f":"'Detailed price list'!B28","v":"SON1x250 AR"},{"$f":"'Detailed price list'!C28","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x250 AR",null,null,null,null,3198,2182.5,1471.5,732,319.5,262.5,234,{"$f":"'Detailed price list'!J28","v":"Traditional"},{"$f":"'Detailed price list'!K28","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L28","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1471.5,732,319.5,262.5,234]
[null,{"$f":"'Detailed price list'!B29","v":"SON1x400"},{"$f":"'Detailed price list'!C29","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x400",null,null,null,null,1545,1054,710,352.5,153.5,126.5,113,{"$f":"'Detailed price list'!J29","v":"Traditional"},{"$f":"'Detailed price list'!K29","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L29","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,710,352.5,153.5,126.5,113]
[null,{"$f":"'Detailed price list'!B30","v":"SON1x400 AR"},{"$f":"'Detailed price list'!C30","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x400 AR",null,null,null,null,332.5,227,153,76,33,27,24,{"$f":"'Detailed price list'!J30","v":"Traditional"},{"$f":"'Detailed price list'!K30","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L30","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,153,76,33,27,24]
[null,{"$f":"'Detailed price list'!B31","v":"SON1x50"},{"$f":"'Detailed price list'!C31","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x50",null,null,null,null,6.5,4.5,3.5,2,1,1,1,{"$f":"'Detailed price list'!J31","v":"Traditional"},{"$f":"'Detailed price list'!K31","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L31","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,3.5,2,1,1,1]
[null,{"$f":"'Detailed price list'!B32","v":"SON1x600"},{"$f":"'Detailed price list'!C32","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x600",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J32","v":"Traditional"},{"$f":"'Detailed price list'!K32","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L32","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B33","v":"SON1x70"},{"$f":"'Detailed price list'!C33","v":"Opex - Maintenance- Traditional Luminaire"},"SON1x70",null,null,null,null,379.5,259,175,87.5,38.5,31.5,28,{"$f":"'Detailed price list'!J33","v":"Traditional"},{"$f":"'Detailed price list'!K33","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L33","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,175,87.5,38.5,31.5,28]
[null,{"$f":"'Detailed price list'!B34","v":"SON2x250"},{"$f":"'Detailed price list'!C34","v":"Opex - Maintenance- Traditional Luminaire"},"SON2x250",null,null,null,null,9,6,4,2,1,1,1,{"$f":"'Detailed price list'!J34","v":"Traditional"},{"$f":"'Detailed price list'!K34","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L34","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,4,2,1,1,1]
[null,{"$f":"'Detailed price list'!B35","v":"SON2x400"},{"$f":"'Detailed price list'!C35","v":"Opex - Maintenance- Traditional Luminaire"},"SON2x400",null,null,null,null,3.5,2.5,1.5,0.5,0,0,0,{"$f":"'Detailed price list'!J35","v":"Traditional"},{"$f":"'Detailed price list'!K35","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L35","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1.5,0.5,0,0,0]
[null,{"$f":"'Detailed price list'!B36","v":"SON4x250"},{"$f":"'Detailed price list'!C36","v":"Opex - Maintenance- Traditional Luminaire"},"SON4x250",null,null,null,null,4,2.5,1.5,0.5,0,0,0,{"$f":"'Detailed price list'!J36","v":"Traditional"},{"$f":"'Detailed price list'!K36","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L36","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,1.5,0.5,0,0,0]
[null,{"$f":"'Detailed price list'!B37","v":"SON4x600"},{"$f":"'Detailed price list'!C37","v":"Opex - Maintenance- Traditional Luminaire"},"SON4x600",null,null,null,null,2.5,1.5,0.5,-0.5,-1,-1,-1,{"$f":"'Detailed price list'!J37","v":"Traditional"},{"$f":"'Detailed price list'!K37","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L37","v":"Legacy Luminaire - Major (Cat V) road"},null,null,null,0.5,-0.5,-1,-1,-1]
[null,{"$f":"'Detailed price list'!B38","v":"TF1x20"},{"$f":"'Detailed price list'!C38","v":"Opex - Maintenance- Traditional Luminaire"},"TF1x20",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J38","v":"Traditional"},{"$f":"'Detailed price list'!K38","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L38","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,1,{"$f":"IF(L38=\"\",V38*(1+W$2),L38)","v":1},1,1,1]
[null,{"$f":"'Detailed price list'!B39","v":"TF1x40"},{"$f":"'Detailed price list'!C39","v":"Opex - Maintenance- Traditional Luminaire"},"TF1x40",null,null,null,null,45,31,21,10.5,4.5,3.5,3,{"$f":"'Detailed price list'!J39","v":"Traditional"},{"$f":"'Detailed price list'!K39","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L39","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,21,10.5,4.5,3.5,3]
[null,{"$f":"'Detailed price list'!B40","v":"TF1x80"},{"$f":"'Detailed price list'!C40","v":"Opex - Maintenance- Traditional Luminaire"},"TF1x80",null,null,null,null,14,9.5,6.5,3.5,2,2,2,{"$f":"'Detailed price list'!J40","v":"Traditional"},{"$f":"'Detailed price list'!K40","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L40","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,6.5,3.5,2,2,2]
[null,{"$f":"'Detailed price list'!B41","v":"TF2x14 T5"},{"$f":"'Detailed price list'!C41","v":"Opex - Maintenance- Traditional Luminaire"},"TF2x14 T5",null,null,null,null,4,2.5,1.5,0.5,0,0,0,{"$f":"'Detailed price list'!J41","v":"Traditional"},{"$f":"'Detailed price list'!K41","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L41","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,1.5,0.5,0,0,0]
[null,{"$f":"'Detailed price list'!B42","v":"TF2x20"},{"$f":"'Detailed price list'!C42","v":"Opex - Maintenance- Traditional Luminaire"},"TF2x20",null,null,null,null,238,162.5,109.5,54.5,24,20,18,{"$f":"'Detailed price list'!J42","v":"Traditional"},{"$f":"'Detailed price list'!K42","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L42","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,109.5,54.5,24,20,18]
[null,{"$f":"'Detailed price list'!B43","v":"TF2x26"},{"$f":"'Detailed price list'!C43","v":"Opex - Maintenance- Traditional Luminaire"},"TF2x26",null,null,null,null,6.5,4.5,3.5,2,1,1,1,{"$f":"'Detailed price list'!J43","v":"Traditional"},{"$f":"'Detailed price list'!K43","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L43","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,3.5,2,1,1,1]
[null,{"$f":"'Detailed price list'!B44","v":"TF2x40"},{"$f":"'Detailed price list'!C44","v":"Opex - Maintenance- Traditional Luminaire"},"TF2x40",null,null,null,null,10,7,5,3,2,2,2,{"$f":"'Detailed price list'!J44","v":"Traditional"},{"$f":"'Detailed price list'!K44","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L44","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,5,3,2,2,2]
[null,{"$f":"'Detailed price list'!B45","v":"TF4x20"},{"$f":"'Detailed price list'!C45","v":"Opex - Maintenance- Traditional Luminaire"},"TF4x20",null,null,null,null,6,4.5,3.5,2.5,2,2,2,{"$f":"'Detailed price list'!J45","v":"Traditional"},{"$f":"'Detailed price list'!K45","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L45","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,3.5,2.5,2,2,2]
[null,{"$f":"'Detailed price list'!B46","v":"TF4x40"},{"$f":"'Detailed price list'!C46","v":"Opex - Maintenance- Traditional Luminaire"},"TF4x40",null,null,null,null,1.5,1,1,1,1,1,1,{"$f":"'Detailed price list'!J46","v":"Traditional"},{"$f":"'Detailed price list'!K46","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L46","v":"Legacy Luminaire - Minor (Cat P) road"},null,null,null,1,1,1,1,1]
[null,{"$f":"'Detailed price list'!B47","v":"LED TRIAL"},{"$f":"'Detailed price list'!C47","v":"Opex - Maintenance- LED Luminaire"},"LED TRIAL",null,null,null,null,88,88,88,88,88,88,88,{"$f":"'Detailed price list'!J47","v":"LED"},{"$f":"'Detailed price list'!K47","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L47","v":"Luminaire - Minor (Cat P) road"},null,null,null,88,88,88,88,88]
[null,{"$f":"'Detailed price list'!B48","v":"LED1x100"},{"$f":"'Detailed price list'!C48","v":"Opex - Maintenance- LED Luminaire"},"LED1x100",null,null,null,null,18036.5,34548.5,22156.5,5046.5,5058,4274,4383.5,{"$f":"'Detailed price list'!J48","v":"LED"},{"$f":"'Detailed price list'!K48","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L48","v":"Luminaire - Major (Cat V) road"},null,null,null,22156.5,5046.5,5058,4274,4383.5]
[null,{"$f":"'Detailed price list'!B49","v":"LED1x17"},{"$f":"'Detailed price list'!C49","v":"Opex - Maintenance- LED Luminaire"},"LED1x17",null,null,null,null,110533.5,123206.5,129690.5,135927,140867,142243,143442.5,{"$f":"'Detailed price list'!J49","v":"LED"},{"$f":"'Detailed price list'!K49","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L49","v":"Luminaire - Minor (Cat P) road"},null,null,null,129690.5,135927,140867,142243,143442.5]
[null,{"$f":"'Detailed price list'!B50","v":"LED1x200"},{"$f":"'Detailed price list'!C50","v":"Opex - Maintenance- LED Luminaire"},"LED1x200",null,null,null,null,2705,2705,2705,2705,2705,2705,2705,{"$f":"'Detailed price list'!J50","v":"LED"},{"$f":"'Detailed price list'!K50","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L50","v":"Luminaire - Major (Cat V) road"},null,null,null,2705,2705,2705,2705,2705]
[null,{"$f":"'Detailed price list'!B51","v":"LED1x22"},{"$f":"'Detailed price list'!C51","v":"Opex - Maintenance- LED Luminaire"},"LED1x22",null,null,null,null,14431,14431,14431,14431,14431,14431,14431,{"$f":"'Detailed price list'!J51","v":"LED"},{"$f":"'Detailed price list'!K51","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L51","v":"Luminaire - Minor (Cat P) road"},null,null,null,14431,14431,14431,14431,14431]
[null,{"$f":"'Detailed price list'!B52","v":"LED1x25 GE"},{"$f":"'Detailed price list'!C52","v":"Opex - Maintenance- LED Luminaire"},"LED1x25 GE",null,null,null,null,4492,4492,4492,4492,4492,4492,4492,{"$f":"'Detailed price list'!J52","v":"LED"},{"$f":"'Detailed price list'!K52","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L52","v":"Luminaire - Minor (Cat P) road"},null,null,null,4492,4492,4492,4492,4492]
[null,{"$f":"'Detailed price list'!B53","v":"LED1x28"},{"$f":"'Detailed price list'!C53","v":"Opex - Maintenance- LED Luminaire"},"LED1x28",null,null,null,null,3965,3965,3965,3965,3965,3965,3965,{"$f":"'Detailed price list'!J53","v":"LED"},{"$f":"'Detailed price list'!K53","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L53","v":"Luminaire - Minor (Cat P) road"},null,null,null,3965,3965,3965,3965,3965]
[null,{"$f":"'Detailed price list'!B54","v":"LED1x29"},{"$f":"'Detailed price list'!C54","v":"Opex - Maintenance- LED Luminaire"},"LED1x29",null,null,null,null,14518,14518,14518,14518,14518,14518,14518,{"$f":"'Detailed price list'!J54","v":"LED"},{"$f":"'Detailed price list'!K54","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L54","v":"Luminaire - Minor (Cat P) road"},null,null,null,14518,{"$f":"IF(L54=\"\",V54*(1+W$2),L54)","v":14518},14518,14518,14518]
[null,{"$f":"'Detailed price list'!B55","v":"LED1x298"},{"$f":"'Detailed price list'!C55","v":"Opex - Maintenance- LED Luminaire"},"LED1x298",null,null,null,null,53,53,53,53,53,53,53,{"$f":"'Detailed price list'!J55","v":"LED"},{"$f":"'Detailed price list'!K55","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L55","v":"Luminaire - Major (Cat V) road"},null,null,null,53,53,53,53,53]
[null,{"$f":"'Detailed price list'!B56","v":"LED1x33"},{"$f":"'Detailed price list'!C56","v":"Opex - Maintenance- LED Luminaire"},"LED1x33",null,null,null,null,29,29,29,29,29,29,29,{"$f":"'Detailed price list'!J56","v":"LED"},{"$f":"'Detailed price list'!K56","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L56","v":"Luminaire - Minor (Cat P) road"},null,null,null,29,29,29,29,29]
[null,{"$f":"'Detailed price list'!B57","v":"LED1x42"},{"$f":"'Detailed price list'!C57","v":"Opex - Maintenance- LED Luminaire"},"LED1x42",null,null,null,null,40,40,40,40,40,40,40,{"$f":"'Detailed price list'!J57","v":"LED"},{"$f":"'Detailed price list'!K57","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L57","v":"Luminaire - Minor (Cat P) road"},null,null,null,40,40,40,40,40]
[null,{"$f":"'Detailed price list'!B58","v":"Smart Controller (Licence and maintenance fee)"},{"$f":"'Detailed price list'!C58","v":"Opex - Maintenance- Smart controller"},"Smart Controller (Licence and maintenance fee)",null,null,null,null,8300,18300,40800,59050,66550,68550,69050,{"$f":"'Detailed price list'!J58","v":"Smart Controller"},{"$f":"'Detailed price list'!K58","v":"N/A"},{"$f":"'Detailed price list'!L58","v":"Smart Controller - Licence and maintenance fee"},null,null,null,40800,59050,66550,68550,69050]
[null,{"$f":"'Detailed price list'!B59","v":"Luminaire - Decorative "},{"$f":"'Detailed price list'!C59","v":"Opex - Maintenance- LED Luminaire"},{"$f":"B59","v":"Luminaire - Decorative "},null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J59","v":"LED"},{"$f":"'Detailed price list'!K59","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L59","v":"Luminaire - Decorative "},null,null,null,{"$f":"IF(K59=\"\",J59*(1+V$2),K59)","v":0},{"$f":"IF(L59=\"\",V59*(1+W$2),L59)","v":0},{"$f":"IF(M59=\"\",W59*(1+X$2),M59)","v":0},{"$f":"IF(N59=\"\",X59*(1+Y$2),N59)","v":0},{"$f":"IF(O59=\"\",Y59*(1+Z$2),O59)","v":0}]
[null,{"$f":"'Detailed price list'!B60","v":"Luminaire - Floodlight"},{"$f":"'Detailed price list'!C60","v":"Opex - Maintenance- LED Luminaire"},"Luminaire - Floodlight",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J60","v":"LED"},{"$f":"'Detailed price list'!K60","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L60","v":"Luminaire - Floodlight"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B61","v":"Luminaire - Major (Cat V) road - smart controller installed"},{"$f":"'Detailed price list'!C61","v":"Opex - Maintenance- LED Luminaire"},{"$f":"B61","v":"Luminaire - Major (Cat V) road - smart controller installed"},null,null,null,null,0,0,23985,53145,59895,61695,62145,{"$f":"'Detailed price list'!J61","v":"LED"},{"$f":"'Detailed price list'!K61","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L61","v":"Luminaire - Major (Cat V) road - smart controller installed"},null,null,null,23985,53145,59895,61695,62145]
[null,{"$f":"'Detailed price list'!B62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},{"$f":"'Detailed price list'!C62","v":"Opex - Maintenance- LED Luminaire"},"Luminaire - Minor (Cat P) road - smart controller installed",null,null,null,null,0,0,2665,5905,6655,6855,6905,{"$f":"'Detailed price list'!J62","v":"LED"},{"$f":"'Detailed price list'!K62","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L62","v":"Luminaire - Minor (Cat P) road - smart controller installed"},null,null,null,2665,5905,6655,6855,6905]
[null,{"$f":"'Detailed price list'!B63","v":"Luminaire - Floodlight - smart controller installed"},{"$f":"'Detailed price list'!C63","v":"Opex - Maintenance- LED Luminaire"},"Luminaire - Floodlight - smart controller installed",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J63","v":"LED"},{"$f":"'Detailed price list'!K63","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L63","v":"Luminaire - Floodlight - smart controller installed"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B64","v":"Luminaire - Decorative - smart controller installed"},{"$f":"'Detailed price list'!C64","v":"Opex - Maintenance- LED Luminaire"},"Luminaire - Decorative - smart controller installed",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J64","v":"LED"},{"$f":"'Detailed price list'!K64","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L64","v":"Luminaire - Decorative - smart controller installed"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B65","v":"0.5"},{"$f":"'Detailed price list'!C65","v":"Capital - Bracket"},"0.5",null,null,null,null,6354.3,6457.1500000000005,6508.7000000000007,6508.7000000000007,6508.7000000000007,6508.7000000000007,6508.7000000000007,{"$f":"'Detailed price list'!J65","v":"Bracket"},{"$f":"'Detailed price list'!K65","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L65","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,6508.7000000000007,6508.7000000000007,6508.7000000000007,6508.7000000000007,6508.7000000000007]
[null,{"$f":"'Detailed price list'!B66","v":"0.6"},{"$f":"'Detailed price list'!C66","v":"Capital - Bracket"},"0.6",null,null,null,null,26,26,26,26,26,26,26,{"$f":"'Detailed price list'!J66","v":"Bracket"},{"$f":"'Detailed price list'!K66","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L66","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,26,26,26,26,26]
[null,{"$f":"'Detailed price list'!B67","v":"1.0"},{"$f":"'Detailed price list'!C67","v":"Capital - Bracket"},"1.0",null,null,null,null,116,116,116,116,116,116,116,{"$f":"'Detailed price list'!J67","v":"Bracket"},{"$f":"'Detailed price list'!K67","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L67","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,116,116,116,116,116]
[null,{"$f":"'Detailed price list'!B68","v":"1.2"},{"$f":"'Detailed price list'!C68","v":"Capital - Bracket"},"1.2",null,null,null,null,457,457,457,457,457,457,457,{"$f":"'Detailed price list'!J68","v":"Bracket"},{"$f":"'Detailed price list'!K68","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L68","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,457,457,457,457,457]
[null,{"$f":"'Detailed price list'!B69","v":"1.5"},{"$f":"'Detailed price list'!C69","v":"Capital - Bracket"},"1.5",null,null,null,null,266,266,266,266,266,266,266,{"$f":"'Detailed price list'!J69","v":"Bracket"},{"$f":"'Detailed price list'!K69","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L69","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,266,266,266,266,266]
[null,{"$f":"'Detailed price list'!B70","v":"2.0"},{"$f":"'Detailed price list'!C70","v":"Capital - Bracket"},"2.0",null,null,null,null,39298.199999999997,40222.35,40684.300000000003,40684.300000000003,40684.300000000003,40684.300000000003,40684.300000000003,{"$f":"'Detailed price list'!J70","v":"Bracket"},{"$f":"'Detailed price list'!K70","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L70","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,40684.300000000003,40684.300000000003,40684.300000000003,40684.300000000003,40684.300000000003]
[null,{"$f":"'Detailed price list'!B71","v":"2.5"},{"$f":"'Detailed price list'!C71","v":"Capital - Bracket"},"2.5",null,null,null,null,69,69,69,69,69,69,69,{"$f":"'Detailed price list'!J71","v":"Bracket"},{"$f":"'Detailed price list'!K71","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L71","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,69,69,69,69,69]
[null,{"$f":"'Detailed price list'!B72","v":"3.0"},{"$f":"'Detailed price list'!C72","v":"Capital - Bracket"},"3.0",null,null,null,null,649,649,649,649,649,649,649,{"$f":"'Detailed price list'!J72","v":"Bracket"},{"$f":"'Detailed price list'!K72","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L72","v":"Legacy Bracket - Minor (Cat P) road - Short"},null,null,null,649,649,649,649,649]
[null,{"$f":"'Detailed price list'!B73","v":"3.5"},{"$f":"'Detailed price list'!C73","v":"Capital - Bracket"},"3.5",null,null,null,null,1057,1057,1057,1057,1057,1057,1057,{"$f":"'Detailed price list'!J73","v":"Bracket"},{"$f":"'Detailed price list'!K73","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L73","v":"Legacy Bracket - Minor (Cat P) road - Medium"},null,null,null,1057,1057,1057,1057,1057]
[null,{"$f":"'Detailed price list'!B74","v":"4.0"},{"$f":"'Detailed price list'!C74","v":"Capital - Bracket"},"4.0",null,null,null,null,629,629,629,629,629,629,629,{"$f":"'Detailed price list'!J74","v":"Bracket"},{"$f":"'Detailed price list'!K74","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L74","v":"Legacy Bracket - Minor (Cat P) road - Medium"},null,null,null,629,629,629,629,629]
[null,{"$f":"'Detailed price list'!B75","v":"4.5"},{"$f":"'Detailed price list'!C75","v":"Capital - Bracket"},"4.5",null,null,null,null,144,144,144,144,144,144,144,{"$f":"'Detailed price list'!J75","v":"Bracket"},{"$f":"'Detailed price list'!K75","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L75","v":"Legacy Bracket - Minor (Cat P) road - Medium"},null,null,null,144,144,144,144,144]
[null,{"$f":"'Detailed price list'!B76","v":"5.0"},{"$f":"'Detailed price list'!C76","v":"Capital - Bracket"},{"$f":"B76","v":"5.0"},null,null,null,null,44,44,44,44,44,44,44,{"$f":"'Detailed price list'!J76","v":"Bracket"},{"$f":"'Detailed price list'!K76","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L76","v":"Legacy Bracket - Minor (Cat P) road - Medium"},null,null,null,{"$f":"IF(K76=\"\",J76*(1+V$2),K76)","v":44},{"$f":"IF(L76=\"\",V76*(1+W$2),L76)","v":44},44,44,44]
[null,{"$f":"'Detailed price list'!B77","v":"6.0"},{"$f":"'Detailed price list'!C77","v":"Capital - Bracket"},"6.0",null,null,null,null,272,272,272,272,272,272,272,{"$f":"'Detailed price list'!J77","v":"Bracket"},{"$f":"'Detailed price list'!K77","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L77","v":"Legacy Bracket - Minor (Cat P) road - Long"},null,null,null,272,272,272,272,272]
[null,{"$f":"'Detailed price list'!B78","v":"6.5"},{"$f":"'Detailed price list'!C78","v":"Capital - Bracket"},"6.5",null,null,null,null,38,38,38,38,38,38,38,{"$f":"'Detailed price list'!J78","v":"Bracket"},{"$f":"'Detailed price list'!K78","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L78","v":"Legacy Bracket - Minor (Cat P) road - Long"},null,null,null,38,38,38,38,38]
[null,{"$f":"'Detailed price list'!B79","v":"7.0"},{"$f":"'Detailed price list'!C79","v":"Capital - Bracket"},"7.0",null,null,null,null,24,24,24,24,24,24,24,{"$f":"'Detailed price list'!J79","v":"Bracket"},{"$f":"'Detailed price list'!K79","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L79","v":"Legacy Bracket - Minor (Cat P) road - Long"},null,null,null,24,24,24,24,24]
[null,{"$f":"'Detailed price list'!B80","v":"8.0"},{"$f":"'Detailed price list'!C80","v":"Capital - Bracket"},"8.0",null,null,null,null,2,2,2,2,2,2,2,{"$f":"'Detailed price list'!J80","v":"Bracket"},{"$f":"'Detailed price list'!K80","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L80","v":"Legacy Bracket - Minor (Cat P) road - Long"},null,null,null,2,2,2,2,2]
[null,{"$f":"'Detailed price list'!B81","v":"C4"},{"$f":"'Detailed price list'!C81","v":"Capital - Bracket"},"C4",null,null,null,null,54,54,54,54,54,54,54,{"$f":"'Detailed price list'!J81","v":"Bracket"},{"$f":"'Detailed price list'!K81","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L81","v":"Legacy Bracket - Major (Cat V) road - Short"},null,null,null,54,54,54,54,54]
[null,{"$f":"'Detailed price list'!B82","v":"T1"},{"$f":"'Detailed price list'!C82","v":"Capital - Bracket"},"T1",null,null,null,null,2097,2097,2097,2097,2097,2097,2097,{"$f":"'Detailed price list'!J82","v":"Bracket"},{"$f":"'Detailed price list'!K82","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L82","v":"Legacy Bracket - Major (Cat V) road - Short"},null,null,null,2097,2097,2097,2097,2097]
[null,{"$f":"'Detailed price list'!B83","v":"T2"},{"$f":"'Detailed price list'!C83","v":"Capital - Bracket"},"T2",null,null,null,null,732,732,732,732,732,732,732,{"$f":"'Detailed price list'!J83","v":"Bracket"},{"$f":"'Detailed price list'!K83","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L83","v":"Legacy Bracket - Major (Cat V) road - Short"},null,null,null,732,732,732,732,732]
[null,{"$f":"'Detailed price list'!B84","v":"T2A"},{"$f":"'Detailed price list'!C84","v":"Capital - Bracket"},"T2A",null,null,null,null,381,381,381,381,381,381,381,{"$f":"'Detailed price list'!J84","v":"Bracket"},{"$f":"'Detailed price list'!K84","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L84","v":"Legacy Bracket - Major (Cat V) road - Short"},null,null,null,381,381,381,381,381]
[null,{"$f":"'Detailed price list'!B85","v":"T3"},{"$f":"'Detailed price list'!C85","v":"Capital - Bracket"},"T3",null,null,null,null,632,632,632,632,632,632,632,{"$f":"'Detailed price list'!J85","v":"Bracket"},{"$f":"'Detailed price list'!K85","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L85","v":"Legacy Bracket - Major (Cat V) road - Medium"},null,null,null,632,632,632,632,632]
[null,{"$f":"'Detailed price list'!B86","v":"T3A"},{"$f":"'Detailed price list'!C86","v":"Capital - Bracket"},"T3A",null,null,null,null,310,310,310,310,310,310,310,{"$f":"'Detailed price list'!J86","v":"Bracket"},{"$f":"'Detailed price list'!K86","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L86","v":"Legacy Bracket - Major (Cat V) road - Medium"},null,null,null,310,310,310,310,310]
[null,{"$f":"'Detailed price list'!B87","v":"T4"},{"$f":"'Detailed price list'!C87","v":"Capital - Bracket"},"T4",null,null,null,null,453.25,453.75,454,454,454,454,454,{"$f":"'Detailed price list'!J87","v":"Bracket"},{"$f":"'Detailed price list'!K87","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L87","v":"Legacy Bracket - Major (Cat V) road - Medium"},null,null,null,454,454,454,454,454]
[null,{"$f":"'Detailed price list'!B88","v":"T5"},{"$f":"'Detailed price list'!C88","v":"Capital - Bracket"},"T5",null,null,null,null,79,79,79,79,79,79,79,{"$f":"'Detailed price list'!J88","v":"Bracket"},{"$f":"'Detailed price list'!K88","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L88","v":"Legacy Bracket - Major (Cat V) road - Medium"},null,null,null,79,79,79,79,79]
[null,{"$f":"'Detailed price list'!B89","v":"T6"},{"$f":"'Detailed price list'!C89","v":"Capital - Bracket"},"T6",null,null,null,null,505,505,505,505,505,505,505,{"$f":"'Detailed price list'!J89","v":"Bracket"},{"$f":"'Detailed price list'!K89","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L89","v":"Legacy Bracket - Major (Cat V) road - Medium"},null,null,null,505,505,505,505,505]
[null,{"$f":"'Detailed price list'!B90","v":"T7"},{"$f":"'Detailed price list'!C90","v":"Capital - Bracket"},"T7",null,null,null,null,276,276,276,276,276,276,276,{"$f":"'Detailed price list'!J90","v":"Bracket"},{"$f":"'Detailed price list'!K90","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L90","v":"Legacy Bracket - Major (Cat V) road - Long"},null,null,null,276,276,276,276,276]
[null,{"$f":"'Detailed price list'!B91","v":"Bracket - Minor Road (Cat P) - Short"},{"$f":"'Detailed price list'!C91","v":"Capital - Bracket"},{"$f":"B91","v":"Bracket - Minor Road (Cat P) - Short"},null,null,null,null,0,0,411.59999999999786,1234.7999999999993,2061.0000000000009,2894.0000000000023,3731.8000000000038,{"$f":"'Detailed price list'!J91","v":"Bracket"},{"$f":"'Detailed price list'!K91","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L91","v":"Bracket - Minor Road (Cat P) - Short"},null,null,null,{"$f":"IF(K91=\"\",J91*(1+V$2),K91)","v":411.59999999999786},{"$f":"IF(L91=\"\",V91*(1+W$2),L91)","v":1234.7999999999993},{"$f":"IF(M91=\"\",W91*(1+X$2),M91)","v":2061.0000000000009},{"$f":"IF(N91=\"\",X91*(1+Y$2),N91)","v":2894.0000000000023},{"$f":"IF(O91=\"\",Y91*(1+Z$2),O91)","v":3731.8000000000038}]
[null,{"$f":"'Detailed price list'!B92","v":"Bracket - Minor Road (Cat P) - Medium"},{"$f":"'Detailed price list'!C92","v":"Capital - Bracket"},"Bracket - Minor Road (Cat P) - Medium",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J92","v":"Bracket"},{"$f":"'Detailed price list'!K92","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L92","v":"Bracket - Minor Road (Cat P) - Medium"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B93","v":"Bracket - Major Road (Cat V) - Short"},{"$f":"'Detailed price list'!C93","v":"Capital - Bracket"},"Bracket - Major Road (Cat V) - Short",null,null,null,null,0,0,102.89999999999947,308.69999999999982,515.25000000000023,723.50000000000057,932.95000000000095,{"$f":"'Detailed price list'!J93","v":"Bracket"},{"$f":"'Detailed price list'!K93","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L93","v":"Bracket - Major Road (Cat V) - Short"},null,null,null,102.89999999999947,308.69999999999982,515.25000000000023,723.50000000000057,932.95000000000095]
[null,{"$f":"'Detailed price list'!B94","v":"Bracket - Major Road (Cat V) - Medium"},{"$f":"'Detailed price list'!C94","v":"Capital - Bracket"},"Bracket - Major Road (Cat V) - Medium",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J94","v":"Bracket"},{"$f":"'Detailed price list'!K94","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L94","v":"Bracket - Major Road (Cat V) - Medium"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B95","v":"Bracket - Major Road (Cat V) - Long"},{"$f":"'Detailed price list'!C95","v":"Capital - Bracket"},"Bracket - Major Road (Cat V) - Long",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J95","v":"Bracket"},{"$f":"'Detailed price list'!K95","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L95","v":"Bracket - Major Road (Cat V) - Long"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B96","v":"1000W SON"},{"$f":"'Detailed price list'!C96","v":"Capital - Traditional Luminaire"},"1000W SON",null,null,null,null,13,13,13,10.833333333333334,6.5000000000000018,2.1666666666666674,0,{"$f":"'Detailed price list'!J96","v":"Traditional"},{"$f":"'Detailed price list'!K96","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L96","v":"Legacy Luminaire - 1000W SON"},null,null,null,13,{"$f":"IF(L96=\"\",V96*(1+W$2),L96)","v":10.833333333333334},6.5000000000000018,2.1666666666666674,0]
[null,{"$f":"'Detailed price list'!B97","v":"1000W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C97","v":"Capital - Traditional Luminaire"},"1000W SON FLOODLIGHT",null,null,null,null,3,3,3,2.5,1.5,0.5,0,{"$f":"'Detailed price list'!J97","v":"Traditional"},{"$f":"'Detailed price list'!K97","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L97","v":"Legacy Luminaire - 1000W SON FLOODLIGHT"},null,null,null,3,2.5,1.5,0.5,0]
[null,{"$f":"'Detailed price list'!B98","v":"1000W/1500W MBI FLOODLIG"},{"$f":"'Detailed price list'!C98","v":"Capital - Traditional Luminaire"},"1000W/1500W MBI FLOODLIG",null,null,null,null,5,5,5,4.1666666666666661,2.4999999999999996,0.83333333333333315,0,{"$f":"'Detailed price list'!J98","v":"Traditional"},{"$f":"'Detailed price list'!K98","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L98","v":"Legacy Luminaire - 1000W/1500W MBI FLOODLIG"},null,null,null,5,4.1666666666666661,2.4999999999999996,0.83333333333333315,0]
[null,{"$f":"'Detailed price list'!B99","v":"100W MBI"},{"$f":"'Detailed price list'!C99","v":"Capital - Traditional Luminaire"},"100W MBI",null,null,null,null,5.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J99","v":"Traditional"},{"$f":"'Detailed price list'!K99","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L99","v":"Legacy Luminaire - 100W MBI"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B100","v":"100W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C100","v":"Capital - Traditional Luminaire"},"100W MBI FLOODLIGHT",null,null,null,null,3,3,3,2.5,1.5,0.5,0,{"$f":"'Detailed price list'!J100","v":"Traditional"},{"$f":"'Detailed price list'!K100","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L100","v":"Legacy Luminaire - 100W MBI FLOODLIGHT"},null,null,null,3,2.5,1.5,0.5,0]
[null,{"$f":"'Detailed price list'!B101","v":"100W SON"},{"$f":"'Detailed price list'!C101","v":"Capital - Traditional Luminaire"},"100W SON",null,null,null,null,335,279.16666666666663,167.49999999999997,55.833333333333321,0,0,0,{"$f":"'Detailed price list'!J101","v":"Traditional"},{"$f":"'Detailed price list'!K101","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L101","v":"Legacy Luminaire - 100W SON"},null,null,null,167.49999999999997,55.833333333333321,0,0,0]
[null,{"$f":"'Detailed price list'!B102","v":"100W SON - PLAIN"},{"$f":"'Detailed price list'!C102","v":"Capital - Traditional Luminaire"},"100W SON - PLAIN",null,null,null,null,127,105.83333333333333,63.499999999999986,21.166666666666661,0,0,0,{"$f":"'Detailed price list'!J102","v":"Traditional"},{"$f":"'Detailed price list'!K102","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L102","v":"Legacy Luminaire - 100W SON - PLAIN"},null,null,null,63.499999999999986,21.166666666666661,0,0,0]
[null,{"$f":"'Detailed price list'!B103","v":"100W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C103","v":"Capital - Traditional Luminaire"},"100W SON FLOODLIGHT",null,null,null,null,2,2,2,1.6666666666666667,1.0000000000000002,0.33333333333333343,0,{"$f":"'Detailed price list'!J103","v":"Traditional"},{"$f":"'Detailed price list'!K103","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L103","v":"Legacy Luminaire - 100W SON FLOODLIGHT"},null,null,null,2,1.6666666666666667,1.0000000000000002,0.33333333333333343,0]
[null,{"$f":"'Detailed price list'!B104","v":"125W MBF"},{"$f":"'Detailed price list'!C104","v":"Capital - Traditional Luminaire"},"125W MBF",null,null,null,null,127.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J104","v":"Traditional"},{"$f":"'Detailed price list'!K104","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L104","v":"Legacy Luminaire - 125W MBF"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B105","v":"125W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C105","v":"Capital - Traditional Luminaire"},"125W MBF - BOURKE HILL",null,null,null,null,29,29,29,24.166666666666668,14.500000000000004,4.8333333333333348,0,{"$f":"'Detailed price list'!J105","v":"Traditional"},{"$f":"'Detailed price list'!K105","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L105","v":"Legacy Luminaire - 125W MBF - BOURKE HILL"},null,null,null,29,24.166666666666668,14.500000000000004,4.8333333333333348,0]
[null,{"$f":"'Detailed price list'!B106","v":"125W MBF - PARKVILLE"},{"$f":"'Detailed price list'!C106","v":"Capital - Traditional Luminaire"},"125W MBF - PARKVILLE",null,null,null,null,4,4,4,4,4,4,4,{"$f":"'Detailed price list'!J106","v":"Traditional"},{"$f":"'Detailed price list'!K106","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L106","v":"Legacy Luminaire - 125W MBF - PARKVILLE"},null,null,null,4,4,4,4,4]
[null,{"$f":"'Detailed price list'!B107","v":"125W MBF - PLAIN"},{"$f":"'Detailed price list'!C107","v":"Capital - Traditional Luminaire"},"125W MBF - PLAIN",null,null,null,null,183,183,183,183,183,183,183,{"$f":"'Detailed price list'!J107","v":"Traditional"},{"$f":"'Detailed price list'!K107","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L107","v":"Legacy Luminaire - 125W MBF - PLAIN"},null,null,null,183,183,183,183,183]
[null,{"$f":"'Detailed price list'!B108","v":"125W/250W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C108","v":"Capital - Traditional Luminaire"},"125W/250W MBF FLOODLIGHT",null,null,null,null,10,10,10,8.3333333333333321,4.9999999999999991,1.6666666666666663,0,{"$f":"'Detailed price list'!J108","v":"Traditional"},{"$f":"'Detailed price list'!K108","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L108","v":"Legacy Luminaire - 125W/250W MBF FLOODLIGHT"},null,null,null,10,8.3333333333333321,4.9999999999999991,1.6666666666666663,0]
[null,{"$f":"'Detailed price list'!B109","v":"150W SON"},{"$f":"'Detailed price list'!C109","v":"Capital - Traditional Luminaire"},"150W SON",null,null,null,null,7755,6462.5,3877.5,1292.5,0,0,0,{"$f":"'Detailed price list'!J109","v":"Traditional"},{"$f":"'Detailed price list'!K109","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L109","v":"Legacy Luminaire - 150W SON"},null,null,null,3877.5,1292.5,0,0,0]
[null,{"$f":"'Detailed price list'!B110","v":"150W SON - PARKVILLE"},{"$f":"'Detailed price list'!C110","v":"Capital - Traditional Luminaire"},"150W SON - PARKVILLE",null,null,null,null,15,15,15,15,15,15,15,{"$f":"'Detailed price list'!J110","v":"Traditional"},{"$f":"'Detailed price list'!K110","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L110","v":"Legacy Luminaire - 150W SON - PARKVILLE"},null,null,null,15,15,15,15,15]
[null,{"$f":"'Detailed price list'!B111","v":"150W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C111","v":"Capital - Traditional Luminaire"},"150W SON - PARKWAY 1",null,null,null,null,56,46.666666666666664,27.999999999999993,9.3333333333333304,0,0,0,{"$f":"'Detailed price list'!J111","v":"Traditional"},{"$f":"'Detailed price list'!K111","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L111","v":"Legacy Luminaire - 150W SON - PARKWAY 1"},null,null,null,27.999999999999993,{"$f":"IF(L111=\"\",V111*(1+W$2),L111)","v":9.3333333333333304},0,0,0]
[null,{"$f":"'Detailed price list'!B112","v":"150W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C112","v":"Capital - Traditional Luminaire"},"150W SON ACTIVE REACTOR",null,null,null,null,2887,2405.833333333333,1443.4999999999998,481.16666666666657,0,0,0,{"$f":"'Detailed price list'!J112","v":"Traditional"},{"$f":"'Detailed price list'!K112","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L112","v":"Legacy Luminaire - 150W SON ACTIVE REACTOR"},null,null,null,1443.4999999999998,481.16666666666657,0,0,0]
[null,{"$f":"'Detailed price list'!B113","v":"150W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C113","v":"Capital - Traditional Luminaire"},"150W SON FLOODLIGHT",null,null,null,null,250,250,250,208.33333333333334,125.00000000000003,41.666666666666679,0,{"$f":"'Detailed price list'!J113","v":"Traditional"},{"$f":"'Detailed price list'!K113","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L113","v":"Legacy Luminaire - 150W SON FLOODLIGHT"},null,null,null,250,208.33333333333334,125.00000000000003,41.666666666666679,0]
[null,{"$f":"'Detailed price list'!B114","v":"150W/250W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C114","v":"Capital - Traditional Luminaire"},"150W/250W MBI FLOODLIGHT",null,null,null,null,40,40,40,33.333333333333329,19.999999999999996,6.6666666666666652,0,{"$f":"'Detailed price list'!J114","v":"Traditional"},{"$f":"'Detailed price list'!K114","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L114","v":"Legacy Luminaire - 150W/250W MBI FLOODLIGHT"},null,null,null,40,33.333333333333329,19.999999999999996,6.6666666666666652,0]
[null,{"$f":"'Detailed price list'!B115","v":"250W MBF"},{"$f":"'Detailed price list'!C115","v":"Capital - Traditional Luminaire"},"250W MBF",null,null,null,null,1191,992.5,595.5,198.5,0,0,0,{"$f":"'Detailed price list'!J115","v":"Traditional"},{"$f":"'Detailed price list'!K115","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L115","v":"Legacy Luminaire - 250W MBF"},null,null,null,595.5,198.5,0,0,0]
[null,{"$f":"'Detailed price list'!B116","v":"250W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C116","v":"Capital - Traditional Luminaire"},"250W MBF - PARKWAY 1",null,null,null,null,129,107.5,64.5,21.5,0,0,0,{"$f":"'Detailed price list'!J116","v":"Traditional"},{"$f":"'Detailed price list'!K116","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L116","v":"Legacy Luminaire - 250W MBF - PARKWAY 1"},null,null,null,64.5,21.5,0,0,0]
[null,{"$f":"'Detailed price list'!B117","v":"250W SON"},{"$f":"'Detailed price list'!C117","v":"Capital - Traditional Luminaire"},"250W SON",null,null,null,null,8993,7494.166666666667,4496.5000000000009,1498.8333333333337,0,0,0,{"$f":"'Detailed price list'!J117","v":"Traditional"},{"$f":"'Detailed price list'!K117","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L117","v":"Legacy Luminaire - 250W SON"},null,null,null,4496.5000000000009,1498.8333333333337,0,0,0]
[null,{"$f":"'Detailed price list'!B118","v":"250W SON - PARKVILLE"},{"$f":"'Detailed price list'!C118","v":"Capital - Traditional Luminaire"},"250W SON - PARKVILLE",null,null,null,null,11,11,11,11,11,11,11,{"$f":"'Detailed price list'!J118","v":"Traditional"},{"$f":"'Detailed price list'!K118","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L118","v":"Legacy Luminaire - 250W SON - PARKVILLE"},null,null,null,11,11,11,11,11]
[null,{"$f":"'Detailed price list'!B119","v":"250W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C119","v":"Capital - Traditional Luminaire"},"250W SON - PARKWAY 1",null,null,null,null,37,37,37,37,37,37,37,{"$f":"'Detailed price list'!J119","v":"Traditional"},{"$f":"'Detailed price list'!K119","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L119","v":"Legacy Luminaire - 250W SON - PARKWAY 1"},null,null,null,37,37,37,37,37]
[null,{"$f":"'Detailed price list'!B120","v":"250W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C120","v":"Capital - Traditional Luminaire"},"250W SON ACTIVE REACTOR",null,null,null,null,3819,3182.5,1909.5,636.5,0,0,0,{"$f":"'Detailed price list'!J120","v":"Traditional"},{"$f":"'Detailed price list'!K120","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L120","v":"Legacy Luminaire - 250W SON ACTIVE REACTOR"},null,null,null,1909.5,636.5,0,0,0]
[null,{"$f":"'Detailed price list'!B121","v":"250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C121","v":"Capital - Traditional Luminaire"},"250W SON FLOODLIGHT",null,null,null,null,1061,1061,1061,884.16666666666663,530.49999999999989,176.83333333333329,0,{"$f":"'Detailed price list'!J121","v":"Traditional"},{"$f":"'Detailed price list'!K121","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L121","v":"Legacy Luminaire - 250W SON FLOODLIGHT"},null,null,null,1061,884.16666666666663,530.49999999999989,176.83333333333329,0]
[null,{"$f":"'Detailed price list'!B122","v":"250W SON GEC 'BOSTON 3'"},{"$f":"'Detailed price list'!C122","v":"Capital - Traditional Luminaire"},"250W SON GEC 'BOSTON 3'",null,null,null,null,7,7,7,7,7,7,7,{"$f":"'Detailed price list'!J122","v":"Traditional"},{"$f":"'Detailed price list'!K122","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L122","v":"Legacy Luminaire - 250W SON GEC 'BOSTON 3'"},null,null,null,7,7,7,7,7]
[null,{"$f":"'Detailed price list'!B123","v":"2X14W TF - T5 PIERLIGHT"},{"$f":"'Detailed price list'!C123","v":"Capital - Traditional Luminaire"},"2X14W TF - T5 PIERLIGHT",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J123","v":"Traditional"},{"$f":"'Detailed price list'!K123","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L123","v":"Legacy Luminaire - 2X14W TF - T5 PIERLIGHT"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B124","v":"2x14W TF - T5 PIERLITE M"},{"$f":"'Detailed price list'!C124","v":"Capital - Traditional Luminaire"},"2x14W TF - T5 PIERLITE M",null,null,null,null,1,0,0,0,0,0,0,{"$f":"'Detailed price list'!J124","v":"Traditional"},{"$f":"'Detailed price list'!K124","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L124","v":"Legacy Luminaire - 2x14W TF - T5 PIERLITE M"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B125","v":"2x250W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C125","v":"Capital - Traditional Luminaire"},"2x250W SON FLOODLIGHT",null,null,null,null,7,5.833333333333333,3.4999999999999991,1.1666666666666663,0,0,0,{"$f":"'Detailed price list'!J125","v":"Traditional"},{"$f":"'Detailed price list'!K125","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L125","v":"Legacy Luminaire - 2x250W SON FLOODLIGHT"},null,null,null,3.4999999999999991,1.1666666666666663,0,0,0]
[null,{"$f":"'Detailed price list'!B126","v":"2x400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C126","v":"Capital - Traditional Luminaire"},"2x400W SON FLOODLIGHT",null,null,null,null,8,6.666666666666667,4.0000000000000009,1.3333333333333337,0,0,0,{"$f":"'Detailed price list'!J126","v":"Traditional"},{"$f":"'Detailed price list'!K126","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L126","v":"Legacy Luminaire - 2x400W SON FLOODLIGHT"},null,null,null,4.0000000000000009,1.3333333333333337,0,0,0]
[null,{"$f":"'Detailed price list'!B127","v":"2x80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C127","v":"Capital - Traditional Luminaire"},"2x80W MBF - BOURKE HILL",null,null,null,null,4,3.3333333333333335,2.0000000000000004,0.66666666666666685,0,0,0,{"$f":"'Detailed price list'!J127","v":"Traditional"},{"$f":"'Detailed price list'!K127","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L127","v":"Legacy Luminaire - 2x80W MBF - BOURKE HILL"},null,null,null,2.0000000000000004,{"$f":"IF(L127=\"\",V127*(1+W$2),L127)","v":0.66666666666666685},0,0,0]
[null,{"$f":"'Detailed price list'!B128","v":"400W MBF"},{"$f":"'Detailed price list'!C128","v":"Capital - Traditional Luminaire"},"400W MBF",null,null,null,null,494,411.66666666666669,247.00000000000006,82.333333333333357,0,0,0,{"$f":"'Detailed price list'!J128","v":"Traditional"},{"$f":"'Detailed price list'!K128","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L128","v":"Legacy Luminaire - 400W MBF"},null,null,null,247.00000000000006,82.333333333333357,0,0,0]
[null,{"$f":"'Detailed price list'!B129","v":"400W MBF - B2229"},{"$f":"'Detailed price list'!C129","v":"Capital - Traditional Luminaire"},"400W MBF - B2229",null,null,null,null,85,70.833333333333343,42.500000000000007,14.16666666666667,0,0,0,{"$f":"'Detailed price list'!J129","v":"Traditional"},{"$f":"'Detailed price list'!K129","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L129","v":"Legacy Luminaire - 400W MBF - B2229"},null,null,null,42.500000000000007,14.16666666666667,0,0,0]
[null,{"$f":"'Detailed price list'!B130","v":"400W MBF - PARKWAY 1"},{"$f":"'Detailed price list'!C130","v":"Capital - Traditional Luminaire"},"400W MBF - PARKWAY 1",null,null,null,null,73,60.833333333333336,36.500000000000007,12.16666666666667,0,0,0,{"$f":"'Detailed price list'!J130","v":"Traditional"},{"$f":"'Detailed price list'!K130","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L130","v":"Legacy Luminaire - 400W MBF - PARKWAY 1"},null,null,null,36.500000000000007,12.16666666666667,0,0,0]
[null,{"$f":"'Detailed price list'!B131","v":"400W MBF FLOODLIGHT"},{"$f":"'Detailed price list'!C131","v":"Capital - Traditional Luminaire"},"400W MBF FLOODLIGHT",null,null,null,null,28,28,28,23.333333333333332,13.999999999999996,4.6666666666666652,0,{"$f":"'Detailed price list'!J131","v":"Traditional"},{"$f":"'Detailed price list'!K131","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L131","v":"Legacy Luminaire - 400W MBF FLOODLIGHT"},null,null,null,28,23.333333333333332,13.999999999999996,4.6666666666666652,0]
[null,{"$f":"'Detailed price list'!B132","v":"400W MBI FLOODLIGHT"},{"$f":"'Detailed price list'!C132","v":"Capital - Traditional Luminaire"},"400W MBI FLOODLIGHT",null,null,null,null,53,53,53,44.166666666666664,26.499999999999993,8.8333333333333304,0,{"$f":"'Detailed price list'!J132","v":"Traditional"},{"$f":"'Detailed price list'!K132","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L132","v":"Legacy Luminaire - 400W MBI FLOODLIGHT"},null,null,null,53,44.166666666666664,26.499999999999993,8.8333333333333304,0]
[null,{"$f":"'Detailed price list'!B133","v":"400W SON"},{"$f":"'Detailed price list'!C133","v":"Capital - Traditional Luminaire"},"400W SON",null,null,null,null,671,559.16666666666674,335.50000000000006,111.83333333333336,0,0,0,{"$f":"'Detailed price list'!J133","v":"Traditional"},{"$f":"'Detailed price list'!K133","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L133","v":"Legacy Luminaire - 400W SON"},null,null,null,335.50000000000006,111.83333333333336,0,0,0]
[null,{"$f":"'Detailed price list'!B134","v":"400W SON - PARKWAY 1"},{"$f":"'Detailed price list'!C134","v":"Capital - Traditional Luminaire"},"400W SON - PARKWAY 1",null,null,null,null,5,4.1666666666666661,2.4999999999999996,0.83333333333333315,0,0,0,{"$f":"'Detailed price list'!J134","v":"Traditional"},{"$f":"'Detailed price list'!K134","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L134","v":"Legacy Luminaire - 400W SON - PARKWAY 1"},null,null,null,2.4999999999999996,0.83333333333333315,0,0,0]
[null,{"$f":"'Detailed price list'!B135","v":"400W SON ACTIVE REACTOR"},{"$f":"'Detailed price list'!C135","v":"Capital - Traditional Luminaire"},"400W SON ACTIVE REACTOR",null,null,null,null,403,335.83333333333331,201.49999999999994,67.166666666666643,0,0,0,{"$f":"'Detailed price list'!J135","v":"Traditional"},{"$f":"'Detailed price list'!K135","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L135","v":"Legacy Luminaire - 400W SON ACTIVE REACTOR"},null,null,null,201.49999999999994,67.166666666666643,0,0,0]
[null,{"$f":"'Detailed price list'!B136","v":"400W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C136","v":"Capital - Traditional Luminaire"},"400W SON FLOODLIGHT",null,null,null,null,351,351,351,292.5,175.5,58.5,0,{"$f":"'Detailed price list'!J136","v":"Traditional"},{"$f":"'Detailed price list'!K136","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L136","v":"Legacy Luminaire - 400W SON FLOODLIGHT"},null,null,null,351,292.5,175.5,58.5,0]
[null,{"$f":"'Detailed price list'!B137","v":"42W MBF SYLVANIA SUB ECO"},{"$f":"'Detailed price list'!C137","v":"Capital - Traditional Luminaire"},"42W MBF SYLVANIA SUB ECO",null,null,null,null,13465.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J137","v":"Traditional"},{"$f":"'Detailed price list'!K137","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L137","v":"Legacy Luminaire - 42W MBF SYLVANIA SUB ECO"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B138","v":"4x250W SON"},{"$f":"'Detailed price list'!C138","v":"Capital - Traditional Luminaire"},"4x250W SON",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J138","v":"Traditional"},{"$f":"'Detailed price list'!K138","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L138","v":"Legacy Luminaire - 4x250W SON"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B139","v":"4x600W SON"},{"$f":"'Detailed price list'!C139","v":"Capital - Traditional Luminaire"},"4x600W SON",null,null,null,null,3,3,3,2.5,1.5,0.5,0,{"$f":"'Detailed price list'!J139","v":"Traditional"},{"$f":"'Detailed price list'!K139","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L139","v":"Legacy Luminaire - 4x600W SON"},null,null,null,3,2.5,1.5,0.5,0]
[null,{"$f":"'Detailed price list'!B140","v":"50W MBF"},{"$f":"'Detailed price list'!C140","v":"Capital - Traditional Luminaire"},"50W MBF",null,null,null,null,93,0,0,0,0,0,0,{"$f":"'Detailed price list'!J140","v":"Traditional"},{"$f":"'Detailed price list'!K140","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L140","v":"Legacy Luminaire - 50W MBF"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B141","v":"50W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C141","v":"Capital - Traditional Luminaire"},"50W MBF - BOURKE HILL",null,null,null,null,16,16,16,13.333333333333334,8.0000000000000018,2.6666666666666674,0,{"$f":"'Detailed price list'!J141","v":"Traditional"},{"$f":"'Detailed price list'!K141","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L141","v":"Legacy Luminaire - 50W MBF - BOURKE HILL"},null,null,null,16,13.333333333333334,8.0000000000000018,2.6666666666666674,0]
[null,{"$f":"'Detailed price list'!B142","v":"50W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C142","v":"Capital - Traditional Luminaire"},"50W MBF - NOSTALGIA",null,null,null,null,34.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J142","v":"Traditional"},{"$f":"'Detailed price list'!K142","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L142","v":"Legacy Luminaire - 50W MBF - NOSTALGIA"},null,null,null,0,0,0,0,0]
[null,{"$f":"'Detailed price list'!B143","v":"50W MBF - PLAIN"},{"$f":"'Detailed price list'!C143","v":"Capital - Traditional Luminaire"},{"$f":"B143","v":"50W MBF - PLAIN"},null,null,null,null,58,58,58,58,58,58,58,{"$f":"'Detailed price list'!J143","v":"Traditional"},{"$f":"'Detailed price list'!K143","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L143","v":"Legacy Luminaire - 50W MBF - PLAIN"},null,null,null,{"$f":"IF(K143=\"\",J143*(1+V$2),K143)","v":58},{"$f":"IF(L143=\"\",V143*(1+W$2),L143)","v":58},58,58,58]
[null,{"$f":"'Detailed price list'!B144","v":"50W SON"},{"$f":"'Detailed price list'!C144","v":"Capital - Traditional Luminaire"},"50W SON",null,null,null,null,1.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J144","v":"Traditional"},{"$f":"'Detailed price list'!K144","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L144","v":"Legacy Luminaire - 50W SON"}]
[null,{"$f":"'Detailed price list'!B145","v":"50W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C145","v":"Capital - Traditional Luminaire"},"50W SON - NOSTALGIA",null,null,null,null,1,0,0,0,0,0,0,{"$f":"'Detailed price list'!J145","v":"Traditional"},{"$f":"'Detailed price list'!K145","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L145","v":"Legacy Luminaire - 50W SON - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B146","v":"50W SON - PLAIN"},{"$f":"'Detailed price list'!C146","v":"Capital - Traditional Luminaire"},"50W SON - PLAIN",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J146","v":"Traditional"},{"$f":"'Detailed price list'!K146","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L146","v":"Legacy Luminaire - 50W SON - PLAIN"}]
[null,{"$f":"'Detailed price list'!B147","v":"70W MBI"},{"$f":"'Detailed price list'!C147","v":"Capital - Traditional Luminaire"},"70W MBI",null,null,null,null,11.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J147","v":"Traditional"},{"$f":"'Detailed price list'!K147","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L147","v":"Legacy Luminaire - 70W MBI"}]
[null,{"$f":"'Detailed price list'!B148","v":"70W MBI - MACQUARIE DEC."},{"$f":"'Detailed price list'!C148","v":"Capital - Traditional Luminaire"},"70W MBI - MACQUARIE DEC.",null,null,null,null,5,5,5,5,5,5,5,{"$f":"'Detailed price list'!J148","v":"Traditional"},{"$f":"'Detailed price list'!K148","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L148","v":"Legacy Luminaire - 70W MBI - MACQUARIE DEC."}]
[null,{"$f":"'Detailed price list'!B149","v":"70W MBI II"},{"$f":"'Detailed price list'!C149","v":"Capital - Traditional Luminaire"},"70W MBI II",null,null,null,null,10,0,0,0,0,0,0,{"$f":"'Detailed price list'!J149","v":"Traditional"},{"$f":"'Detailed price list'!K149","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L149","v":"Legacy Luminaire - 70W MBI II"}]
[null,{"$f":"'Detailed price list'!B150","v":"70W MBI II AERO"},{"$f":"'Detailed price list'!C150","v":"Capital - Traditional Luminaire"},"70W MBI II AERO",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J150","v":"Traditional"},{"$f":"'Detailed price list'!K150","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L150","v":"Legacy Luminaire - 70W MBI II AERO"}]
[null,{"$f":"'Detailed price list'!B151","v":"70W SON"},{"$f":"'Detailed price list'!C151","v":"Capital - Traditional Luminaire"},"70W SON",null,null,null,null,56,0,0,0,0,0,0,{"$f":"'Detailed price list'!J151","v":"Traditional"},{"$f":"'Detailed price list'!K151","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L151","v":"Legacy Luminaire - 70W SON"}]
[null,{"$f":"'Detailed price list'!B152","v":"70W SON - BOURKE HILL"},{"$f":"'Detailed price list'!C152","v":"Capital - Traditional Luminaire"},"70W SON - BOURKE HILL",null,null,null,null,2,2,2,1.6666666666666667,1.0000000000000002,0.33333333333333343,0,{"$f":"'Detailed price list'!J152","v":"Traditional"},{"$f":"'Detailed price list'!K152","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L152","v":"Legacy Luminaire - 70W SON - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B153","v":"70W SON - NOSTALGIA"},{"$f":"'Detailed price list'!C153","v":"Capital - Traditional Luminaire"},"70W SON - NOSTALGIA",null,null,null,null,69,69,69,69,69,69,69,{"$f":"'Detailed price list'!J153","v":"Traditional"},{"$f":"'Detailed price list'!K153","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L153","v":"Legacy Luminaire - 70W SON - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B154","v":"70W SON - PARKVILLE"},{"$f":"'Detailed price list'!C154","v":"Capital - Traditional Luminaire"},"70W SON - PARKVILLE",null,null,null,null,6,6,6,6,6,6,6,{"$f":"'Detailed price list'!J154","v":"Traditional"},{"$f":"'Detailed price list'!K154","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L154","v":"Legacy Luminaire - 70W SON - PARKVILLE"}]
[null,{"$f":"'Detailed price list'!B155","v":"70W SON - PLAIN"},{"$f":"'Detailed price list'!C155","v":"Capital - Traditional Luminaire"},"70W SON - PLAIN",null,null,null,null,32,32,32,32,32,32,32,{"$f":"'Detailed price list'!J155","v":"Traditional"},{"$f":"'Detailed price list'!K155","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L155","v":"Legacy Luminaire - 70W SON - PLAIN"}]
[null,{"$f":"'Detailed price list'!B156","v":"70W SON BOLLARD"},{"$f":"'Detailed price list'!C156","v":"Capital - Traditional Luminaire"},"70W SON BOLLARD",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J156","v":"Traditional"},{"$f":"'Detailed price list'!K156","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L156","v":"Legacy Luminaire - 70W SON BOLLARD"}]
[null,{"$f":"'Detailed price list'!B157","v":"70W SON FLOODLIGHT"},{"$f":"'Detailed price list'!C157","v":"Capital - Traditional Luminaire"},"70W SON FLOODLIGHT",null,null,null,null,21,21,21,17.5,10.5,3.5,0,{"$f":"'Detailed price list'!J157","v":"Traditional"},{"$f":"'Detailed price list'!K157","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L157","v":"Legacy Luminaire - 70W SON FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B158","v":"80W MBF - BEGA+CURVE BRA"},{"$f":"'Detailed price list'!C158","v":"Capital - Traditional Luminaire"},"80W MBF - BEGA+CURVE BRA",null,null,null,null,30,30,30,30,30,30,30,{"$f":"'Detailed price list'!J158","v":"Traditional"},{"$f":"'Detailed price list'!K158","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L158","v":"Legacy Luminaire - 80W MBF - BEGA+CURVE BRA"}]
[null,{"$f":"'Detailed price list'!B159","v":"80W MBF - BOURKE HILL"},{"$f":"'Detailed price list'!C159","v":"Capital - Traditional Luminaire"},"80W MBF - BOURKE HILL",null,null,null,null,578,578,578,481.66666666666669,289.00000000000006,96.333333333333357,0,{"$f":"'Detailed price list'!J159","v":"Traditional"},{"$f":"'Detailed price list'!K159","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L159","v":"Legacy Luminaire - 80W MBF - BOURKE HILL"}]
[null,{"$f":"'Detailed price list'!B160","v":"80W MBF - NOSTALGIA"},{"$f":"'Detailed price list'!C160","v":"Capital - Traditional Luminaire"},"80W MBF - NOSTALGIA",null,null,null,null,110.5,0,0,0,0,0,0,{"$f":"'Detailed price list'!J160","v":"Traditional"},{"$f":"'Detailed price list'!K160","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L160","v":"Legacy Luminaire - 80W MBF - NOSTALGIA"}]
[null,{"$f":"'Detailed price list'!B161","v":"80W MBF - PLAIN"},{"$f":"'Detailed price list'!C161","v":"Capital - Traditional Luminaire"},"80W MBF - PLAIN",null,null,null,null,163,163,163,163,163,163,163,{"$f":"'Detailed price list'!J161","v":"Traditional"},{"$f":"'Detailed price list'!K161","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L161","v":"Legacy Luminaire - 80W MBF - PLAIN"}]
[null,{"$f":"'Detailed price list'!B162","v":"80W MBF - REGAL/FLINDERS"},{"$f":"'Detailed price list'!C162","v":"Capital - Traditional Luminaire"},"80W MBF - REGAL/FLINDERS",null,null,null,null,17,17,17,17,17,17,17,{"$f":"'Detailed price list'!J162","v":"Traditional"},{"$f":"'Detailed price list'!K162","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L162","v":"Legacy Luminaire - 80W MBF - REGAL/FLINDERS"}]
[null,{"$f":"'Detailed price list'!B163","v":"80W MBF BOLLARD"},{"$f":"'Detailed price list'!C163","v":"Capital - Traditional Luminaire"},"80W MBF BOLLARD",null,null,null,null,43,43,43,43,43,43,43,{"$f":"'Detailed price list'!J163","v":"Traditional"},{"$f":"'Detailed price list'!K163","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L163","v":"Legacy Luminaire - 80W MBF BOLLARD"}]
[null,{"$f":"'Detailed price list'!B164","v":"80W MBF TOORAK"},{"$f":"'Detailed price list'!C164","v":"Capital - Traditional Luminaire"},"80W MBF TOORAK",null,null,null,null,66,66,66,66,66,66,66,{"$f":"'Detailed price list'!J164","v":"Traditional"},{"$f":"'Detailed price list'!K164","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L164","v":"Legacy Luminaire - 80W MBF TOORAK"}]
[null,{"$f":"'Detailed price list'!B165","v":"TH FLOODLIGHT"},{"$f":"'Detailed price list'!C165","v":"Capital - Traditional Luminaire"},"TH FLOODLIGHT",null,null,null,null,11,11,11,9.1666666666666679,5.5000000000000009,1.8333333333333337,0,{"$f":"'Detailed price list'!J165","v":"Traditional"},{"$f":"'Detailed price list'!K165","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L165","v":"Legacy Luminaire - TH FLOODLIGHT"}]
[null,{"$f":"'Detailed price list'!B166","v":"10W LED PH RRW"},{"$f":"'Detailed price list'!C166","v":"Capital - LED Luminaire"},"10W LED PH RRW",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J166","v":"LED"},{"$f":"'Detailed price list'!K166","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L166","v":"Philips minor road RRW"}]
[null,{"$f":"'Detailed price list'!B167","v":"16W LED PH"},{"$f":"'Detailed price list'!C167","v":"Capital - LED Luminaire"},"16W LED PH",null,null,null,null,197,197,197,197,197,197,197,{"$f":"'Detailed price list'!J167","v":"LED"},{"$f":"'Detailed price list'!K167","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L167","v":"Philips minor road "}]
[null,{"$f":"'Detailed price list'!B168","v":"17W LED ALD"},{"$f":"'Detailed price list'!C168","v":"Capital - LED Luminaire"},"17W LED ALD",null,null,null,null,12097,12097,12097,12097,12097,12097,12097,{"$f":"'Detailed price list'!J168","v":"LED"},{"$f":"'Detailed price list'!K168","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L168","v":"Aldridge minor road"}]
[null,{"$f":"'Detailed price list'!B169","v":"17W LED ALD RRW"},{"$f":"'Detailed price list'!C169","v":"Capital - LED Luminaire"},"17W LED ALD RRW",null,null,null,null,705,705,705,705,705,705,705,{"$f":"'Detailed price list'!J169","v":"LED"},{"$f":"'Detailed price list'!K169","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L169","v":"Aldridge minor road RRW"}]
[null,{"$f":"'Detailed price list'!B170","v":"17W LED ALD RRW ZHAGA"},{"$f":"'Detailed price list'!C170","v":"Capital - LED Luminaire"},"17W LED ALD RRW ZHAGA",null,null,null,null,355,696,696,696,696,696,696,{"$f":"'Detailed price list'!J170","v":"LED"},{"$f":"'Detailed price list'!K170","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L170","v":"Aldridge minor road RRW ZHAGA"}]
[null,{"$f":"'Detailed price list'!B171","v":"17W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C171","v":"Capital - LED Luminaire"},"17W LED ALD ZHAGA",null,null,null,null,18039.5,35988,36613,37488,38588,40238,42538,{"$f":"'Detailed price list'!J171","v":"LED"},{"$f":"'Detailed price list'!K171","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L171","v":"Aldridge minor road ZHAGA"}]
[null,{"$f":"'Detailed price list'!B172","v":"17W LED SY RRW"},{"$f":"'Detailed price list'!C172","v":"Capital - LED Luminaire"},"17W LED SY RRW",null,null,null,null,2513,2513,2513,2513,2513,2513,2513,{"$f":"'Detailed price list'!J172","v":"LED"},{"$f":"'Detailed price list'!K172","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L172","v":"17W LED SY RRW"}]
[null,{"$f":"'Detailed price list'!B173","v":"1x17W LED"},{"$f":"'Detailed price list'!C173","v":"Capital - LED Luminaire"},"1x17W LED",null,null,null,null,21279,21279,21279,21279,20645.524162499998,18211.134743812501,14075.480183123749,{"$f":"'Detailed price list'!J173","v":"LED"},{"$f":"'Detailed price list'!K173","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L173","v":"1x17W LED"}]
[null,{"$f":"'Detailed price list'!B174","v":"20W LED GE"},{"$f":"'Detailed price list'!C174","v":"Capital - LED Luminaire"},"20W LED GE",null,null,null,null,49,49,49,49,48.0075,44.544924999999999,32.676863624999996,{"$f":"'Detailed price list'!J174","v":"LED"},{"$f":"'Detailed price list'!K174","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L174","v":"20W LED GE"}]
[null,{"$f":"'Detailed price list'!B175","v":"1x22W LED"},{"$f":"'Detailed price list'!C175","v":"Capital - LED Luminaire"},"1x22W LED",null,null,null,null,12118,12120.333333333332,10735.459799999999,7189.3882529999983,4066.0653034399988,3162.0182094756656,3222.429384737999,{"$f":"'Detailed price list'!J175","v":"LED"},{"$f":"'Detailed price list'!K175","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L175","v":"1x22W LED"}]
[null,{"$f":"'Detailed price list'!B176","v":"1x25W LED GE"},{"$f":"'Detailed price list'!C176","v":"Capital - LED Luminaire"},"1x25W LED GE",null,null,null,null,4094,4094,4094,3706.0950000000003,2539.6878000000002,1291.8196017500002,698.6595572775002,{"$f":"'Detailed price list'!J176","v":"LED"},{"$f":"'Detailed price list'!K176","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L176","v":"1x25W LED GE"}]
[null,{"$f":"'Detailed price list'!B177","v":"25W LED PH"},{"$f":"'Detailed price list'!C177","v":"Capital - LED Luminaire"},"25W LED PH",null,null,null,null,569.5,840,840,840,840,840,840,{"$f":"'Detailed price list'!J177","v":"LED"},{"$f":"'Detailed price list'!K177","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L177","v":"Philips minor road high"}]
[null,{"$f":"'Detailed price list'!B178","v":"28W LED SY"},{"$f":"'Detailed price list'!C178","v":"Capital - LED Luminaire"},"28W LED SY",null,null,null,null,989,989,989,989,989,989,938.55984393750009,{"$f":"'Detailed price list'!J178","v":"LED"},{"$f":"'Detailed price list'!K178","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L178","v":"28W LED SY"}]
[null,{"$f":"'Detailed price list'!B179","v":"1x29W LED"},{"$f":"'Detailed price list'!C179","v":"Capital - LED Luminaire"},"1x29W LED",null,null,null,null,13165,13165,13165,13165,13165,13165,13165,{"$f":"'Detailed price list'!J179","v":"LED20"},{"$f":"'Detailed price list'!K179","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L179","v":"1x29W LED"}]
[null,{"$f":"'Detailed price list'!B180","v":"33W LED LRL"},{"$f":"'Detailed price list'!C180","v":"Capital - LED Luminaire"},"33W LED LRL",null,null,null,null,3,3,3,3,3,3,2.5024999999999999,{"$f":"'Detailed price list'!J180","v":"LED"},{"$f":"'Detailed price list'!K180","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L180","v":"33W LED LRL"}]
[null,{"$f":"'Detailed price list'!B181","v":"34W LED BOURKE HILL"},{"$f":"'Detailed price list'!C181","v":"Capital - LED Luminaire"},"34W LED BOURKE HILL",null,null,null,null,47,47,47,47,47,47,47,{"$f":"'Detailed price list'!J181","v":"LED"},{"$f":"'Detailed price list'!K181","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L181","v":"Bourke Hill Decorative"}]
[null,{"$f":"'Detailed price list'!B182","v":"40W LED ALD"},{"$f":"'Detailed price list'!C182","v":"Capital - LED Luminaire"},"40W LED ALD",null,null,null,null,3,3,3,3,3,3,3,{"$f":"'Detailed price list'!J182","v":"LED"},{"$f":"'Detailed price list'!K182","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L182","v":"40W LED ALD"}]
[null,{"$f":"'Detailed price list'!B183","v":"40W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C183","v":"Capital - LED Luminaire"},"40W LED ALD ZHAGA",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J183","v":"LED"},{"$f":"'Detailed price list'!K183","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L183","v":"40W LED ALD ZHAGA"}]
[null,{"$f":"'Detailed price list'!B184","v":"42W LED LRL"},{"$f":"'Detailed price list'!C184","v":"Capital - LED Luminaire"},"42W LED LRL",null,null,null,null,10,10,10,10,10,9.7512500000000006,8.5099875000000011,{"$f":"'Detailed price list'!J184","v":"LED"},{"$f":"'Detailed price list'!K184","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L184","v":"42W LED LRL"}]
[null,{"$f":"'Detailed price list'!B185","v":"49W LED PH"},{"$f":"'Detailed price list'!C185","v":"Capital - LED Luminaire"},"49W LED PH",null,null,null,null,188,188,188,188,188,188,188,{"$f":"'Detailed price list'!J185","v":"LED"},{"$f":"'Detailed price list'!K185","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L185","v":"Philips major road V5"}]
[null,{"$f":"'Detailed price list'!B186","v":"49W LED PH ZHAGA"},{"$f":"'Detailed price list'!C186","v":"Capital - LED Luminaire"},"49W LED PH ZHAGA",null,null,null,null,0,183.83333333333334,551.5,919.16666666666674,1103,1103,1103,{"$f":"'Detailed price list'!J186","v":"LED"},{"$f":"'Detailed price list'!K186","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L186","v":"Philips major road V5 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B187","v":"50W LED SY PT"},{"$f":"'Detailed price list'!C187","v":"Capital - LED Luminaire"},"50W LED SY PT",null,null,null,null,25,25,25,25,25,25,25,{"$f":"'Detailed price list'!J187","v":"LED"},{"$f":"'Detailed price list'!K187","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L187","v":"50W LED SY PT "}]
[null,{"$f":"'Detailed price list'!B188","v":"58W LED ALD"},{"$f":"'Detailed price list'!C188","v":"Capital - LED Luminaire"},"58W LED ALD",null,null,null,null,6,6,6,6,6,6,6,{"$f":"'Detailed price list'!J188","v":"LED"},{"$f":"'Detailed price list'!K188","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L188","v":"Aldridge major road V5"}]
[null,{"$f":"'Detailed price list'!B189","v":"58W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C189","v":"Capital - LED Luminaire"},"58W LED ALD ZHAGA",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J189","v":"LED"},{"$f":"'Detailed price list'!K189","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L189","v":"Aldridge major road V5 Zhaga"}]
[null,{"$f":"'Detailed price list'!B190","v":"70W LED PH FLOOD"},{"$f":"'Detailed price list'!C190","v":"Capital - LED Luminaire"},"70W LED PH FLOOD",null,null,null,null,10,10,10,85.166666666666657,235.49999999999997,385.83333333333326,460.99999999999994,{"$f":"'Detailed price list'!J190","v":"LED"},{"$f":"'Detailed price list'!K190","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L190","v":"Philips floodlight PX3"}]
[null,{"$f":"'Detailed price list'!B191","v":"74W LED ALD"},{"$f":"'Detailed price list'!C191","v":"Capital - LED Luminaire"},"74W LED ALD",null,null,null,null,31,31,31,31,31,31,31,{"$f":"'Detailed price list'!J191","v":"LED"},{"$f":"'Detailed price list'!K191","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L191","v":"Aldridge major road V3"}]
[null,{"$f":"'Detailed price list'!B192","v":"74W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C192","v":"Capital - LED Luminaire"},"74W LED ALD ZHAGA",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J192","v":"LED"},{"$f":"'Detailed price list'!K192","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L192","v":"Aldridge major road V3 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B193","v":"76W LED PH"},{"$f":"'Detailed price list'!C193","v":"Capital - LED Luminaire"},"76W LED PH",null,null,null,null,3377,3377,3377,3377,3377,3377,3377,{"$f":"'Detailed price list'!J193","v":"LED"},{"$f":"'Detailed price list'!K193","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L193","v":"Philips major road V3"}]
[null,{"$f":"'Detailed price list'!B194","v":"76W LED PH ZHAGA"},{"$f":"'Detailed price list'!C194","v":"Capital - LED Luminaire"},"76W LED PH ZHAGA",null,null,null,null,0,5061.833333333333,15185.5,25309.166666666664,30521,30871,31321,{"$f":"'Detailed price list'!J194","v":"LED"},{"$f":"'Detailed price list'!K194","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L194","v":"Philips major road V3 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B195","v":"100W LED ALD"},{"$f":"'Detailed price list'!C195","v":"Capital - LED Luminaire"},"100W LED ALD",null,null,null,null,2798,2798,2798,2798,2798,2702.0849499999999,2423.8439257499995,{"$f":"'Detailed price list'!J195","v":"LED"},{"$f":"'Detailed price list'!K195","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L195","v":"100W LED ALD"}]
[null,{"$f":"'Detailed price list'!B196","v":"100W LED SY CT"},{"$f":"'Detailed price list'!C196","v":"Capital - LED Luminaire"},"100W LED SY CT",null,null,null,null,6,6,6,6,6,6,6,{"$f":"'Detailed price list'!J196","v":"LED"},{"$f":"'Detailed price list'!K196","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L196","v":"100W LED SY CT"}]
[null,{"$f":"'Detailed price list'!B197","v":"100W LED SY PT"},{"$f":"'Detailed price list'!C197","v":"Capital - LED Luminaire"},"100W LED SY PT",null,null,null,null,43,43,43,43,43,43,43,{"$f":"'Detailed price list'!J197","v":"LED"},{"$f":"'Detailed price list'!K197","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L197","v":"100W LED SY PT"}]
[null,{"$f":"'Detailed price list'!B198","v":"110W LED SY FLOOD"},{"$f":"'Detailed price list'!C198","v":"Capital - LED Luminaire"},"110W LED SY FLOOD",null,null,null,null,4,4,4,4,4,4,4,{"$f":"'Detailed price list'!J198","v":"LED"},{"$f":"'Detailed price list'!K198","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L198","v":"Sylvania floodlight PX2"}]
[null,{"$f":"'Detailed price list'!B199","v":"120W LED PH FLOOD"},{"$f":"'Detailed price list'!C199","v":"Capital - LED Luminaire"},"120W LED PH FLOOD",null,null,null,null,22,22,22,23.333333333333336,26,28.666666666666671,30.000000000000004,{"$f":"'Detailed price list'!J199","v":"LED"},{"$f":"'Detailed price list'!K199","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L199","v":"Philips floodlight PX2"}]
[null,{"$f":"'Detailed price list'!B200","v":"140W LED PH"},{"$f":"'Detailed price list'!C200","v":"Capital - LED Luminaire"},"140W LED PH",null,null,null,null,3378,3378,3378,3378,3378,3378,3378,{"$f":"'Detailed price list'!J200","v":"LED"},{"$f":"'Detailed price list'!K200","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L200","v":"Philips major road V1"}]
[null,{"$f":"'Detailed price list'!B201","v":"140W LED PH ZHAGA"},{"$f":"'Detailed price list'!C201","v":"Capital - LED Luminaire"},"140W LED PH ZHAGA",null,null,null,null,6,3718,11142,18566,22278,22278,22278,{"$f":"'Detailed price list'!J201","v":"LED"},{"$f":"'Detailed price list'!K201","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L201","v":"Philips major road V1 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B202","v":"150W LED SY FLOOD"},{"$f":"'Detailed price list'!C202","v":"Capital - LED Luminaire"},"150W LED SY FLOOD",null,null,null,null,24,24,24,307,873,1439,1722,{"$f":"'Detailed price list'!J202","v":"LED"},{"$f":"'Detailed price list'!K202","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L202","v":"Sylvania floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B203","v":"150W LED SY PT"},{"$f":"'Detailed price list'!C203","v":"Capital - LED Luminaire"},"150W LED SY PT",null,null,null,null,47,47,47,47,47,47,47,{"$f":"'Detailed price list'!J203","v":"LED"},{"$f":"'Detailed price list'!K203","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L203","v":"150W LED Syrkel PT"}]
[null,{"$f":"'Detailed price list'!B204","v":"152W LED PH FLOOD"},{"$f":"'Detailed price list'!C204","v":"Capital - LED Luminaire"},"152W LED PH FLOOD",null,null,null,null,2,2,2,2,2,2,2,{"$f":"'Detailed price list'!J204","v":"LED"},{"$f":"'Detailed price list'!K204","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L204","v":"Philips floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B205","v":"170W LED ALD"},{"$f":"'Detailed price list'!C205","v":"Capital - LED Luminaire"},"170W LED ALD",null,null,null,null,11,11,11,11,11,11,11,{"$f":"'Detailed price list'!J205","v":"LED"},{"$f":"'Detailed price list'!K205","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L205","v":"Aldridge major road V1"}]
[null,{"$f":"'Detailed price list'!B206","v":"170W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C206","v":"Capital - LED Luminaire"},"170W LED ALD ZHAGA",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J206","v":"LED"},{"$f":"'Detailed price list'!K206","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L206","v":"Aldridge major road V1 ZHAGA"}]
[null,{"$f":"'Detailed price list'!B207","v":"175W LED SY FLOOD"},{"$f":"'Detailed price list'!C207","v":"Capital - LED Luminaire"},{"$f":"B207","v":"175W LED SY FLOOD"},null,null,null,null,0,1.5,4.5,123.83333333333334,358,590.66666666666674,707,{"$f":"'Detailed price list'!J207","v":"LED"},{"$f":"'Detailed price list'!K207","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L207","v":"Sylvania floodlight PX1"}]
[null,{"$f":"'Detailed price list'!B208","v":"200W LED ALD"},{"$f":"'Detailed price list'!C208","v":"Capital - LED Luminaire"},"200W LED ALD",null,null,null,null,2156,2156,2156,2156,2156,2095.1610874999997,1893.1626586874997,{"$f":"'Detailed price list'!J208","v":"LED"},{"$f":"'Detailed price list'!K208","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L208","v":"200W LED ALD"}]
[null,{"$f":"'Detailed price list'!B209","v":"224W LED PH"},{"$f":"'Detailed price list'!C209","v":"Capital - LED Luminaire"},"224W LED PH",null,null,null,null,114,114,114,114,114,114,114,{"$f":"'Detailed price list'!J209","v":"LED"},{"$f":"'Detailed price list'!K209","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L209","v":"Philips major road V1 High"}]
[null,{"$f":"'Detailed price list'!B210","v":"224W LED PH ZHAGA"},{"$f":"'Detailed price list'!C210","v":"Capital - LED Luminaire"},"224W LED PH ZHAGA",null,null,null,null,3,904,2706,4508.1666666666661,5409.5,5409.8333333333321,5409.9999999999991,{"$f":"'Detailed price list'!J210","v":"LED"},{"$f":"'Detailed price list'!K210","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L210","v":"Philips major road V1 High ZHAGA"}]
[null,{"$f":"'Detailed price list'!B211","v":"258W LED ALD"},{"$f":"'Detailed price list'!C211","v":"Capital - LED Luminaire"},"258W LED ALD",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J211","v":"LED"},{"$f":"'Detailed price list'!K211","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L211","v":"Aldridge major road V1 High"}]
[null,{"$f":"'Detailed price list'!B212","v":"258W LED ALD ZHAGA"},{"$f":"'Detailed price list'!C212","v":"Capital - LED Luminaire"},"258W LED ALD ZHAGA",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J212","v":"LED"},{"$f":"'Detailed price list'!K212","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L212","v":"Aldridge major road V1 High ZHAGA"}]
[null,{"$f":"'Detailed price list'!B213","v":"298W LED ALD"},{"$f":"'Detailed price list'!C213","v":"Capital - LED Luminaire"},"298W LED ALD",null,null,null,null,18,18,18,18,18,15.76125,11.306137500000002,{"$f":"'Detailed price list'!J213","v":"LED"},{"$f":"'Detailed price list'!K213","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L213","v":"298W LED ALD"}]
[null,{"$f":"'Detailed price list'!B214","v":"600W LED ALD HM"},{"$f":"'Detailed price list'!C214","v":"Capital - LED Luminaire"},"600W LED ALD HM",null,null,null,null,16,16,16,21.5,32.5,43.5,49,{"$f":"'Detailed price list'!J214","v":"LED"},{"$f":"'Detailed price list'!K214","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L214","v":"600W LED ALD HM"}]
[null,{"$f":"'Detailed price list'!B215","v":"COLONIAL ROCKS SPHERE"},{"$f":"'Detailed price list'!C215","v":"Capital - LED Luminaire"},"COLONIAL ROCKS SPHERE",null,null,null,null,35,35,35,35,35,35,35,{"$f":"'Detailed price list'!J215","v":"LED"},{"$f":"'Detailed price list'!K215","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L215","v":"COLONIAL ROCKS SPHERE"}]
[null,{"$f":"'Detailed price list'!B216","v":"LED TRIAL"},{"$f":"'Detailed price list'!C216","v":"Capital - LED Luminaire"},"LED TRIAL",null,null,null,null,88,88,88,88,88,88,88,{"$f":"'Detailed price list'!J216","v":"LED20"},{"$f":"'Detailed price list'!K216","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L216","v":"LED TRIAL"}]
[null,{"$f":"'Detailed price list'!B217","v":"Spare Luminaire 1"},{"$f":"'Detailed price list'!C217","v":"Capital - LED Luminaire"},"Spare Luminaire 1",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J217","v":"LED"},{"$f":"'Detailed price list'!K217","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L217","v":"Spare Luminaire 1"}]
[null,{"$f":"'Detailed price list'!B218","v":"Spare Luminaire 2"},{"$f":"'Detailed price list'!C218","v":"Capital - LED Luminaire"},"Spare Luminaire 2",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J218","v":"LED"},{"$f":"'Detailed price list'!K218","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L218","v":"Spare Luminaire 2"}]
[null,{"$f":"'Detailed price list'!B219","v":"Spare Luminaire 3"},{"$f":"'Detailed price list'!C219","v":"Capital - LED Luminaire"},"Spare Luminaire 3",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J219","v":"LED"},{"$f":"'Detailed price list'!K219","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L219","v":"Spare Luminaire 3"}]
[null,{"$f":"'Detailed price list'!B220","v":"Spare Luminaire 4"},{"$f":"'Detailed price list'!C220","v":"Capital - LED Luminaire"},"Spare Luminaire 4",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J220","v":"LED"},{"$f":"'Detailed price list'!K220","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L220","v":"Spare Luminaire 4"}]
[null,{"$f":"'Detailed price list'!B221","v":"Spare Luminaire 5"},{"$f":"'Detailed price list'!C221","v":"Capital - LED Luminaire"},"Spare Luminaire 5",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J221","v":"LED"},{"$f":"'Detailed price list'!K221","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L221","v":"Spare Luminaire 5"}]
[null,{"$f":"'Detailed price list'!B222","v":"Smart Controller - materials and installation"},{"$f":"'Detailed price list'!C222","v":"Capital - Smart Controller"},"Smart Controller - materials and installation",null,null,null,null,8300,8300,8300,8300,8300,8300,8300,{"$f":"'Detailed price list'!J222","v":"Smart Controller"},{"$f":"'Detailed price list'!K222","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L222","v":"Smart Controller - materials and installation"}]
[null,{"$f":"'Detailed price list'!B223","v":"Smart Controller - material price only"},{"$f":"'Detailed price list'!C223","v":"Capital - Smart Controller"},"Smart Controller - material price only",null,null,null,null,0,0,0,0,0,0,0,{"$f":"'Detailed price list'!J223","v":"Smart Controller"},{"$f":"'Detailed price list'!K223","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L223","v":"Smart Controller - material price only"}]
[null,{"$f":"'Detailed price list'!B224","v":"Smart Controller - material price adjusted for PE Cell"},{"$f":"'Detailed price list'!C224","v":"Capital - Smart Controller"},"Smart Controller - material price adjusted for PE Cell",null,null,null,null,0,10000,32500,50750,58250,60250,60750,{"$f":"'Detailed price list'!J224","v":"Smart Controller"},{"$f":"'Detailed price list'!K224","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L224","v":"Smart Controller - material price adjusted for PE Cell"}]
[null,{"$f":"'Detailed price list'!B225","v":"COLUMN 10.5M-13.5M"},{"$f":"'Detailed price list'!C225","v":"Capital - Support"},"COLUMN 10.5M-13.5M",null,null,null,null,948.5,979.5,1010.5,1041.5,1072.5,1103.5,1134.5,{"$f":"'Detailed price list'!J225","v":"Support"},{"$f":"'Detailed price list'!K225","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L225","v":"Support - COLUMN 10.5M-13.5M"}]
[null,{"$f":"'Detailed price list'!B226","v":"COLUMN 14M-15M"},{"$f":"'Detailed price list'!C226","v":"Capital - Support"},"COLUMN 14M-15M",null,null,null,null,11.5,12.5,13.5,14.5,15.5,16.5,17.5,{"$f":"'Detailed price list'!J226","v":"Support"},{"$f":"'Detailed price list'!K226","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L226","v":"Support - COLUMN 14M-15M"}]
[null,{"$f":"'Detailed price list'!B227","v":"COLUMN 2.5M-3.5M"},{"$f":"'Detailed price list'!C227","v":"Capital - Support"},"COLUMN 2.5M-3.5M",null,null,null,null,24.5,25.5,26.5,27.5,28.5,29.75,31.25,{"$f":"'Detailed price list'!J227","v":"Support"},{"$f":"'Detailed price list'!K227","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L227","v":"Support - COLUMN 2.5M-3.5M"}]
[null,{"$f":"'Detailed price list'!B228","v":"COLUMN 4-6.5M ORION WATE"},{"$f":"'Detailed price list'!C228","v":"Capital - Support"},"COLUMN 4-6.5M ORION WATE",null,null,null,null,478,510,542,574,606,638,670,{"$f":"'Detailed price list'!J228","v":"Support"},{"$f":"'Detailed price list'!K228","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L228","v":"Support - COLUMN 4-6.5M ORION WATE"}]
[null,{"$f":"'Detailed price list'!B229","v":"COLUMN 4M-6.5M"},{"$f":"'Detailed price list'!C229","v":"Capital - Support"},"COLUMN 4M-6.5M",null,null,null,null,5673,5859.25,6045.75,6232,6418,6604,6790,{"$f":"'Detailed price list'!J229","v":"Support"},{"$f":"'Detailed price list'!K229","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L229","v":"Support - COLUMN 4M-6.5M"}]
[null,{"$f":"'Detailed price list'!B230","v":"COLUMN 7M-10M"},{"$f":"'Detailed price list'!C230","v":"Capital - Support"},"COLUMN 7M-10M",null,null,null,null,987,1019,1051,1083,1115,1147,1179,{"$f":"'Detailed price list'!J230","v":"Support"},{"$f":"'Detailed price list'!K230","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L230","v":"Support - COLUMN 7M-10M"}]
[null,{"$f":"'Detailed price list'!B231","v":"DECORATIVE COLUMN"},{"$f":"'Detailed price list'!C231","v":"Capital - Support"},"DECORATIVE COLUMN",null,null,null,null,96.5,99.5,102.5,105.5,108.5,111.5,114.5,{"$f":"'Detailed price list'!J231","v":"Support"},{"$f":"'Detailed price list'!K231","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L231","v":"Support - DECORATIVE COLUMN"}]
[null,{"$f":"'Detailed price list'!B232","v":"DEDICATED SUPPORT & COND"},{"$f":"'Detailed price list'!C232","v":"Capital - Support"},"DEDICATED SUPPORT & COND",null,null,null,null,224.5,239.5,254.5,269.5,284.5,299.5,314.5,{"$f":"'Detailed price list'!J232","v":"Support"},{"$f":"'Detailed price list'!K232","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L232","v":"Support - DEDICATED SUPPORT & COND"}]
[null,{"$f":"'Detailed price list'!B233","v":"MACQUARIE STANDARD"},{"$f":"'Detailed price list'!C233","v":"Capital - Support"},"MACQUARIE STANDARD",null,null,null,null,9,9,9,9,9,9,9,{"$f":"'Detailed price list'!J233","v":"Support"},{"$f":"'Detailed price list'!K233","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L233","v":"Support - MACQUARIE STANDARD"}]
[null,{"$f":"'Detailed price list'!B234","v":"MAST 15.5M-30M"},{"$f":"'Detailed price list'!C234","v":"Capital - Support"},"MAST 15.5M-30M",null,null,null,null,11,11,11,11,11,11,11,{"$f":"'Detailed price list'!J234","v":"Support"},{"$f":"'Detailed price list'!K234","v":"Major (Cat V)"},{"$f":"'Detailed price list'!L234","v":"Support - MAST 15.5M-30M"}]
[null,{"$f":"'Detailed price list'!B235","v":"ORION DOUBLE ARM"},{"$f":"'Detailed price list'!C235","v":"Capital - Support"},"ORION DOUBLE ARM",null,null,null,null,11,11,11,11,11,11,11,{"$f":"'Detailed price list'!J235","v":"Support"},{"$f":"'Detailed price list'!K235","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L235","v":"Support - ORION DOUBLE ARM"}]
[null,{"$f":"'Detailed price list'!B236","v":"POLO 10.5M DECORATIVE 2M"},{"$f":"'Detailed price list'!C236","v":"Capital - Support"},"POLO 10.5M DECORATIVE 2M",null,null,null,null,1,1,1,1,1,1,1,{"$f":"'Detailed price list'!J236","v":"Support"},{"$f":"'Detailed price list'!K236","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L236","v":"Support - POLO 10.5M DECORATIVE 2M"}]
[null,{"$f":"'Detailed price list'!B237","v":"ROCKS STANDARD"},{"$f":"'Detailed price list'!C237","v":"Capital - Support"},"ROCKS STANDARD",null,null,null,null,35.5,36.5,37.5,38.5,39.5,40.5,41.5,{"$f":"'Detailed price list'!J237","v":"Support"},{"$f":"'Detailed price list'!K237","v":"Minor (Cat P)"},{"$f":"'Detailed price list'!L237","v":"Support - ROCKS STANDARD"}]

{"sheet":"C_CAPEX Build Up","index":16,"n_rows":190,"n_cols":51,"rows_kept":190,"cut":false,"hidden":false,"merged":[[12,9,12,13],[12,15,12,22],[12,24,12,31],[12,46,12,50],[12,37,12,41]]}
[null,"SLUOS Capital Charge"]
[]
[null,"Description "]
[null,"This sheet details all CAPEX-relatred SLUOS, broken down for each component.  ALL COSTS HERE ARE ALREADY ONCOSTED"]
[]
[null,"Parameters"]
[null,"Return on Asset Percentage",null,{"$f":"+'I_Global Inputs'!G29","v":3.0492185832609486E-2}]
[null,"LED Luminaire life span in years (10yrs)",null,10]
[null,"LED Luminaire life span in years (20 yrs)",null,20]
[null,"Traditional Luminaire life span in years",null,20]
[null,"Pole/bracket lifespan in years",null,35,null,null,null,null,null,null,null,null,null,null,"THESE NEED EDITING regarding life span of wiring etc etc"]
[]
[null,null,null,null,null,null,null,null,null,"Cost Build up $FY24",null,null,null,null,null,"Capital Annuity Charges - Nominal Price Path",null,null,null,null,null,null,null,null,"Charges if paid by council up front/TC2 discount in upgrades",null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Volumes",null,null,null,null,null,null,null,null,"Cost recovery"]
[null,"Name","Classification","Light globe category","Grouping","Type","Calculation Method","Mapped to Assembly/Item",null,"Installation (Materials, Labour, Plant)","Warranty","Traffic Control","Overheads","Total Capital Cost",null,"FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29",null,{"$f":"P14","v":"FY22"},{"$f":"Q14","v":"FY23"},"FY24","FY25","FY26","FY27","FY28","FY29",null,"Opex lookup name",{"$f":"Y14","v":"FY22"},"FY23","FY24",{"$f":"AB14","v":"FY25"},{"$f":"AC14","v":"FY26"},{"$f":"AD14","v":"FY27"},{"$f":"AE14","v":"FY28"},{"$f":"AF14","v":"FY29"},null,{"$f":"AI14","v":"FY22"},"FY23","FY24",{"$f":"AL14","v":"FY25"},{"$f":"AM14","v":"FY26"},{"$f":"AN14","v":"FY27"},{"$f":"AO14","v":"FY28"},{"$f":"AP14","v":"FY29"}]
[null,{"$f":"H15","v":"0.5"},"Minor (Cat P)",null,null,{"$f":"IF(OR(G15=\"Bracket\",G15=\"Support\",G15=\"Smart Controller\"),G15,\"Luminaire\")","v":"Bracket"},"Bracket","0.5",null,{"$f":"IF(ISBLANK(F15),0,\nIF(OR(F15=\"Luminaire\",F15=\"Smart Controller\",F15=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H15,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F15=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H15,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H15,I_CAPEX!B$49:B$102,0),0))))","v":130.09746123997729},null,{"$f":"IF(OR(C15=$C$15,ISBLANK(C15)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G15=\"Support\",I_CAPEX!$J$36,IF(G15=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J15,L15)*I_CAPEX!$D$13","v":7.8058476743986374},{"$f":"SUM(J15:M15)","v":137.90330891437594},null,null,null,{"$f":"IF(OR(G15=\"LED\",G15=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N15)*(1+'I_Global Inputs'!$G$54),IF(G15=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N15)*(1+'I_Global Inputs'!$G$54),\nIF(G15=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N15),\n-PMT(return_on_assests_pct,pole_lifespan,N15))))","v":6.4641230374470044},{"$f":"R15*(1+CPIFY25)","v":6.6499444843501365},{"$f":"S15*(1+CPIFY26)","v":6.8411076628275502},{"$f":"T15*(1+CPIFY27)","v":7.037766129407232},{"$f":"U15*(1+CPIFY28)","v":7.2400778548425837},{"$f":"V15*(1+CPIFY29)","v":7.4482053510063206},null,null,null,{"$f":"N15","v":137.90330891437594},{"$f":"AA15*(1+CPIFY25)","v":141.86755777640249},{"$f":"AB15*(1+CPIFY26)","v":145.94576524583155},{"$f":"AC15*(1+CPIFY27)","v":150.14120724318502},{"$f":"AD15*(1+CPIFY28)","v":154.45725386050475},{"$f":"AE15*(1+CPIFY29)","v":158.89737206846186},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6457.1500000000005},{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":6508.7000000000007},{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":6508.7000000000007},{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6508.7000000000007},{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6508.7000000000007},{"$f":"_xlfn.XLOOKUP($H15,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":6508.7000000000007},null,null,null,{"$f":"IFERROR(R15*AK15,0)","v":41739.812071250926},{"$f":"IFERROR(S15*AL15,0)","v":43282.493665289738},{"$f":"IFERROR(T15*AM15,0)","v":44526.717445045681},{"$f":"IFERROR(U15*AN15,0)","v":45806.708406472855},{"$f":"IFERROR(V15*AO15,0)","v":47123.494733813932},{"$f":"IFERROR(W15*AP15,0)","v":48478.134168094846}]
[null,{"$f":"H16","v":"0.6"},"Minor (Cat P)",null,null,{"$f":"IF(OR(G16=\"Bracket\",G16=\"Support\",G16=\"Smart Controller\"),G16,\"Luminaire\")","v":"Bracket"},"Bracket","0.6",null,{"$f":"IF(ISBLANK(F16),0,\nIF(OR(F16=\"Luminaire\",F16=\"Smart Controller\",F16=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H16,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F16=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H16,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H16,I_CAPEX!B$49:B$102,0),0))))","v":130.09746123997729},null,{"$f":"IF(OR(C16=$C$15,ISBLANK(C16)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G16=\"Support\",I_CAPEX!$J$36,IF(G16=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J16,L16)*I_CAPEX!$D$13","v":7.8058476743986374},{"$f":"SUM(J16:M16)","v":137.90330891437594},null,null,null,{"$f":"IF(OR(G16=\"LED\",G16=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N16)*(1+'I_Global Inputs'!$G$54),IF(G16=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N16)*(1+'I_Global Inputs'!$G$54),\nIF(G16=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N16),\n-PMT(return_on_assests_pct,pole_lifespan,N16))))","v":6.4641230374470044},{"$f":"R16*(1+CPIFY25)","v":6.6499444843501365},{"$f":"S16*(1+CPIFY26)","v":6.8411076628275502},{"$f":"T16*(1+CPIFY27)","v":7.037766129407232},{"$f":"U16*(1+CPIFY28)","v":7.2400778548425837},{"$f":"V16*(1+CPIFY29)","v":7.4482053510063206},null,null,null,{"$f":"N16","v":137.90330891437594},{"$f":"AA16*(1+CPIFY25)","v":141.86755777640249},{"$f":"AB16*(1+CPIFY26)","v":145.94576524583155},{"$f":"AC16*(1+CPIFY27)","v":150.14120724318502},{"$f":"AD16*(1+CPIFY28)","v":154.45725386050475},{"$f":"AE16*(1+CPIFY29)","v":158.89737206846186},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":26},{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":26},{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":26},{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":26},{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":26},{"$f":"_xlfn.XLOOKUP($H16,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":26},null,null,null,168.06719897362211,{"$f":"IFERROR(S16*AL16,0)","v":172.89855659310354},177.86879923351631,182.98191936458804,188.24202422590719,193.65333912616433]
[null,"1.0","Minor (Cat P)",null,null,"Bracket","Bracket","1.0",null,{"$f":"IF(ISBLANK(F17),0,\nIF(OR(F17=\"Luminaire\",F17=\"Smart Controller\",F17=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H17,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F17=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H17,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H17,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C17=$C$15,ISBLANK(C17)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G17=\"Support\",I_CAPEX!$J$36,IF(G17=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J17,L17)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G17=\"LED\",G17=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N17)*(1+'I_Global Inputs'!$G$54),IF(G17=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N17)*(1+'I_Global Inputs'!$G$54),\nIF(G17=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N17),\n-PMT(return_on_assests_pct,pole_lifespan,N17))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":116},{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":116},{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":116},{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":116},{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":116},{"$f":"_xlfn.XLOOKUP($H17,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":116},null,null,null,921.15370621097361,947.63372732392395,974.87495855133682,1002.8992820826516,1031.7292091454747,1061.3878980882757]
[null,"1.2","Minor (Cat P)",null,null,"Bracket","Bracket","1.2",null,{"$f":"IF(ISBLANK(F18),0,\nIF(OR(F18=\"Luminaire\",F18=\"Smart Controller\",F18=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H18,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F18=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H18,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H18,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C18=$C$15,ISBLANK(C18)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G18=\"Support\",I_CAPEX!$J$36,IF(G18=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J18,L18)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G18=\"LED\",G18=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N18)*(1+'I_Global Inputs'!$G$54),IF(G18=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N18)*(1+'I_Global Inputs'!$G$54),\nIF(G18=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N18),\n-PMT(return_on_assests_pct,pole_lifespan,N18))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":457},{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":457},{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":457},{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":457},{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":457},{"$f":"_xlfn.XLOOKUP($H18,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":457},null,null,null,3629.0279632621978,3733.3501154054588,3840.6711729134563,3951.0773440669982,4064.657315340361,4181.5023226408794]
[null,"1.5","Minor (Cat P)",null,null,"Bracket","Bracket","1.5",null,{"$f":"IF(ISBLANK(F19),0,\nIF(OR(F19=\"Luminaire\",F19=\"Smart Controller\",F19=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H19,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F19=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H19,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H19,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C19=$C$15,ISBLANK(C19)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G19=\"Support\",I_CAPEX!$J$36,IF(G19=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J19,L19)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G19=\"LED\",G19=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N19)*(1+'I_Global Inputs'!$G$54),IF(G19=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N19)*(1+'I_Global Inputs'!$G$54),\nIF(G19=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N19),\n-PMT(return_on_assests_pct,pole_lifespan,N19))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":266},{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":266},{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":266},{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":266},{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":266},{"$f":"_xlfn.XLOOKUP($H19,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":266},null,null,null,2112.3007401044738,2173.0221678289981,2235.4891290918586,2299.7518020171151,2365.8618071784158,2433.8722490644946]
[null,"2.0","Minor (Cat P)",null,null,"Bracket","Bracket","2.0",null,{"$f":"IF(ISBLANK(F20),0,\nIF(OR(F20=\"Luminaire\",F20=\"Smart Controller\",F20=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H20,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F20=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H20,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H20,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C20=$C$15,ISBLANK(C20)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G20=\"Support\",I_CAPEX!$J$36,IF(G20=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J20,L20)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G20=\"LED\",G20=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N20)*(1+'I_Global Inputs'!$G$54),IF(G20=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N20)*(1+'I_Global Inputs'!$G$54),\nIF(G20=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N20),\n-PMT(return_on_assests_pct,pole_lifespan,N20))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":40222.35},{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":40684.300000000003},{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":40684.300000000003},{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":40684.300000000003},{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":40684.300000000003},{"$f":"_xlfn.XLOOKUP($H20,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":40684.300000000003},null,null,null,319404.8859915082,332360.47286693729,341914.70065681171,351743.57984513126,361855.00572101062,372257.10053614521]
[null,"2.5","Minor (Cat P)",null,null,"Bracket","Bracket","2.5",null,{"$f":"IF(ISBLANK(F21),0,\nIF(OR(F21=\"Luminaire\",F21=\"Smart Controller\",F21=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H21,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F21=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H21,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H21,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C21=$C$15,ISBLANK(C21)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G21=\"Support\",I_CAPEX!$J$36,IF(G21=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J21,L21)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G21=\"LED\",G21=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N21)*(1+'I_Global Inputs'!$G$54),IF(G21=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N21)*(1+'I_Global Inputs'!$G$54),\nIF(G21=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N21),\n-PMT(return_on_assests_pct,pole_lifespan,N21))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":69},{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":69},{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":69},{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":69},{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":69},{"$f":"_xlfn.XLOOKUP($H21,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":69},null,null,null,547.92763559101013,563.67868263233413,579.88251844863998,596.5521591698531,613.70099509515296,631.34280144906063]
[null,"3.0","Minor (Cat P)",null,null,"Bracket","Bracket","3.0",null,{"$f":"IF(ISBLANK(F22),0,\nIF(OR(F22=\"Luminaire\",F22=\"Smart Controller\",F22=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H22,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F22=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H22,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H22,I_CAPEX!B$49:B$102,0),0))))","v":159.82080804604328},null,{"$f":"IF(OR(C22=$C$15,ISBLANK(C22)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G22=\"Support\",I_CAPEX!$J$36,IF(G22=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J22,L22)*I_CAPEX!$D$13","v":9.5892484827625974},169.41005652880588,null,null,null,{"$f":"IF(OR(G22=\"LED\",G22=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N22)*(1+'I_Global Inputs'!$G$54),IF(G22=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N22)*(1+'I_Global Inputs'!$G$54),\nIF(G22=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N22),\n-PMT(return_on_assests_pct,pole_lifespan,N22))))","v":7.9409802259566691},8.1692562700338271,8.4040944702701452,8.6456834662297553,8.8942173202196084,9.1498956731747914,null,null,null,169.41005652880588,174.2800167139321,179.28997161183196,184.44394559208129,189.7460787111284,195.2006300378963,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":649},{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":649},{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":649},{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":649},{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":649},{"$f":"_xlfn.XLOOKUP($H22,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":649},null,null,null,5153.6961666458783,5301.8473192519541,5454.2573112053242,5611.0485695831112,5772.3470408225257,5938.2822918904394]
[null,"3.5","Minor (Cat P)",null,null,"Bracket","Bracket","3.5",null,{"$f":"IF(ISBLANK(F23),0,\nIF(OR(F23=\"Luminaire\",F23=\"Smart Controller\",F23=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H23,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F23=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H23,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H23,I_CAPEX!B$49:B$102,0),0))))","v":225.61467467405399},null,{"$f":"IF(OR(C23=$C$15,ISBLANK(C23)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G23=\"Support\",I_CAPEX!$J$36,IF(G23=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J23,L23)*I_CAPEX!$D$13","v":13.536880480443239},239.15155515449723,null,null,null,{"$f":"IF(OR(G23=\"LED\",G23=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N23)*(1+'I_Global Inputs'!$G$54),IF(G23=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N23)*(1+'I_Global Inputs'!$G$54),\nIF(G23=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N23),\n-PMT(return_on_assests_pct,pole_lifespan,N23))))","v":11.210065148439003},11.532316212302419,11.863830892994642,12.204875487842116,12.555723949309384,12.916658105058133,null,null,null,239.15155515449723,246.02634509127637,253.09876174490586,260.37448620812779,267.85936288568604,275.55940418898825,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1057},{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1057},{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1057},{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1057},{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1057},{"$f":"_xlfn.XLOOKUP($H23,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1057},null,null,null,11849.038861900026,12189.658236403657,12540.069253895337,12900.553390649116,13271.400214420019,13652.907617046447]
[null,"4.0","Minor (Cat P)",null,null,"Bracket","Bracket","4.0",null,{"$f":"IF(ISBLANK(F24),0,\nIF(OR(F24=\"Luminaire\",F24=\"Smart Controller\",F24=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H24,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F24=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H24,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H24,I_CAPEX!B$49:B$102,0),0))))","v":362.25156620161863},null,{"$f":"IF(OR(C24=$C$15,ISBLANK(C24)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G24=\"Support\",I_CAPEX!$J$36,IF(G24=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J24,L24)*I_CAPEX!$D$13","v":21.735093972097118},383.98666017371573,null,null,null,{"$f":"IF(OR(G24=\"LED\",G24=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N24)*(1+'I_Global Inputs'!$G$54),IF(G24=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N24)*(1+'I_Global Inputs'!$G$54),\nIF(G24=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N24),\n-PMT(return_on_assests_pct,pole_lifespan,N24))))","v":17.999111374785119},18.516524316843558,19.04881111278484,19.596399335078353,20.159728847440793,20.739252158167531,null,null,null,383.98666017371573,395.02496442189135,406.38058219502165,418.06263517256525,430.08050725109302,442.44385208213367,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":629},{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":629},{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":629},{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":629},{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":629},{"$f":"_xlfn.XLOOKUP($H24,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":629},null,null,null,11321.44105473984,11646.893795294598,11981.702189941665,12326.135181764284,12680.469445040259,13044.989607487378]
[null,"4.5","Minor (Cat P)",null,null,"Bracket","Bracket","4.5",null,{"$f":"IF(ISBLANK(F25),0,\nIF(OR(F25=\"Luminaire\",F25=\"Smart Controller\",F25=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H25,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F25=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H25,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H25,I_CAPEX!B$49:B$102,0),0))))","v":362.25156620161863},null,{"$f":"IF(OR(C25=$C$15,ISBLANK(C25)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G25=\"Support\",I_CAPEX!$J$36,IF(G25=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J25,L25)*I_CAPEX!$D$13","v":21.735093972097118},383.98666017371573,null,null,null,{"$f":"IF(OR(G25=\"LED\",G25=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N25)*(1+'I_Global Inputs'!$G$54),IF(G25=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N25)*(1+'I_Global Inputs'!$G$54),\nIF(G25=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N25),\n-PMT(return_on_assests_pct,pole_lifespan,N25))))","v":17.999111374785119},18.516524316843558,19.04881111278484,19.596399335078353,20.159728847440793,20.739252158167531,null,null,null,383.98666017371573,395.02496442189135,406.38058219502165,418.06263517256525,430.08050725109302,442.44385208213367,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":144},{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":144},{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":144},{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":144},{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":144},{"$f":"_xlfn.XLOOKUP($H25,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":144},null,null,null,2591.8720379690571,2666.3795016254726,2743.0288002410171,2821.8815042512829,2903.0009540314741,2986.4523107761242]
[null,"5.0","Minor (Cat P)",null,null,"Bracket","Bracket","5.0",null,{"$f":"IF(ISBLANK(F26),0,\nIF(OR(F26=\"Luminaire\",F26=\"Smart Controller\",F26=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H26,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F26=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H26,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H26,I_CAPEX!B$49:B$102,0),0))))","v":362.25156620161863},null,{"$f":"IF(OR(C26=$C$15,ISBLANK(C26)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G26=\"Support\",I_CAPEX!$J$36,IF(G26=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J26,L26)*I_CAPEX!$D$13","v":21.735093972097118},383.98666017371573,null,null,null,{"$f":"IF(OR(G26=\"LED\",G26=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N26)*(1+'I_Global Inputs'!$G$54),IF(G26=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N26)*(1+'I_Global Inputs'!$G$54),\nIF(G26=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N26),\n-PMT(return_on_assests_pct,pole_lifespan,N26))))","v":17.999111374785119},18.516524316843558,19.04881111278484,19.596399335078353,20.159728847440793,20.739252158167531,null,null,null,383.98666017371573,395.02496442189135,406.38058219502165,418.06263517256525,430.08050725109302,442.44385208213367,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":44},{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":44},{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":44},{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":44},{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":44},{"$f":"_xlfn.XLOOKUP($H26,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":44},null,null,null,791.96090049054521,814.7270699411165,838.14768896253292,862.24157074344748,887.02806928739483,912.52709495937142]
[null,"6.0","Minor (Cat P)",null,null,"Bracket","Bracket","6.0",null,{"$f":"IF(ISBLANK(F27),0,\nIF(OR(F27=\"Luminaire\",F27=\"Smart Controller\",F27=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H27,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F27=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H27,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H27,I_CAPEX!B$49:B$102,0),0))))","v":450.29030936557945},null,{"$f":"IF(OR(C27=$C$15,ISBLANK(C27)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G27=\"Support\",I_CAPEX!$J$36,IF(G27=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J27,L27)*I_CAPEX!$D$13","v":27.017418561934765},477.30772792751424,null,null,null,{"$f":"IF(OR(G27=\"LED\",G27=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N27)*(1+'I_Global Inputs'!$G$54),IF(G27=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N27)*(1+'I_Global Inputs'!$G$54),\nIF(G27=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N27),\n-PMT(return_on_assests_pct,pole_lifespan,N27))))","v":22.373472430334786},23.016633303846582,23.6782828545409,24.358952568703728,25.059189211035491,25.77955526385324,null,null,null,477.30772792751424,491.02869395921385,505.14409087444534,519.66525721318646,534.6038574596912,549.97189141227364,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":272},{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":272},{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":272},{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":272},{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":272},{"$f":"_xlfn.XLOOKUP($H27,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":272},null,null,null,6085.584501051062,6260.52425864627,6440.4929364351246,6625.635098687414,6816.099465401654,7012.0390317680813]
[null,"6.5","Minor (Cat P)",null,null,"Bracket","Bracket","6.5",null,{"$f":"IF(ISBLANK(F28),0,\nIF(OR(F28=\"Luminaire\",F28=\"Smart Controller\",F28=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H28,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F28=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H28,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H28,I_CAPEX!B$49:B$102,0),0))))","v":450.29030936557945},null,{"$f":"IF(OR(C28=$C$15,ISBLANK(C28)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G28=\"Support\",I_CAPEX!$J$36,IF(G28=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J28,L28)*I_CAPEX!$D$13","v":27.017418561934765},477.30772792751424,null,null,null,{"$f":"IF(OR(G28=\"LED\",G28=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N28)*(1+'I_Global Inputs'!$G$54),IF(G28=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N28)*(1+'I_Global Inputs'!$G$54),\nIF(G28=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N28),\n-PMT(return_on_assests_pct,pole_lifespan,N28))))","v":22.373472430334786},23.016633303846582,23.6782828545409,24.358952568703728,25.059189211035491,25.77955526385324,null,null,null,477.30772792751424,491.02869395921385,505.14409087444534,519.66525721318646,534.6038574596912,549.97189141227364,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":38},{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":38},{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":38},{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":38},{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":38},{"$f":"_xlfn.XLOOKUP($H28,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":38},null,null,null,850.19195235272184,874.63206554617011,899.77474847255417,925.64019761074167,952.2491900193487,979.62310002642312]
[null,"7.0","Minor (Cat P)",null,null,"Bracket","Bracket","7.0",null,{"$f":"IF(ISBLANK(F29),0,\nIF(OR(F29=\"Luminaire\",F29=\"Smart Controller\",F29=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H29,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F29=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H29,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H29,I_CAPEX!B$49:B$102,0),0))))","v":450.29030936557945},null,{"$f":"IF(OR(C29=$C$15,ISBLANK(C29)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G29=\"Support\",I_CAPEX!$J$36,IF(G29=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J29,L29)*I_CAPEX!$D$13","v":27.017418561934765},477.30772792751424,null,null,null,{"$f":"IF(OR(G29=\"LED\",G29=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N29)*(1+'I_Global Inputs'!$G$54),IF(G29=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N29)*(1+'I_Global Inputs'!$G$54),\nIF(G29=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N29),\n-PMT(return_on_assests_pct,pole_lifespan,N29))))","v":22.373472430334786},23.016633303846582,23.6782828545409,24.358952568703728,25.059189211035491,25.77955526385324,null,null,null,477.30772792751424,491.02869395921385,505.14409087444534,519.66525721318646,534.6038574596912,549.97189141227364,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":24},{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":24},{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":24},{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":24},{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":24},{"$f":"_xlfn.XLOOKUP($H29,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":24},null,null,null,536.96333832803487,552.39919929231792,568.27878850898162,584.61486164888947,601.42054106485182,618.70932633247776]
[null,"8.0","Minor (Cat P)",null,null,"Bracket","Bracket","8.0",null,{"$f":"IF(ISBLANK(F30),0,\nIF(OR(F30=\"Luminaire\",F30=\"Smart Controller\",F30=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H30,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F30=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H30,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H30,I_CAPEX!B$49:B$102,0),0))))","v":450.29030936557945},null,{"$f":"IF(OR(C30=$C$15,ISBLANK(C30)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G30=\"Support\",I_CAPEX!$J$36,IF(G30=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J30,L30)*I_CAPEX!$D$13","v":27.017418561934765},477.30772792751424,null,null,null,{"$f":"IF(OR(G30=\"LED\",G30=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N30)*(1+'I_Global Inputs'!$G$54),IF(G30=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N30)*(1+'I_Global Inputs'!$G$54),\nIF(G30=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N30),\n-PMT(return_on_assests_pct,pole_lifespan,N30))))","v":22.373472430334786},23.016633303846582,23.6782828545409,24.358952568703728,25.059189211035491,25.77955526385324,null,null,null,477.30772792751424,491.02869395921385,505.14409087444534,519.66525721318646,534.6038574596912,549.97189141227364,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2},{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2},{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2},{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2},{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2},{"$f":"_xlfn.XLOOKUP($H30,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2},null,null,null,44.746944860669572,46.033266607693164,47.356565709081799,48.717905137407456,50.118378422070982,51.55911052770648]
[null,"C4","Major (Cat V)",null,null,"Bracket","Bracket","C4",null,{"$f":"IF(ISBLANK(F31),0,\nIF(OR(F31=\"Luminaire\",F31=\"Smart Controller\",F31=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H31,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F31=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H31,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H31,I_CAPEX!B$49:B$102,0),0))))","v":179.96980756361688},null,{"$f":"IF(OR(C31=$C$15,ISBLANK(C31)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G31=\"Support\",I_CAPEX!$J$36,IF(G31=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J31,L31)*I_CAPEX!$D$13","v":10.798188453817012},190.76799601743389,null,null,null,{"$f":"IF(OR(G31=\"LED\",G31=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N31)*(1+'I_Global Inputs'!$G$54),IF(G31=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N31)*(1+'I_Global Inputs'!$G$54),\nIF(G31=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N31),\n-PMT(return_on_assests_pct,pole_lifespan,N31))))","v":8.9421189931675489},9.1991743555213308,9.4636191810845975,9.7356658916719496,10.01553301549923,10.303445362721693,null,null,null,190.76799601743389,196.25192397446904,201.89349611955342,207.69724418436195,213.66783017236847,219.81005010371484,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":54},{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":54},{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":54},{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":54},{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":54},{"$f":"_xlfn.XLOOKUP($H31,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":54},null,null,null,{"$f":"IFERROR(R31*AK31,0)","v":482.87442563104764},496.75541519815187,511.03543577856829,525.72595815028524,540.83878283695844,556.38604958697135]
[null,"T1","Major (Cat V)",null,null,"Bracket","Bracket","T1",null,{"$f":"IF(ISBLANK(F32),0,\nIF(OR(F32=\"Luminaire\",F32=\"Smart Controller\",F32=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H32,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F32=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H32,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H32,I_CAPEX!B$49:B$102,0),0))))","v":163.29805855380422},null,{"$f":"IF(OR(C32=$C$15,ISBLANK(C32)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G32=\"Support\",I_CAPEX!$J$36,IF(G32=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J32,L32)*I_CAPEX!$D$13","v":9.7978835132282533},173.09594206703247,null,null,null,{"$f":"IF(OR(G32=\"LED\",G32=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N32)*(1+'I_Global Inputs'!$G$54),IF(G32=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N32)*(1+'I_Global Inputs'!$G$54),\nIF(G32=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N32),\n-PMT(return_on_assests_pct,pole_lifespan,N32))))","v":8.1137535829457814},8.3469962706025935,8.5869438884485252,8.8337891803131594,9.0877304307524973,9.3489716243259107,null,null,null,173.09594206703247,178.07185886527773,183.19081626682882,188.45692620020537,193.87441879781994,199.44764579393589,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2097},{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2097},{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2097},{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2097},{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2097},{"$f":"_xlfn.XLOOKUP($H32,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2097},null,null,null,17014.541263437302,17503.651179453638,18006.821334076558,18524.455911116696,19056.970713287988,19604.793496211434]
[null,"T2","Major (Cat V)",null,null,"Bracket","Bracket","T2",null,{"$f":"IF(ISBLANK(F33),0,\nIF(OR(F33=\"Luminaire\",F33=\"Smart Controller\",F33=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H33,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F33=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H33,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H33,I_CAPEX!B$49:B$102,0),0))))","v":277.61862319251964},null,{"$f":"IF(OR(C33=$C$15,ISBLANK(C33)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G33=\"Support\",I_CAPEX!$J$36,IF(G33=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J33,L33)*I_CAPEX!$D$13","v":16.657117391551179},294.27574058407083,null,null,null,{"$f":"IF(OR(G33=\"LED\",G33=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N33)*(1+'I_Global Inputs'!$G$54),IF(G33=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N33)*(1+'I_Global Inputs'!$G$54),\nIF(G33=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N33),\n-PMT(return_on_assests_pct,pole_lifespan,N33))))","v":13.793973538752189},14.190503138616796,14.598431609381587,15.018086629630565,15.449805297587218,15.893934401896965,null,null,null,294.27574058407083,302.735162471161,311.43776382836904,320.39053523442198,329.60066822329571,339.07556106099167,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":732},{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":732},{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":732},{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":732},{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":732},{"$f":"_xlfn.XLOOKUP($H33,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":732},null,null,null,10097.188630366602,10387.448297467494,10686.051938067321,10993.239412889574,11309.257477833844,11634.359982188578]
[null,"T2A","Major (Cat V)",null,null,"Bracket","Bracket","T2A",null,{"$f":"IF(ISBLANK(F34),0,\nIF(OR(F34=\"Luminaire\",F34=\"Smart Controller\",F34=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H34,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F34=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H34,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H34,I_CAPEX!B$49:B$102,0),0))))","v":277.61862319251964},null,{"$f":"IF(OR(C34=$C$15,ISBLANK(C34)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G34=\"Support\",I_CAPEX!$J$36,IF(G34=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J34,L34)*I_CAPEX!$D$13","v":16.657117391551179},294.27574058407083,null,null,null,{"$f":"IF(OR(G34=\"LED\",G34=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N34)*(1+'I_Global Inputs'!$G$54),IF(G34=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N34)*(1+'I_Global Inputs'!$G$54),\nIF(G34=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N34),\n-PMT(return_on_assests_pct,pole_lifespan,N34))))","v":13.793973538752189},14.190503138616796,14.598431609381587,15.018086629630565,15.449805297587218,15.893934401896965,null,null,null,294.27574058407083,302.735162471161,311.43776382836904,320.39053523442198,329.60066822329571,339.07556106099167,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":381},{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":381},{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":381},{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":381},{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":381},{"$f":"_xlfn.XLOOKUP($H34,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":381},null,null,null,5255.5039182645842,5406.581695812999,5562.0024431743841,5721.8910058892452,5886.3758183807304,6055.5890071227441]
[null,"T3","Major (Cat V)",null,null,"Bracket","Bracket","T3",null,{"$f":"IF(ISBLANK(F35),0,\nIF(OR(F35=\"Luminaire\",F35=\"Smart Controller\",F35=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H35,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F35=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H35,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H35,I_CAPEX!B$49:B$102,0),0))))","v":415.16055252347417},null,{"$f":"IF(OR(C35=$C$15,ISBLANK(C35)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G35=\"Support\",I_CAPEX!$J$36,IF(G35=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J35,L35)*I_CAPEX!$D$13","v":24.90963315140845},440.07018567488262,null,null,null,{"$f":"IF(OR(G35=\"LED\",G35=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N35)*(1+'I_Global Inputs'!$G$54),IF(G35=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N35)*(1+'I_Global Inputs'!$G$54),\nIF(G35=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N35),\n-PMT(return_on_assests_pct,pole_lifespan,N35))))","v":20.627988173081778},21.22097233919639,21.831002773629184,22.458569498340577,23.104176621747751,23.768342743662149,null,null,null,440.07018567488262,452.7206996219893,465.73487261334708,479.12315860371376,492.89631206332115,507.06539661666801,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":632},{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":632},{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":632},{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":632},{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":632},{"$f":"_xlfn.XLOOKUP($H35,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":632},null,null,null,13036.888525387683,13411.654518372119,13797.193752933645,14193.815922951244,14601.839624944578,15021.592613994479]
[null,"T3A","Major (Cat V)",null,null,"Bracket","Bracket","T3A",null,{"$f":"IF(ISBLANK(F36),0,\nIF(OR(F36=\"Luminaire\",F36=\"Smart Controller\",F36=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H36,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F36=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H36,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H36,I_CAPEX!B$49:B$102,0),0))))","v":415.16055252347417},null,{"$f":"IF(OR(C36=$C$15,ISBLANK(C36)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G36=\"Support\",I_CAPEX!$J$36,IF(G36=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J36,L36)*I_CAPEX!$D$13","v":24.90963315140845},440.07018567488262,null,null,null,{"$f":"IF(OR(G36=\"LED\",G36=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N36)*(1+'I_Global Inputs'!$G$54),IF(G36=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N36)*(1+'I_Global Inputs'!$G$54),\nIF(G36=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N36),\n-PMT(return_on_assests_pct,pole_lifespan,N36))))","v":20.627988173081778},21.22097233919639,21.831002773629184,22.458569498340577,23.104176621747751,23.768342743662149,null,null,null,440.07018567488262,452.7206996219893,465.73487261334708,479.12315860371376,492.89631206332115,507.06539661666801,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":310},{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":310},{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":310},{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":310},{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":310},{"$f":"_xlfn.XLOOKUP($H36,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":310},null,null,null,6394.6763336553513,6578.501425150881,6767.6108598250466,6962.1565444855787,7162.2947527418028,7368.1862505352665]
[null,"T4","Major (Cat V)",null,null,"Bracket","Bracket","T4",null,{"$f":"IF(ISBLANK(F37),0,\nIF(OR(F37=\"Luminaire\",F37=\"Smart Controller\",F37=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H37,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F37=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H37,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H37,I_CAPEX!B$49:B$102,0),0))))","v":415.16055252347417},null,{"$f":"IF(OR(C37=$C$15,ISBLANK(C37)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G37=\"Support\",I_CAPEX!$J$36,IF(G37=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J37,L37)*I_CAPEX!$D$13","v":24.90963315140845},440.07018567488262,null,null,null,{"$f":"IF(OR(G37=\"LED\",G37=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N37)*(1+'I_Global Inputs'!$G$54),IF(G37=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N37)*(1+'I_Global Inputs'!$G$54),\nIF(G37=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N37),\n-PMT(return_on_assests_pct,pole_lifespan,N37))))","v":20.627988173081778},21.22097233919639,21.831002773629184,22.458569498340577,23.104176621747751,23.768342743662149,null,null,null,440.07018567488262,452.7206996219893,465.73487261334708,479.12315860371376,492.89631206332115,507.06539661666801,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":453.75},{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":454},{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":454},{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":454},{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":454},{"$f":"_xlfn.XLOOKUP($H37,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":454},null,null,null,9359.9496335358563,9634.3214419951619,9911.2752592276502,10196.190552246622,10489.296186273479,10790.827605622615]
[null,"T5","Major (Cat V)",null,null,"Bracket","Bracket","T5",null,{"$f":"IF(ISBLANK(F38),0,\nIF(OR(F38=\"Luminaire\",F38=\"Smart Controller\",F38=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H38,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F38=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H38,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H38,I_CAPEX!B$49:B$102,0),0))))","v":415.16055252347417},null,{"$f":"IF(OR(C38=$C$15,ISBLANK(C38)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G38=\"Support\",I_CAPEX!$J$36,IF(G38=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J38,L38)*I_CAPEX!$D$13","v":24.90963315140845},440.07018567488262,null,null,null,{"$f":"IF(OR(G38=\"LED\",G38=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N38)*(1+'I_Global Inputs'!$G$54),IF(G38=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N38)*(1+'I_Global Inputs'!$G$54),\nIF(G38=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N38),\n-PMT(return_on_assests_pct,pole_lifespan,N38))))","v":20.627988173081778},21.22097233919639,21.831002773629184,22.458569498340577,23.104176621747751,23.768342743662149,null,null,null,440.07018567488262,452.7206996219893,465.73487261334708,479.12315860371376,492.89631206332115,507.06539661666801,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":79},{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":79},{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":79},{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":79},{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":79},{"$f":"_xlfn.XLOOKUP($H38,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":79},null,null,null,1629.6110656734604,1676.4568147965149,1724.6492191167056,1774.2269903689055,1825.2299531180722,1877.6990767493098]
[null,"T6","Major (Cat V)",null,null,"Bracket","Bracket","T6",null,{"$f":"IF(ISBLANK(F39),0,\nIF(OR(F39=\"Luminaire\",F39=\"Smart Controller\",F39=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H39,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F39=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H39,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H39,I_CAPEX!B$49:B$102,0),0))))","v":415.16055252347417},null,{"$f":"IF(OR(C39=$C$15,ISBLANK(C39)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G39=\"Support\",I_CAPEX!$J$36,IF(G39=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J39,L39)*I_CAPEX!$D$13","v":24.90963315140845},440.07018567488262,null,null,null,{"$f":"IF(OR(G39=\"LED\",G39=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N39)*(1+'I_Global Inputs'!$G$54),IF(G39=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N39)*(1+'I_Global Inputs'!$G$54),\nIF(G39=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N39),\n-PMT(return_on_assests_pct,pole_lifespan,N39))))","v":20.627988173081778},21.22097233919639,21.831002773629184,22.458569498340577,23.104176621747751,23.768342743662149,null,null,null,440.07018567488262,452.7206996219893,465.73487261334708,479.12315860371376,492.89631206332115,507.06539661666801,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":505},{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":505},{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":505},{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":505},{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":505},{"$f":"_xlfn.XLOOKUP($H39,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":505},null,null,null,10417.134027406299,10716.591031294176,11024.656400682738,11341.577596661991,11667.609193982615,12003.013085549386]
[null,"T7","Major (Cat V)",null,null,"Bracket","Bracket","T7",null,{"$f":"IF(ISBLANK(F40),0,\nIF(OR(F40=\"Luminaire\",F40=\"Smart Controller\",F40=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H40,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F40=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H40,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H40,I_CAPEX!B$49:B$102,0),0))))","v":614.62612103373283},null,{"$f":"IF(OR(C40=$C$15,ISBLANK(C40)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G40=\"Support\",I_CAPEX!$J$36,IF(G40=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J40,L40)*I_CAPEX!$D$13","v":36.877567262023966},651.50368829575677,null,null,null,{"$f":"IF(OR(G40=\"LED\",G40=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N40)*(1+'I_Global Inputs'!$G$54),IF(G40=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N40)*(1+'I_Global Inputs'!$G$54),\nIF(G40=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N40),\n-PMT(return_on_assests_pct,pole_lifespan,N40))))","v":30.538788616806496},31.416674426616996,32.319796453382175,33.248880152097499,34.204671832110407,35.187939256611635,null,null,null,651.50368829575677,670.23219289267092,689.49907799415928,709.31982019987265,729.71034100881241,750.68701960866611,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":276},{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":276},{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":276},{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":276},{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":276},{"$f":"_xlfn.XLOOKUP($H40,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":276},null,null,null,8428.7056582385922,8671.0021417462904,8920.2638211334797,9176.6909219789104,9440.4894256624721,9711.8712348248118]
[null,{"$f":"H41","v":"Bracket - Minor Road (Cat P) - Short"},"Minor (Cat P)",null,null,{"$f":"IF(OR(G41=\"Bracket\",G41=\"Support\",G41=\"Smart Controller\"),G41,\"Luminaire\")","v":"Bracket"},"Bracket","Bracket - Minor Road (Cat P) - Short",null,{"$f":"IF(ISBLANK(F41),0,\nIF(OR(F41=\"Luminaire\",F41=\"Smart Controller\",F41=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H41,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F41=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H41,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H41,I_CAPEX!B$49:B$102,0),0))))","v":192.9457036818921},null,{"$f":"IF(OR(C41=$C$15,ISBLANK(C41)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G41=\"Support\",I_CAPEX!$J$36,IF(G41=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J41,L41)*I_CAPEX!$D$13","v":11.576742220913525},{"$f":"SUM(J41:M41)","v":204.52244590280563},null,null,null,{"$f":"IF(OR(G41=\"LED\",G41=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N41)*(1+'I_Global Inputs'!$G$54),IF(G41=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N41)*(1+'I_Global Inputs'!$G$54),\nIF(G41=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N41),\n-PMT(return_on_assests_pct,pole_lifespan,N41))))","v":9.5868493993584991},{"$f":"R41*(1+CPIFY25)","v":9.8624385575956222},{"$f":"S41*(1+CPIFY26)","v":10.145949962336683},{"$f":"T41*(1+CPIFY27)","v":10.437611351095272},{"$f":"U41*(1+CPIFY28)","v":10.737657008060227},{"$f":"V41*(1+CPIFY29)","v":11.046327952290172},null,null,null,{"$f":"N41","v":204.52244590280563},{"$f":"AA41*(1+CPIFY25)","v":210.40176728973839},{"$f":"AB41*(1+CPIFY26)","v":216.45009907461676},{"$f":"AC41*(1+CPIFY27)","v":222.67229972880742},{"$f":"AD41*(1+CPIFY28)","v":229.07336738812549},{"$f":"AE41*(1+CPIFY29)","v":235.65844386771025},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":411.59999999999786},{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1234.7999999999993},{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2061.0000000000009},{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2894.0000000000023},{"$f":"_xlfn.XLOOKUP($H41,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":3731.8000000000038},null,null,null,{"$f":"IFERROR(R41*AK41,0)","v":0},{"$f":"IFERROR(S41*AL41,0)","v":4059.3797103063371},{"$f":"IFERROR(T41*AM41,0)","v":12528.219013493328},{"$f":"IFERROR(U41*AN41,0)","v":21511.916994607367},{"$f":"IFERROR(V41*AO41,0)","v":31074.77938132632},{"$f":"IFERROR(W41*AP41,0)","v":41222.686652356504}]
[null,"Bracket - Minor Road (Cat P) - Medium","Minor (Cat P)",null,null,"Bracket","Bracket","Bracket - Minor Road (Cat P) - Medium",null,{"$f":"IF(ISBLANK(F42),0,\nIF(OR(F42=\"Luminaire\",F42=\"Smart Controller\",F42=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H42,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F42=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H42,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H42,I_CAPEX!B$49:B$102,0),0))))","v":306.35404216380471},null,{"$f":"IF(OR(C42=$C$15,ISBLANK(C42)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G42=\"Support\",I_CAPEX!$J$36,IF(G42=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J42,L42)*I_CAPEX!$D$13","v":18.381242529828281},324.73528469363299,null,null,null,{"$f":"IF(OR(G42=\"LED\",G42=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N42)*(1+'I_Global Inputs'!$G$54),IF(G42=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N42)*(1+'I_Global Inputs'!$G$54),\nIF(G42=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N42),\n-PMT(return_on_assests_pct,pole_lifespan,N42))))","v":15.22174378109645},15.659316896182021,16.109468742968719,16.57256091700653,17.048965408481791,17.539064901027459,null,null,null,324.73528469363299,334.07031438175966,343.67369427199151,353.55313851558196,363.71658301927079,374.17219181999639,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H42,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Bracket - Major Road (Cat V) - Short","Major (Cat V)",null,null,"Bracket","Bracket","Bracket - Major Road (Cat V) - Short",null,{"$f":"IF(ISBLANK(F43),0,\nIF(OR(F43=\"Luminaire\",F43=\"Smart Controller\",F43=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H43,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F43=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H43,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H43,I_CAPEX!B$49:B$102,0),0))))","v":221.84454005203227},null,{"$f":"IF(OR(C43=$C$15,ISBLANK(C43)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G43=\"Support\",I_CAPEX!$J$36,IF(G43=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J43,L43)*I_CAPEX!$D$13","v":13.310672403121936},235.15521245515421,null,null,null,{"$f":"IF(OR(G43=\"LED\",G43=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N43)*(1+'I_Global Inputs'!$G$54),IF(G43=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N43)*(1+'I_Global Inputs'!$G$54),\nIF(G43=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N43),\n-PMT(return_on_assests_pct,pole_lifespan,N43))))","v":11.022739324920179},11.339605411522653,11.665580315260243,12.000925883497214,12.345911490814714,12.700814255392547,null,null,null,235.15521245515421,241.91512119638514,248.86935421268817,256.02349766288995,263.38329828879336,270.95466803138919,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":102.89999999999947},{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":308.69999999999982},{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":515.25000000000023},{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":723.50000000000057},{"$f":"_xlfn.XLOOKUP($H43,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":932.95000000000095},null,null,null,0,1166.8453968456749,3601.1646433208348,6183.4770614719419,8932.266963604452,11849.22465956849]
[null,"Bracket - Major Road (Cat V) - Medium","Major (Cat V)",null,null,"Bracket","Bracket","Bracket - Major Road (Cat V) - Medium",null,{"$f":"IF(ISBLANK(F44),0,\nIF(OR(F44=\"Luminaire\",F44=\"Smart Controller\",F44=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H44,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F44=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H44,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H44,I_CAPEX!B$49:B$102,0),0))))","v":425.26076097917417},null,{"$f":"IF(OR(C44=$C$15,ISBLANK(C44)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G44=\"Support\",I_CAPEX!$J$36,IF(G44=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J44,L44)*I_CAPEX!$D$13","v":25.515645658750447},450.77640663792459,null,null,null,{"$f":"IF(OR(G44=\"LED\",G44=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N44)*(1+'I_Global Inputs'!$G$54),IF(G44=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N44)*(1+'I_Global Inputs'!$G$54),\nIF(G44=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N44),\n-PMT(return_on_assests_pct,pole_lifespan,N44))))","v":21.129834938877426},21.737245484503006,22.362117007557156,23.004951451469996,23.666265188829922,24.3465894361726,null,null,null,450.77640663792459,463.73468785039609,477.06547536423744,490.77947746261412,504.88771025523812,519.40150652732939,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H44,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Bracket - Major Road (Cat V) - Long","Major (Cat V)",null,null,"Bracket","Bracket","Bracket - Major Road (Cat V) - Long",null,{"$f":"IF(ISBLANK(F45),0,\nIF(OR(F45=\"Luminaire\",F45=\"Smart Controller\",F45=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H45,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F45=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H45,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H45,I_CAPEX!B$49:B$102,0),0))))","v":537.03891797576114},null,{"$f":"IF(OR(C45=$C$15,ISBLANK(C45)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G45=\"Support\",I_CAPEX!$J$36,IF(G45=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J45,L45)*I_CAPEX!$D$13","v":32.222335078545669},569.26125305430685,null,null,null,{"$f":"IF(OR(G45=\"LED\",G45=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N45)*(1+'I_Global Inputs'!$G$54),IF(G45=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N45)*(1+'I_Global Inputs'!$G$54),\nIF(G45=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N45),\n-PMT(return_on_assests_pct,pole_lifespan,N45))))","v":26.683730863043053},27.450796936665121,28.239913538540602,29.051714546001545,29.886852058187092,30.745996919858161,null,null,null,569.26125305430685,585.62556869242928,602.46030248191414,619.77897733701138,637.59550490954234,655.92419676377676,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H45,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"1000W SON","Major (Cat V)",null,null,"Luminaire","Traditional","1000W SON",null,{"$f":"IF(ISBLANK(F46),0,\nIF(OR(F46=\"Luminaire\",F46=\"Smart Controller\",F46=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H46,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F46=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H46,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H46,I_CAPEX!B$49:B$102,0),0))))","v":1398.7471615121597},null,{"$f":"IF(OR(C46=$C$15,ISBLANK(C46)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G46=\"Support\",I_CAPEX!$J$36,IF(G46=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J46,L46)*I_CAPEX!$D$13","v":83.924829690729581},1482.6719912028893,null,null,null,{"$f":"IF(OR(G46=\"LED\",G46=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N46)*(1+'I_Global Inputs'!$G$54),IF(G46=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N46)*(1+'I_Global Inputs'!$G$54),\nIF(G46=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N46),\n-PMT(return_on_assests_pct,pole_lifespan,N46))))","v":100.11289620014189},102.99079984117789,105.95143337697721,108.99717500929404,112.13047130505579,115.35383916162816,null,null,null,1482.6719912028893,1525.293744082903,1569.1407267031043,1614.2481602314367,1660.652278324058,1708.3903562309158,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":13},{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":13},{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":10.833333333333334},{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6.5000000000000018},{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2.1666666666666674},{"$f":"_xlfn.XLOOKUP($H46,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,1301.4676506018445,1338.8803979353127,1147.8071949172531,708.4816375604114,242.94935449428763,0]
[null,"1000W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","1000W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F47),0,\nIF(OR(F47=\"Luminaire\",F47=\"Smart Controller\",F47=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H47,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F47=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H47,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H47,I_CAPEX!B$49:B$102,0),0))))","v":1130.8821776356829},null,{"$f":"IF(OR(C47=$C$15,ISBLANK(C47)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G47=\"Support\",I_CAPEX!$J$36,IF(G47=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J47,L47)*I_CAPEX!$D$13","v":67.852930658140963},1198.7351082938239,null,null,null,{"$f":"IF(OR(G47=\"LED\",G47=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N47)*(1+'I_Global Inputs'!$G$54),IF(G47=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N47)*(1+'I_Global Inputs'!$G$54),\nIF(G47=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N47),\n-PMT(return_on_assests_pct,pole_lifespan,N47))))","v":80.940925693701459},83.267700700759917,85.661362537775815,88.123833972532097,90.657093045814634,93.26317466032215,null,null,null,1198.7351082938239,1233.1946461130044,1268.6447778828383,1305.1139797941617,1342.6315466309832,1381.2276153022403,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3},{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3},{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2.5},{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1.5},{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.5},{"$f":"_xlfn.XLOOKUP($H47,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,242.82277708110439,249.80310210227975,214.15340634443953,132.18575095879814,45.328546522907317,0]
[null,"1000W/1500W MBI FLOODLIG","Major (Cat V)",null,null,"Luminaire","Traditional","1000W/1500W MBI FLOODLIG",null,{"$f":"IF(ISBLANK(F48),0,\nIF(OR(F48=\"Luminaire\",F48=\"Smart Controller\",F48=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H48,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F48=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H48,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H48,I_CAPEX!B$49:B$102,0),0))))","v":1558.2960214480304},null,{"$f":"IF(OR(C48=$C$15,ISBLANK(C48)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G48=\"Support\",I_CAPEX!$J$36,IF(G48=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J48,L48)*I_CAPEX!$D$13","v":93.497761286881826},1651.7937827349122,null,null,null,{"$f":"IF(OR(G48=\"LED\",G48=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N48)*(1+'I_Global Inputs'!$G$54),IF(G48=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N48)*(1+'I_Global Inputs'!$G$54),\nIF(G48=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N48),\n-PMT(return_on_assests_pct,pole_lifespan,N48))))","v":111.53232845574897},114.73850174949061,118.03684156868572,121.42999738597221,124.92069483727207,128.51173791122545,null,null,null,1651.7937827349122,1699.2772091665081,1748.1256218386695,1798.3782594411236,1850.0754886418333,1903.2588365125171,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":5},{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":5},{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":4.1666666666666661},{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2.4999999999999996},{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.83333333333333315},{"$f":"_xlfn.XLOOKUP($H48,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,557.66164227874481,573.69250874745308,491.82017320285706,303.57499346493046,104.10057903106004,0]
[null,"100W MBI","Major (Cat V)",null,null,"Luminaire","Traditional","100W MBI",null,{"$f":"IF(ISBLANK(F49),0,\nIF(OR(F49=\"Luminaire\",F49=\"Smart Controller\",F49=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H49,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F49=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H49,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H49,I_CAPEX!B$49:B$102,0),0))))","v":478.58719377827651},null,{"$f":"IF(OR(C49=$C$15,ISBLANK(C49)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G49=\"Support\",I_CAPEX!$J$36,IF(G49=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J49,L49)*I_CAPEX!$D$13","v":28.715231626696589},507.30242540497312,null,null,null,{"$f":"IF(OR(G49=\"LED\",G49=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N49)*(1+'I_Global Inputs'!$G$54),IF(G49=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N49)*(1+'I_Global Inputs'!$G$54),\nIF(G49=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N49),\n-PMT(return_on_assests_pct,pole_lifespan,N49))))","v":34.254046315021078},35.238733087174168,36.251726238968843,37.293839482085879,38.36590991963611,39.468798718584111,null,null,null,507.30242540497312,521.88563648559807,536.88806504828472,552.32176216301309,568.19912532684202,584.53290842250351,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H49,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"100W MBI FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","100W MBI FLOODLIGHT",null,{"$f":"IF(ISBLANK(F50),0,\nIF(OR(F50=\"Luminaire\",F50=\"Smart Controller\",F50=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H50,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F50=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H50,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H50,I_CAPEX!B$49:B$102,0),0))))","v":524.68084360117678},null,{"$f":"IF(OR(C50=$C$15,ISBLANK(C50)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G50=\"Support\",I_CAPEX!$J$36,IF(G50=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J50,L50)*I_CAPEX!$D$13","v":31.480850616070605},556.16169421724737,null,null,null,{"$f":"IF(OR(G50=\"LED\",G50=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N50)*(1+'I_Global Inputs'!$G$54),IF(G50=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N50)*(1+'I_Global Inputs'!$G$54),\nIF(G50=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N50),\n-PMT(return_on_assests_pct,pole_lifespan,N50))))","v":37.553119161908562},38.632643004194151,39.743199467792465,40.885680634515701,42.061004230479568,43.270114363289373,null,null,null,556.16169421724737,572.14944230509366,588.5967835141098,605.51692957592093,622.92347201428674,640.83039306282762,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3},{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3},{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2.5},{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1.5},{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.5},{"$f":"_xlfn.XLOOKUP($H50,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,112.65935748572568,115.89792901258245,99.357998669481162,61.328520951773555,21.030502115239784,0]
[null,"100W SON","Major (Cat V)",null,null,"Luminaire","Traditional","100W SON",null,{"$f":"IF(ISBLANK(F51),0,\nIF(OR(F51=\"Luminaire\",F51=\"Smart Controller\",F51=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H51,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F51=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H51,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H51,I_CAPEX!B$49:B$102,0),0))))","v":514.56079698482813},null,{"$f":"IF(OR(C51=$C$15,ISBLANK(C51)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G51=\"Support\",I_CAPEX!$J$36,IF(G51=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J51,L51)*I_CAPEX!$D$13","v":30.873647819089687},545.43444480391781,null,null,null,{"$f":"IF(OR(G51=\"LED\",G51=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N51)*(1+'I_Global Inputs'!$G$54),IF(G51=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N51)*(1+'I_Global Inputs'!$G$54),\nIF(G51=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N51),\n-PMT(return_on_assests_pct,pole_lifespan,N51))))","v":36.828794420224853},37.887496401486494,38.97663244671282,40.097077431237778,41.249731380071381,42.435520190866932,null,null,null,545.43444480391781,561.11382113031584,577.24392594356834,593.83771614735792,610.90852111206902,628.4700533819331,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":279.16666666666663},{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":167.49999999999997},{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":55.833333333333321},{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H51,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,10281.371775646103,6346.1556472489865,2176.1953116081322,0,0,0]
[null,"100W SON - PLAIN","Major (Cat V)",null,null,"Luminaire","Traditional","100W SON - PLAIN",null,{"$f":"IF(ISBLANK(F52),0,\nIF(OR(F52=\"Luminaire\",F52=\"Smart Controller\",F52=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H52,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F52=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H52,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H52,I_CAPEX!B$49:B$102,0),0))))","v":514.56079698482813},null,{"$f":"IF(OR(C52=$C$15,ISBLANK(C52)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G52=\"Support\",I_CAPEX!$J$36,IF(G52=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J52,L52)*I_CAPEX!$D$13","v":30.873647819089687},545.43444480391781,null,null,null,{"$f":"IF(OR(G52=\"LED\",G52=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N52)*(1+'I_Global Inputs'!$G$54),IF(G52=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N52)*(1+'I_Global Inputs'!$G$54),\nIF(G52=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N52),\n-PMT(return_on_assests_pct,pole_lifespan,N52))))","v":36.828794420224853},37.887496401486494,38.97663244671282,40.097077431237778,41.249731380071381,42.435520190866932,null,null,null,545.43444480391781,561.11382113031584,577.24392594356834,593.83771614735792,610.90852111206902,628.4700533819331,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":105.83333333333333},{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":63.499999999999986},{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":21.166666666666661},{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H52,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,3897.7140761404635,2405.8560214943918,825.00538678875444,0,0,0]
[null,"100W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","100W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F53),0,\nIF(OR(F53=\"Luminaire\",F53=\"Smart Controller\",F53=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H53,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F53=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H53,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H53,I_CAPEX!B$49:B$102,0),0))))","v":791.46530166705395},null,{"$f":"IF(OR(C53=$C$15,ISBLANK(C53)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G53=\"Support\",I_CAPEX!$J$36,IF(G53=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J53,L53)*I_CAPEX!$D$13","v":47.487918100023236},838.95321976707714,null,null,null,{"$f":"IF(OR(G53=\"LED\",G53=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N53)*(1+'I_Global Inputs'!$G$54),IF(G53=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N53)*(1+'I_Global Inputs'!$G$54),\nIF(G53=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N53),\n-PMT(return_on_assests_pct,pole_lifespan,N53))))","v":56.647752912075475},58.276182220885531,59.951423307347341,61.674821850094332,63.447762211421946,65.271668549310704,null,null,null,838.95321976707714,863.07025780581012,887.88057827085424,913.40411066275021,939.66135738707237,966.67341022349069,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2},{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2},{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1.6666666666666667},{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1.0000000000000002},{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.33333333333333343},{"$f":"_xlfn.XLOOKUP($H53,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,113.29550582415095,116.55236444177106,99.91903884557891,61.674821850094347,21.149254070473987,0]
[null,"125W MBF","Minor (Cat P)",null,null,"Luminaire","Traditional","125W MBF",null,{"$f":"IF(ISBLANK(F54),0,\nIF(OR(F54=\"Luminaire\",F54=\"Smart Controller\",F54=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H54,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F54=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H54,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H54,I_CAPEX!B$49:B$102,0),0))))","v":357.75278300755178},null,{"$f":"IF(OR(C54=$C$15,ISBLANK(C54)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G54=\"Support\",I_CAPEX!$J$36,IF(G54=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J54,L54)*I_CAPEX!$D$13","v":21.465166980453105},379.21794998800488,null,null,null,{"$f":"IF(OR(G54=\"LED\",G54=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N54)*(1+'I_Global Inputs'!$G$54),IF(G54=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N54)*(1+'I_Global Inputs'!$G$54),\nIF(G54=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N54),\n-PMT(return_on_assests_pct,pole_lifespan,N54))))","v":25.605533448823774},26.341605031407106,27.098836156546721,27.877835088780721,28.679227578174007,29.503657362967409,null,null,null,379.21794998800488,390.11917011487941,401.33376306669101,412.87073724123968,424.7393599969771,436.94916509724021,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H54,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"125W MBF - BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","Traditional","125W MBF - BOURKE HILL",null,{"$f":"IF(ISBLANK(F55),0,\nIF(OR(F55=\"Luminaire\",F55=\"Smart Controller\",F55=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H55,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F55=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H55,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H55,I_CAPEX!B$49:B$102,0),0))))","v":1105.7401868231918},null,{"$f":"IF(OR(C55=$C$15,ISBLANK(C55)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G55=\"Support\",I_CAPEX!$J$36,IF(G55=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J55,L55)*I_CAPEX!$D$13","v":66.344411209391509},1172.0845980325832,null,null,null,{"$f":"IF(OR(G55=\"LED\",G55=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N55)*(1+'I_Global Inputs'!$G$54),IF(G55=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N55)*(1+'I_Global Inputs'!$G$54),\nIF(G55=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N55),\n-PMT(return_on_assests_pct,pole_lifespan,N55))))","v":79.141431413581003},81.416477109658103,83.756922594781102,86.164647889388547,88.641587058081839,91.189729763210195,null,null,null,1172.0845980325832,1205.7780247569158,1240.4400223560244,1276.0984339325755,1312.781902983286,1350.519896407518,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":29},{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":29},{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":24.166666666666668},{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":14.500000000000004},{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":4.8333333333333348},{"$f":"_xlfn.XLOOKUP($H55,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,2295.1015109938489,2361.0778361800849,2024.1256293738768,1249.3873943961341,428.43433744739571,0]
[null,"125W MBF - PARKVILLE","Minor (Cat P)",null,null,"Luminaire","Traditional","125W MBF - PARKVILLE",null,{"$f":"IF(ISBLANK(F56),0,\nIF(OR(F56=\"Luminaire\",F56=\"Smart Controller\",F56=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H56,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F56=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H56,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H56,I_CAPEX!B$49:B$102,0),0))))","v":1392.1585894963075},null,{"$f":"IF(OR(C56=$C$15,ISBLANK(C56)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G56=\"Support\",I_CAPEX!$J$36,IF(G56=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J56,L56)*I_CAPEX!$D$13","v":83.529515369778451},1475.688104866086,null,null,null,{"$f":"IF(OR(G56=\"LED\",G56=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N56)*(1+'I_Global Inputs'!$G$54),IF(G56=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N56)*(1+'I_Global Inputs'!$G$54),\nIF(G56=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N56),\n-PMT(return_on_assests_pct,pole_lifespan,N56))))","v":99.641330613108209},102.50567835504009,105.45236630596182,108.48376146549332,111.60229887640465,114.81048358062398,null,null,null,1475.688104866086,1518.1090948805734,1561.7495433889492,1606.6445056555488,1652.8300446637593,1700.3432600844994,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":4},{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4},{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":4},{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":4},{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":4},{"$f":"_xlfn.XLOOKUP($H56,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":4},null,null,null,398.56532245243284,410.02271342016036,421.80946522384727,433.93504586197326,446.40919550561858,459.24193432249592]
[null,"125W MBF - PLAIN","Minor (Cat P)",null,null,"Luminaire","Traditional","125W MBF - PLAIN",null,{"$f":"IF(ISBLANK(F57),0,\nIF(OR(F57=\"Luminaire\",F57=\"Smart Controller\",F57=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H57,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F57=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H57,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H57,I_CAPEX!B$49:B$102,0),0))))","v":357.75278300755178},null,{"$f":"IF(OR(C57=$C$15,ISBLANK(C57)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G57=\"Support\",I_CAPEX!$J$36,IF(G57=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J57,L57)*I_CAPEX!$D$13","v":21.465166980453105},379.21794998800488,null,null,null,{"$f":"IF(OR(G57=\"LED\",G57=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N57)*(1+'I_Global Inputs'!$G$54),IF(G57=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N57)*(1+'I_Global Inputs'!$G$54),\nIF(G57=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N57),\n-PMT(return_on_assests_pct,pole_lifespan,N57))))","v":25.605533448823774},26.341605031407106,27.098836156546721,27.877835088780721,28.679227578174007,29.503657362967409,null,null,null,379.21794998800488,390.11917011487941,401.33376306669101,412.87073724123968,424.7393599969771,436.94916509724021,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":183},{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":183},{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":183},{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":183},{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":183},{"$f":"_xlfn.XLOOKUP($H57,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":183},null,null,null,4685.8126211347508,4820.5137207475,4959.0870166480499,5101.643821246872,5248.2986468058434,5399.1692974230364]
[null,"125W/250W MBF FLOODLIGHT","Minor (Cat P)",null,null,"Luminaire","Traditional","125W/250W MBF FLOODLIGHT",null,{"$f":"IF(ISBLANK(F58),0,\nIF(OR(F58=\"Luminaire\",F58=\"Smart Controller\",F58=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H58,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F58=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H58,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H58,I_CAPEX!B$49:B$102,0),0))))","v":493.88190485587523},null,{"$f":"IF(OR(C58=$C$15,ISBLANK(C58)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G58=\"Support\",I_CAPEX!$J$36,IF(G58=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J58,L58)*I_CAPEX!$D$13","v":29.632914291352513},523.51481914722774,null,null,null,{"$f":"IF(OR(G58=\"LED\",G58=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N58)*(1+'I_Global Inputs'!$G$54),IF(G58=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N58)*(1+'I_Global Inputs'!$G$54),\nIF(G58=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N58),\n-PMT(return_on_assests_pct,pole_lifespan,N58))))","v":35.348738668761015},36.364894105094436,37.410260537623948,38.485677682664857,39.592009395506885,40.730144364327209,null,null,null,523.51481914722774,538.56408114388523,554.04595799376307,569.97288589547804,586.35765854585782,603.21343741679289,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":10},{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":10},{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":8.3333333333333321},{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":4.9999999999999991},{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1.6666666666666663},{"$f":"_xlfn.XLOOKUP($H58,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,353.48738668761018,363.64894105094436,311.7521711468662,192.42838841332426,65.986682325844797,0]
[null,"150W SON","Major (Cat V)",null,null,"Luminaire","Traditional","150W SON",null,{"$f":"IF(ISBLANK(F59),0,\nIF(OR(F59=\"Luminaire\",F59=\"Smart Controller\",F59=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H59,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F59=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H59,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H59,I_CAPEX!B$49:B$102,0),0))))","v":519.83165459750967},null,{"$f":"IF(OR(C59=$C$15,ISBLANK(C59)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G59=\"Support\",I_CAPEX!$J$36,IF(G59=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J59,L59)*I_CAPEX!$D$13","v":31.189899275850578},551.02155387336029,null,null,null,{"$f":"IF(OR(G59=\"LED\",G59=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N59)*(1+'I_Global Inputs'!$G$54),IF(G59=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N59)*(1+'I_Global Inputs'!$G$54),\nIF(G59=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N59),\n-PMT(return_on_assests_pct,pole_lifespan,N59))))","v":37.206046889851777},38.275593590396724,39.375886103525126,40.507808266278353,41.6722693229923,42.870204655670271,null,null,null,551.02155387336029,566.8615404921793,583.15687259489209,599.9206398080679,617.16630804030751,634.90773029906575,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6462.5},{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3877.5},{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1292.5},{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H59,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,240444.07802566711,148413.61414676328,50893.332788806227,0,0,0]
[null,"150W SON - PARKVILLE","Major (Cat V)",null,null,"Luminaire","Traditional","150W SON - PARKVILLE",null,{"$f":"IF(ISBLANK(F60),0,\nIF(OR(F60=\"Luminaire\",F60=\"Smart Controller\",F60=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H60,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F60=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H60,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H60,I_CAPEX!B$49:B$102,0),0))))","v":1530.360476100818},null,{"$f":"IF(OR(C60=$C$15,ISBLANK(C60)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G60=\"Support\",I_CAPEX!$J$36,IF(G60=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J60,L60)*I_CAPEX!$D$13","v":91.821628566049071},1622.182104666867,null,null,null,{"$f":"IF(OR(G60=\"LED\",G60=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N60)*(1+'I_Global Inputs'!$G$54),IF(G60=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N60)*(1+'I_Global Inputs'!$G$54),\nIF(G60=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N60),\n-PMT(return_on_assests_pct,pole_lifespan,N60))))","v":109.53289036672624},112.68158664826636,115.92079718758048,119.25312396025716,122.68124373979117,126.2079102477677,null,null,null,1622.182104666867,1668.8142965486318,1716.7870045866541,1766.1387640393611,1816.9092179221698,1869.1391488517145,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":15},{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":15},{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":15},{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":15},{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":15},{"$f":"_xlfn.XLOOKUP($H60,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":15},null,null,null,1642.9933555008936,1690.2237997239954,1738.8119578137071,1788.7968594038573,1840.2186560968676,1893.1186537165154]
[null,"150W SON - PARKWAY 1","Major (Cat V)",null,null,"Luminaire","Traditional","150W SON - PARKWAY 1",null,{"$f":"IF(ISBLANK(F61),0,\nIF(OR(F61=\"Luminaire\",F61=\"Smart Controller\",F61=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H61,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F61=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H61,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H61,I_CAPEX!B$49:B$102,0),0))))","v":634.47280767333359},null,{"$f":"IF(OR(C61=$C$15,ISBLANK(C61)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G61=\"Support\",I_CAPEX!$J$36,IF(G61=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J61,L61)*I_CAPEX!$D$13","v":38.068368460400016},672.54117613373364,null,null,null,{"$f":"IF(OR(G61=\"LED\",G61=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N61)*(1+'I_Global Inputs'!$G$54),IF(G61=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N61)*(1+'I_Global Inputs'!$G$54),\nIF(G61=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N61),\n-PMT(return_on_assests_pct,pole_lifespan,N61))))","v":45.41128810423745},46.716707449194274,48.059653139192797,49.441203928410843,50.862469581522333,52.324591765143055,null,null,null,672.54117613373364,691.87443661270845,711.76346226118051,732.22422942850721,753.27317372949221,774.92720324669824,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":46.666666666666664},{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":27.999999999999993},{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":9.3333333333333304},{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H61,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,2119.1934448644142,1308.0678085774393,448.55676263246596,0,0,0]
[null,"150W SON ACTIVE REACTOR","Major (Cat V)",null,null,"Luminaire","Traditional","150W SON ACTIVE REACTOR",null,{"$f":"IF(ISBLANK(F62),0,\nIF(OR(F62=\"Luminaire\",F62=\"Smart Controller\",F62=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H62,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F62=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H62,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H62,I_CAPEX!B$49:B$102,0),0))))","v":799.18710806963225},null,{"$f":"IF(OR(C62=$C$15,ISBLANK(C62)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G62=\"Support\",I_CAPEX!$J$36,IF(G62=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J62,L62)*I_CAPEX!$D$13","v":47.95122648417793},847.13833455381018,null,null,null,{"$f":"IF(OR(G62=\"LED\",G62=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N62)*(1+'I_Global Inputs'!$G$54),IF(G62=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N62)*(1+'I_Global Inputs'!$G$54),\nIF(G62=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N62),\n-PMT(return_on_assests_pct,pole_lifespan,N62))))","v":57.200427780078918},58.844744602639018,60.536329914577365,62.276542523428773,64.066780297801088,65.908481290247593,null,null,null,847.13833455381018,871.49066667093985,896.54304511504324,922.31559382569014,948.82901523694159,976.10460690708976,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2405.833333333333},{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1443.4999999999998},{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":481.16666666666657},{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H62,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,137614.69583423986,84942.388833909412,29128.064077230803,0,0,0]
[null,"150W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","150W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F63),0,\nIF(OR(F63=\"Luminaire\",F63=\"Smart Controller\",F63=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H63,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F63=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H63,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H63,I_CAPEX!B$49:B$102,0),0))))","v":621.29566364162974},null,{"$f":"IF(OR(C63=$C$15,ISBLANK(C63)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G63=\"Support\",I_CAPEX!$J$36,IF(G63=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J63,L63)*I_CAPEX!$D$13","v":37.277739818497786},658.57340346012757,null,null,null,{"$f":"IF(OR(G63=\"LED\",G63=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N63)*(1+'I_Global Inputs'!$G$54),IF(G63=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N63)*(1+'I_Global Inputs'!$G$54),\nIF(G63=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N63),\n-PMT(return_on_assests_pct,pole_lifespan,N63))))","v":44.468156930170139},45.746464476918703,47.06151899716204,48.414376840809418,49.806124724220041,51.237880603134698,null,null,null,658.57340346012757,677.50513820804997,696.98109563287153,717.01692027673255,737.62870640889628,758.83301095386685,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":250},{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":250},{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":208.33333333333334},{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":125.00000000000003},{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":41.666666666666679},{"$f":"_xlfn.XLOOKUP($H63,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,11117.039232542535,11436.616119229675,9804.4831244087582,6051.7971051011782,2075.2551968425023,0]
[null,"150W/250W MBI FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","150W/250W MBI FLOODLIGHT",null,{"$f":"IF(ISBLANK(F64),0,\nIF(OR(F64=\"Luminaire\",F64=\"Smart Controller\",F64=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H64,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F64=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H64,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H64,I_CAPEX!B$49:B$102,0),0))))","v":993.99800543434276},null,{"$f":"IF(OR(C64=$C$15,ISBLANK(C64)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G64=\"Support\",I_CAPEX!$J$36,IF(G64=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J64,L64)*I_CAPEX!$D$13","v":59.639880326060563},1053.6378857604034,null,null,null,{"$f":"IF(OR(G64=\"LED\",G64=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N64)*(1+'I_Global Inputs'!$G$54),IF(G64=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N64)*(1+'I_Global Inputs'!$G$54),\nIF(G64=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N64),\n-PMT(return_on_assests_pct,pole_lifespan,N64))))","v":71.143679057490161},73.188816704761194,75.292745070360212,77.457154186528385,79.683782668158315,81.974419109379255,null,null,null,1053.6378857604034,1083.9263742854116,1115.0855533479639,1147.1404523255264,1180.1168201046323,1214.0411457643083,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":40},{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":40},{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":33.333333333333329},{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":19.999999999999996},{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6.6666666666666652},{"$f":"_xlfn.XLOOKUP($H64,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,2845.7471622996063,2927.5526681904475,2509.7581690120069,1549.1430837305675,531.22521778772193,0]
[null,"250W MBF","Major (Cat V)",null,null,"Luminaire","Traditional","250W MBF",null,{"$f":"IF(ISBLANK(F65),0,\nIF(OR(F65=\"Luminaire\",F65=\"Smart Controller\",F65=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H65,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F65=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H65,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H65,I_CAPEX!B$49:B$102,0),0))))","v":509.28993937214659},null,{"$f":"IF(OR(C65=$C$15,ISBLANK(C65)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G65=\"Support\",I_CAPEX!$J$36,IF(G65=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J65,L65)*I_CAPEX!$D$13","v":30.557396362328795},539.84733573447534,null,null,null,{"$f":"IF(OR(G65=\"LED\",G65=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N65)*(1+'I_Global Inputs'!$G$54),IF(G65=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N65)*(1+'I_Global Inputs'!$G$54),\nIF(G65=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N65),\n-PMT(return_on_assests_pct,pole_lifespan,N65))))","v":36.451541950597921},37.499399212576257,38.577378789900514,39.686346596197204,40.827193437150456,42.000835726063578,null,null,null,539.84733573447534,555.36610176845238,571.33097929224471,587.75479248664794,604.65073418383054,622.03237646480045,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":992.5},{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":595.5},{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":198.5},{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H65,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,36178.155385968435,22330.892231089161,7657.6096897952521,0,0,0]
[null,"250W MBF - PARKWAY 1","Major (Cat V)",null,null,"Luminaire","Traditional","250W MBF - PARKWAY 1",null,{"$f":"IF(ISBLANK(F66),0,\nIF(OR(F66=\"Luminaire\",F66=\"Smart Controller\",F66=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H66,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F66=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H66,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H66,I_CAPEX!B$49:B$102,0),0))))","v":634.47280767333359},null,{"$f":"IF(OR(C66=$C$15,ISBLANK(C66)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G66=\"Support\",I_CAPEX!$J$36,IF(G66=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J66,L66)*I_CAPEX!$D$13","v":38.068368460400016},672.54117613373364,null,null,null,{"$f":"IF(OR(G66=\"LED\",G66=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N66)*(1+'I_Global Inputs'!$G$54),IF(G66=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N66)*(1+'I_Global Inputs'!$G$54),\nIF(G66=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N66),\n-PMT(return_on_assests_pct,pole_lifespan,N66))))","v":45.41128810423745},46.716707449194274,48.059653139192797,49.441203928410843,50.862469581522333,52.324591765143055,null,null,null,672.54117613373364,691.87443661270845,711.76346226118051,732.22422942850721,753.27317372949221,774.92720324669824,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":107.5},{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":64.5},{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":21.5},{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H66,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,4881.7134712055258,3013.2276304730308,1033.2825424926452,0,0,0]
[null,"250W SON","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON",null,{"$f":"IF(ISBLANK(F67),0,\nIF(OR(F67=\"Luminaire\",F67=\"Smart Controller\",F67=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H67,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F67=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H67,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H67,I_CAPEX!B$49:B$102,0),0))))","v":519.83165459750967},null,{"$f":"IF(OR(C67=$C$15,ISBLANK(C67)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G67=\"Support\",I_CAPEX!$J$36,IF(G67=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J67,L67)*I_CAPEX!$D$13","v":31.189899275850578},551.02155387336029,null,null,null,{"$f":"IF(OR(G67=\"LED\",G67=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N67)*(1+'I_Global Inputs'!$G$54),IF(G67=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N67)*(1+'I_Global Inputs'!$G$54),\nIF(G67=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N67),\n-PMT(return_on_assests_pct,pole_lifespan,N67))))","v":37.206046889851777},38.275593590396724,39.375886103525126,40.507808266278353,41.6722693229923,42.870204655670271,null,null,null,551.02155387336029,566.8615404921793,583.15687259489209,599.9206398080679,617.16630804030751,634.90773029906575,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":7494.166666666667},{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4496.5000000000009},{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1498.8333333333337},{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H67,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,278828.31640036422,172106.20657921891,59017.890621500257,0,0,0]
[null,"250W SON - PARKVILLE","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON - PARKVILLE",null,{"$f":"IF(ISBLANK(F68),0,\nIF(OR(F68=\"Luminaire\",F68=\"Smart Controller\",F68=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H68,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F68=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H68,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H68,I_CAPEX!B$49:B$102,0),0))))","v":1658.8639846979947},null,{"$f":"IF(OR(C68=$C$15,ISBLANK(C68)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G68=\"Support\",I_CAPEX!$J$36,IF(G68=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J68,L68)*I_CAPEX!$D$13","v":99.531839081879681},1758.3958237798745,null,null,null,{"$f":"IF(OR(G68=\"LED\",G68=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N68)*(1+'I_Global Inputs'!$G$54),IF(G68=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N68)*(1+'I_Global Inputs'!$G$54),\nIF(G68=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N68),\n-PMT(return_on_assests_pct,pole_lifespan,N68))))","v":118.73030557623075},122.14339611389784,125.65460134066453,129.26674171854637,132.98271878820324,136.8055174996733,null,null,null,1758.3958237798745,1808.9436945908624,1860.9446439459246,1914.4404428874682,1969.4740632326223,2026.0897120914065,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":11},{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11},{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":11},{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":11},{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":11},{"$f":"_xlfn.XLOOKUP($H68,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":11},null,null,null,1306.0333613385383,1343.5773572528763,1382.2006147473098,1421.93415890401,1462.8099066702357,1504.8606924964063]
[null,"250W SON - PARKWAY 1","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON - PARKWAY 1",null,{"$f":"IF(ISBLANK(F69),0,\nIF(OR(F69=\"Luminaire\",F69=\"Smart Controller\",F69=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H69,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F69=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H69,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H69,I_CAPEX!B$49:B$102,0),0))))","v":634.47280767333359},null,{"$f":"IF(OR(C69=$C$15,ISBLANK(C69)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G69=\"Support\",I_CAPEX!$J$36,IF(G69=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J69,L69)*I_CAPEX!$D$13","v":38.068368460400016},672.54117613373364,null,null,null,{"$f":"IF(OR(G69=\"LED\",G69=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N69)*(1+'I_Global Inputs'!$G$54),IF(G69=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N69)*(1+'I_Global Inputs'!$G$54),\nIF(G69=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N69),\n-PMT(return_on_assests_pct,pole_lifespan,N69))))","v":45.41128810423745},46.716707449194274,48.059653139192797,49.441203928410843,50.862469581522333,52.324591765143055,null,null,null,672.54117613373364,691.87443661270845,711.76346226118051,732.22422942850721,753.27317372949221,774.92720324669824,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":37},{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":37},{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":37},{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":37},{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":37},{"$f":"_xlfn.XLOOKUP($H69,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":37},null,null,null,1680.2176598567855,1728.5181756201882,1778.2071661501334,1829.3245453512011,1881.9113745163263,1936.0098953102929]
[null,"250W SON ACTIVE REACTOR","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON ACTIVE REACTOR",null,{"$f":"IF(ISBLANK(F70),0,\nIF(OR(F70=\"Luminaire\",F70=\"Smart Controller\",F70=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H70,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F70=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H70,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H70,I_CAPEX!B$49:B$102,0),0))))","v":799.18710806963225},null,{"$f":"IF(OR(C70=$C$15,ISBLANK(C70)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G70=\"Support\",I_CAPEX!$J$36,IF(G70=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J70,L70)*I_CAPEX!$D$13","v":47.95122648417793},847.13833455381018,null,null,null,{"$f":"IF(OR(G70=\"LED\",G70=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N70)*(1+'I_Global Inputs'!$G$54),IF(G70=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N70)*(1+'I_Global Inputs'!$G$54),\nIF(G70=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N70),\n-PMT(return_on_assests_pct,pole_lifespan,N70))))","v":57.200427780078918},58.844744602639018,60.536329914577365,62.276542523428773,64.066780297801088,65.908481290247593,null,null,null,847.13833455381018,871.49066667093985,896.54304511504324,922.31559382569014,948.82901523694159,976.10460690708976,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3182.5},{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1909.5},{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":636.5},{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H70,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,182040.36141010115,112364.0398187392,38531.37399062849,0,0,0]
[null,"250W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F71),0,\nIF(OR(F71=\"Luminaire\",F71=\"Smart Controller\",F71=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H71,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F71=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H71,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H71,I_CAPEX!B$49:B$102,0),0))))","v":621.29566364162974},null,{"$f":"IF(OR(C71=$C$15,ISBLANK(C71)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G71=\"Support\",I_CAPEX!$J$36,IF(G71=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J71,L71)*I_CAPEX!$D$13","v":37.277739818497786},658.57340346012757,null,null,null,{"$f":"IF(OR(G71=\"LED\",G71=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N71)*(1+'I_Global Inputs'!$G$54),IF(G71=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N71)*(1+'I_Global Inputs'!$G$54),\nIF(G71=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N71),\n-PMT(return_on_assests_pct,pole_lifespan,N71))))","v":44.468156930170139},45.746464476918703,47.06151899716204,48.414376840809418,49.806124724220041,51.237880603134698,null,null,null,658.57340346012757,677.50513820804997,696.98109563287153,717.01692027673255,737.62870640889628,758.83301095386685,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1061},{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1061},{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":884.16666666666663},{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":530.49999999999989},{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":176.83333333333329},{"$f":"_xlfn.XLOOKUP($H71,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,47180.714502910516,48536.998810010744,41610.226379990767,25683.82691404939,8807.383055399574,0]
[null,"250W SON GEC 'BOSTON 3'","Major (Cat V)",null,null,"Luminaire","Traditional","250W SON GEC 'BOSTON 3'",null,{"$f":"IF(ISBLANK(F72),0,\nIF(OR(F72=\"Luminaire\",F72=\"Smart Controller\",F72=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H72,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F72=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H72,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H72,I_CAPEX!B$49:B$102,0),0))))","v":1420.0150719793296},null,{"$f":"IF(OR(C72=$C$15,ISBLANK(C72)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G72=\"Support\",I_CAPEX!$J$36,IF(G72=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J72,L72)*I_CAPEX!$D$13","v":85.200904318759768},1505.2159762980893,null,null,null,{"$f":"IF(OR(G72=\"LED\",G72=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N72)*(1+'I_Global Inputs'!$G$54),IF(G72=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N72)*(1+'I_Global Inputs'!$G$54),\nIF(G72=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N72),\n-PMT(return_on_assests_pct,pole_lifespan,N72))))","v":101.63510991508653},104.55677199843068,107.56242188221486,110.65447392868276,113.83541190474172,117.10779097710967,null,null,null,1505.2159762980893,1548.4857917080215,1592.9994664411945,1638.7927572024005,1685.9024485794994,1734.3663825915451,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":7},{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":7},{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":7},{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":7},{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":7},{"$f":"_xlfn.XLOOKUP($H72,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":7},null,null,null,711.44576940560569,731.89740398901472,752.93695317550407,774.58131750077928,796.84788333319204,819.75453683976775]
[null,"2X14W TF - T5 PIERLIGHT","Minor (Cat P)",null,null,"Luminaire","Traditional","2X14W TF - T5 PIERLIGHT",null,{"$f":"IF(ISBLANK(F73),0,\nIF(OR(F73=\"Luminaire\",F73=\"Smart Controller\",F73=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H73,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F73=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H73,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H73,I_CAPEX!B$49:B$102,0),0))))","v":468.1113642730719},null,{"$f":"IF(OR(C73=$C$15,ISBLANK(C73)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G73=\"Support\",I_CAPEX!$J$36,IF(G73=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J73,L73)*I_CAPEX!$D$13","v":28.086681856384313},496.1980461294562,null,null,null,{"$f":"IF(OR(G73=\"LED\",G73=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N73)*(1+'I_Global Inputs'!$G$54),IF(G73=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N73)*(1+'I_Global Inputs'!$G$54),\nIF(G73=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N73),\n-PMT(return_on_assests_pct,pole_lifespan,N73))))","v":33.504257031637557},34.467389924215077,35.458209596054374,36.477511947442729,37.52611575808077,38.604863344787447,null,null,null,496.1980461294562,510.46204425389453,525.13608357877911,540.2319513873523,555.76177380696822,571.73802554970257,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H73,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"2x14W TF - T5 PIERLITE M","Minor (Cat P)",null,null,"Luminaire","Traditional","2x14W TF - T5 PIERLITE M",null,{"$f":"IF(ISBLANK(F74),0,\nIF(OR(F74=\"Luminaire\",F74=\"Smart Controller\",F74=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H74,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F74=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H74,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H74,I_CAPEX!B$49:B$102,0),0))))","v":468.1113642730719},null,{"$f":"IF(OR(C74=$C$15,ISBLANK(C74)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G74=\"Support\",I_CAPEX!$J$36,IF(G74=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J74,L74)*I_CAPEX!$D$13","v":28.086681856384313},496.1980461294562,null,null,null,{"$f":"IF(OR(G74=\"LED\",G74=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N74)*(1+'I_Global Inputs'!$G$54),IF(G74=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N74)*(1+'I_Global Inputs'!$G$54),\nIF(G74=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N74),\n-PMT(return_on_assests_pct,pole_lifespan,N74))))","v":33.504257031637557},34.467389924215077,35.458209596054374,36.477511947442729,37.52611575808077,38.604863344787447,null,null,null,496.1980461294562,510.46204425389453,525.13608357877911,540.2319513873523,555.76177380696822,571.73802554970257,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H74,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"2x250W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","2x250W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F75),0,\nIF(OR(F75=\"Luminaire\",F75=\"Smart Controller\",F75=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H75,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F75=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H75,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H75,I_CAPEX!B$49:B$102,0),0))))","v":904.60426032326359},null,{"$f":"IF(OR(C75=$C$15,ISBLANK(C75)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G75=\"Support\",I_CAPEX!$J$36,IF(G75=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J75,L75)*I_CAPEX!$D$13","v":54.276255619395812},958.88051594265937,null,null,null,{"$f":"IF(OR(G75=\"LED\",G75=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N75)*(1+'I_Global Inputs'!$G$54),IF(G75=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N75)*(1+'I_Global Inputs'!$G$54),\nIF(G75=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N75),\n-PMT(return_on_assests_pct,pole_lifespan,N75))))","v":64.74547717261747},66.606688380843664,68.521403050823508,70.491159224240263,72.517539156219513,74.602170586314529,null,null,null,958.88051594265937,986.44505390820825,1014.8019781415156,1043.9740670398874,1073.9847538017093,1104.8581452497406,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":5.833333333333333},{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3.4999999999999991},{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1.1666666666666663},{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H75,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,377.68195017360188,233.12340933295278,79.9416368926274,0,0,0]
[null,"2x400W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","2x400W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F76),0,\nIF(OR(F76=\"Luminaire\",F76=\"Smart Controller\",F76=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H76,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F76=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H76,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H76,I_CAPEX!B$49:B$102,0),0))))","v":1878.1580156736106},null,{"$f":"IF(OR(C76=$C$15,ISBLANK(C76)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G76=\"Support\",I_CAPEX!$J$36,IF(G76=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J76,L76)*I_CAPEX!$D$13","v":112.68948094041663},1990.8474966140272,null,null,null,{"$f":"IF(OR(G76=\"LED\",G76=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N76)*(1+'I_Global Inputs'!$G$54),IF(G76=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N76)*(1+'I_Global Inputs'!$G$54),\nIF(G76=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N76),\n-PMT(return_on_assests_pct,pole_lifespan,N76))))","v":134.42589457505903},138.29017965850801,142.2655497323405,146.35519811040942,150.56240990342812,154.89056465781647,null,null,null,1990.8474966140272,2048.0775586411892,2106.9527893742429,2167.5204817913013,2229.8292883819795,2293.9292602287046,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6.666666666666667},{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4.0000000000000009},{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1.3333333333333337},{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H76,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,896.17263050039355,553.16071863403215,189.68739964312073,0,0,0]
[null,"2x80W MBF - BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","Traditional","2x80W MBF - BOURKE HILL",null,{"$f":"IF(ISBLANK(F77),0,\nIF(OR(F77=\"Luminaire\",F77=\"Smart Controller\",F77=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H77,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F77=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H77,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H77,I_CAPEX!B$49:B$102,0),0))))","v":963.9014084659309},null,{"$f":"IF(OR(C77=$C$15,ISBLANK(C77)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G77=\"Support\",I_CAPEX!$J$36,IF(G77=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J77,L77)*I_CAPEX!$D$13","v":57.834084507955851},1021.7354929738867,null,null,null,{"$f":"IF(OR(G77=\"LED\",G77=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N77)*(1+'I_Global Inputs'!$G$54),IF(G77=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N77)*(1+'I_Global Inputs'!$G$54),\nIF(G77=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N77),\n-PMT(return_on_assests_pct,pole_lifespan,N77))))","v":68.98956745592038},70.972781756083748,73.013006689961927,75.111881118446689,77.271091014079843,79.492370815352132,null,null,null,1021.7354929738867,1051.1068967291712,1081.3226279689059,1112.4069582228728,1144.3848567443908,1177.2820105674812,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3.3333333333333335},{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2.0000000000000004},{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0.66666666666666685},{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H77,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,229.96522485306795,141.94556351216752,48.675337793307968,0,0,0]
[null,"400W MBF","Major (Cat V)",null,null,"Luminaire","Traditional","400W MBF",null,{"$f":"IF(ISBLANK(F78),0,\nIF(OR(F78=\"Luminaire\",F78=\"Smart Controller\",F78=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H78,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F78=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H78,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H78,I_CAPEX!B$49:B$102,0),0))))","v":392.93575757220117},null,{"$f":"IF(OR(C78=$C$15,ISBLANK(C78)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G78=\"Support\",I_CAPEX!$J$36,IF(G78=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J78,L78)*I_CAPEX!$D$13","v":23.576145454332071},416.51190302653322,null,null,null,{"$f":"IF(OR(G78=\"LED\",G78=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N78)*(1+'I_Global Inputs'!$G$54),IF(G78=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N78)*(1+'I_Global Inputs'!$G$54),\nIF(G78=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N78),\n-PMT(return_on_assests_pct,pole_lifespan,N78))))","v":28.123693683583511},28.9321537673829,29.76385431576886,30.619463412676549,31.499668347171148,32.405176165529738,null,null,null,416.51190302653322,428.48519685531767,440.80268196427608,453.47425267647799,466.51008774296832,479.9206585190999,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":411.66666666666669},{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":247.00000000000006},{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":82.333333333333357},{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H78,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,11577.587233075212,7146.2419805435775,2450.5573386649703,0,0,0]
[null,"400W MBF - B2229","Major (Cat V)",null,null,"Luminaire","Traditional","400W MBF - B2229",null,{"$f":"IF(ISBLANK(F79),0,\nIF(OR(F79=\"Luminaire\",F79=\"Smart Controller\",F79=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H79,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F79=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H79,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H79,I_CAPEX!B$49:B$102,0),0))))","v":392.93575757220117},null,{"$f":"IF(OR(C79=$C$15,ISBLANK(C79)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G79=\"Support\",I_CAPEX!$J$36,IF(G79=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J79,L79)*I_CAPEX!$D$13","v":23.576145454332071},416.51190302653322,null,null,null,{"$f":"IF(OR(G79=\"LED\",G79=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N79)*(1+'I_Global Inputs'!$G$54),IF(G79=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N79)*(1+'I_Global Inputs'!$G$54),\nIF(G79=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N79),\n-PMT(return_on_assests_pct,pole_lifespan,N79))))","v":28.123693683583511},28.9321537673829,29.76385431576886,30.619463412676549,31.499668347171148,32.405176165529738,null,null,null,416.51190302653322,428.48519685531767,440.80268196427608,453.47425267647799,466.51008774296832,479.9206585190999,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":70.833333333333343},{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":42.500000000000007},{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":14.16666666666667},{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H79,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,1992.0949692538322,1229.6165351137734,421.65460280672562,0,0,0]
[null,"400W MBF - PARKWAY 1","Major (Cat V)",null,null,"Luminaire","Traditional","400W MBF - PARKWAY 1",null,{"$f":"IF(ISBLANK(F80),0,\nIF(OR(F80=\"Luminaire\",F80=\"Smart Controller\",F80=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H80,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F80=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H80,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H80,I_CAPEX!B$49:B$102,0),0))))","v":864.22101710471452},null,{"$f":"IF(OR(C80=$C$15,ISBLANK(C80)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G80=\"Support\",I_CAPEX!$J$36,IF(G80=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J80,L80)*I_CAPEX!$D$13","v":51.853261026282873},916.07427813099741,null,null,null,{"$f":"IF(OR(G80=\"LED\",G80=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N80)*(1+'I_Global Inputs'!$G$54),IF(G80=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N80)*(1+'I_Global Inputs'!$G$54),\nIF(G80=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N80),\n-PMT(return_on_assests_pct,pole_lifespan,N80))))","v":61.855116750228483},63.633239973797131,65.4624781635045,67.34430069994734,69.280219203393131,71.271788748026239,null,null,null,916.07427813099741,942.40828304503054,969.4993006068014,997.36909234292557,1026.0400453495415,1055.5351902752959,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":60.833333333333336},{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":36.500000000000007},{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":12.16666666666667},{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H80,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,3762.8529356388995,2322.6132590435959,796.46015098930491,0,0,0]
[null,"400W MBF FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","400W MBF FLOODLIGHT",null,{"$f":"IF(ISBLANK(F81),0,\nIF(OR(F81=\"Luminaire\",F81=\"Smart Controller\",F81=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H81,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F81=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H81,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H81,I_CAPEX!B$49:B$102,0),0))))","v":956.34177176936066},null,{"$f":"IF(OR(C81=$C$15,ISBLANK(C81)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G81=\"Support\",I_CAPEX!$J$36,IF(G81=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J81,L81)*I_CAPEX!$D$13","v":57.380506306161635},1013.7222780755224,null,null,null,{"$f":"IF(OR(G81=\"LED\",G81=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N81)*(1+'I_Global Inputs'!$G$54),IF(G81=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N81)*(1+'I_Global Inputs'!$G$54),\nIF(G81=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N81),\n-PMT(return_on_assests_pct,pole_lifespan,N81))))","v":68.448499602673536},70.416160051095432,72.440384013148133,74.522797496548989,76.665073251180516,78.868932112767936,null,null,null,1013.7222780755224,1042.8633292867521,1072.8420861339946,1103.682629791519,1135.4097336850602,1168.0488833916825,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":28},{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":28},{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":23.333333333333332},{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":13.999999999999996},{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":4.6666666666666652},{"$f":"_xlfn.XLOOKUP($H81,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,1916.5579888748589,1971.6524814306722,1690.2756269734564,1043.3191649516855,357.77034183884228,0]
[null,"400W MBI FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","400W MBI FLOODLIGHT",null,{"$f":"IF(ISBLANK(F82),0,\nIF(OR(F82=\"Luminaire\",F82=\"Smart Controller\",F82=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H82,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F82=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H82,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H82,I_CAPEX!B$49:B$102,0),0))))","v":736.99098823998986},null,{"$f":"IF(OR(C82=$C$15,ISBLANK(C82)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G82=\"Support\",I_CAPEX!$J$36,IF(G82=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J82,L82)*I_CAPEX!$D$13","v":44.219459294399392},781.21044753438923,null,null,null,{"$f":"IF(OR(G82=\"LED\",G82=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N82)*(1+'I_Global Inputs'!$G$54),IF(G82=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N82)*(1+'I_Global Inputs'!$G$54),\nIF(G82=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N82),\n-PMT(return_on_assests_pct,pole_lifespan,N82))))","v":52.748848638481171},54.265197773498272,55.825136764192145,57.429918669949991,59.08083257133422,60.779204605568111,null,null,null,781.21044753438923,803.66757820095165,826.77027462942465,850.53709462931374,874.98712948372861,900.14001928492587,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":53},{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":53},{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":44.166666666666664},{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":26.499999999999993},{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":8.8333333333333304},{"$f":"_xlfn.XLOOKUP($H82,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,2795.6889778395021,2876.0554819954086,{"$f":"IFERROR(T82*AM82,0)","v":2465.610207085153},{"$f":"IFERROR(U82*AN82,0)","v":1521.8928447536744},{"$f":"IFERROR(V82*AO82,0)","v":521.88068771345206},{"$f":"IFERROR(W82*AP82,0)","v":0}]
[null,{"$f":"H83","v":"400W SON"},"Major (Cat V)",null,null,{"$f":"IF(OR(G83=\"Bracket\",G83=\"Support\",G83=\"Smart Controller\"),G83,\"Luminaire\")","v":"Luminaire"},"Traditional","400W SON",null,{"$f":"IF(ISBLANK(F83),0,\nIF(OR(F83=\"Luminaire\",F83=\"Smart Controller\",F83=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H83,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F83=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H83,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H83,I_CAPEX!B$49:B$102,0),0))))","v":571.2225163211549},null,{"$f":"IF(OR(C83=$C$15,ISBLANK(C83)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G83=\"Support\",I_CAPEX!$J$36,IF(G83=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J83,L83)*I_CAPEX!$D$13","v":34.273350979269296},{"$f":"SUM(J83:M83)","v":605.49586730042415},null,null,null,{"$f":"IF(OR(G83=\"LED\",G83=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N83)*(1+'I_Global Inputs'!$G$54),IF(G83=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N83)*(1+'I_Global Inputs'!$G$54),\nIF(G83=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N83),\n-PMT(return_on_assests_pct,pole_lifespan,N83))))","v":40.884258468714322},{"$f":"R83*(1+CPIFY25)","v":42.059541182271495},{"$f":"S83*(1+CPIFY26)","v":43.268609257445128},{"$f":"T83*(1+CPIFY27)","v":44.512433907923963},{"$f":"U83*(1+CPIFY28)","v":45.792014266471291},{"$f":"V83*(1+CPIFY29)","v":47.108378187502915},null,null,null,{"$f":"N83","v":605.49586730042415},{"$f":"AA83*(1+CPIFY25)","v":622.9018042703475},{"$f":"AB83*(1+CPIFY26)","v":640.80810244529721},{"$f":"AC83*(1+CPIFY27)","v":659.22914549998893},{"$f":"AD83*(1+CPIFY28)","v":678.17973059063161},{"$f":"AE83*(1+CPIFY29)","v":697.67508024110782},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":559.16666666666674},{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":335.50000000000006},{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":111.83333333333336},{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H83,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,22861.114527089427,{"$f":"IFERROR(S83*AL83,0)","v":14110.976066652089},4838.8728019576147,0,0,0]
[null,"400W SON - PARKWAY 1","Major (Cat V)",null,null,"Luminaire","Traditional","400W SON - PARKWAY 1",null,{"$f":"IF(ISBLANK(F84),0,\nIF(OR(F84=\"Luminaire\",F84=\"Smart Controller\",F84=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H84,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F84=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H84,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H84,I_CAPEX!B$49:B$102,0),0))))","v":634.47280767333359},null,{"$f":"IF(OR(C84=$C$15,ISBLANK(C84)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G84=\"Support\",I_CAPEX!$J$36,IF(G84=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J84,L84)*I_CAPEX!$D$13","v":38.068368460400016},672.54117613373364,null,null,null,{"$f":"IF(OR(G84=\"LED\",G84=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N84)*(1+'I_Global Inputs'!$G$54),IF(G84=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N84)*(1+'I_Global Inputs'!$G$54),\nIF(G84=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N84),\n-PMT(return_on_assests_pct,pole_lifespan,N84))))","v":45.41128810423745},46.716707449194274,48.059653139192797,49.441203928410843,50.862469581522333,52.324591765143055,null,null,null,672.54117613373364,691.87443661270845,711.76346226118051,732.22422942850721,753.27317372949221,774.92720324669824,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":4.1666666666666661},{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2.4999999999999996},{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0.83333333333333315},{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H84,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,189.21370043432267,116.79176862298567,40.04971094932732,0,0,0]
[null,"400W SON ACTIVE REACTOR","Major (Cat V)",null,null,"Luminaire","Traditional","400W SON ACTIVE REACTOR",null,{"$f":"IF(ISBLANK(F85),0,\nIF(OR(F85=\"Luminaire\",F85=\"Smart Controller\",F85=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H85,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F85=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H85,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H85,I_CAPEX!B$49:B$102,0),0))))","v":904.60426032326359},null,{"$f":"IF(OR(C85=$C$15,ISBLANK(C85)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G85=\"Support\",I_CAPEX!$J$36,IF(G85=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J85,L85)*I_CAPEX!$D$13","v":54.276255619395812},958.88051594265937,null,null,null,{"$f":"IF(OR(G85=\"LED\",G85=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N85)*(1+'I_Global Inputs'!$G$54),IF(G85=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N85)*(1+'I_Global Inputs'!$G$54),\nIF(G85=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N85),\n-PMT(return_on_assests_pct,pole_lifespan,N85))))","v":64.74547717261747},66.606688380843664,68.521403050823508,70.491159224240263,72.517539156219513,74.602170586314529,null,null,null,958.88051594265937,986.44505390820825,1014.8019781415156,1043.9740670398874,1073.9847538017093,1104.8581452497406,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":335.83333333333331},{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":201.49999999999994},{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":67.166666666666643},{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H85,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,21743.689417137364,13421.247708739995,4602.3542382469777,0,0,0]
[null,"400W SON FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","400W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F86),0,\nIF(OR(F86=\"Luminaire\",F86=\"Smart Controller\",F86=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H86,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F86=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H86,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H86,I_CAPEX!B$49:B$102,0),0))))","v":621.29566364162974},null,{"$f":"IF(OR(C86=$C$15,ISBLANK(C86)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G86=\"Support\",I_CAPEX!$J$36,IF(G86=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J86,L86)*I_CAPEX!$D$13","v":37.277739818497786},658.57340346012757,null,null,null,{"$f":"IF(OR(G86=\"LED\",G86=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N86)*(1+'I_Global Inputs'!$G$54),IF(G86=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N86)*(1+'I_Global Inputs'!$G$54),\nIF(G86=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N86),\n-PMT(return_on_assests_pct,pole_lifespan,N86))))","v":44.468156930170139},45.746464476918703,47.06151899716204,48.414376840809418,49.806124724220041,51.237880603134698,null,null,null,658.57340346012757,677.50513820804997,696.98109563287153,717.01692027673255,737.62870640889628,758.83301095386685,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":351},{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":351},{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":292.5},{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":175.5},{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":58.5},{"$f":"_xlfn.XLOOKUP($H86,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,15608.323082489718,16057.009031398466,13765.494306669896,8496.7231355620534,2913.6582963668725,0]
[null,"42W MBF SYLVANIA SUB ECO","Minor (Cat P)",null,null,"Luminaire","Traditional","42W MBF SYLVANIA SUB ECO",null,{"$f":"IF(ISBLANK(F87),0,\nIF(OR(F87=\"Luminaire\",F87=\"Smart Controller\",F87=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H87,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F87=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H87,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H87,I_CAPEX!B$49:B$102,0),0))))","v":430.22707518192323},null,{"$f":"IF(OR(C87=$C$15,ISBLANK(C87)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G87=\"Support\",I_CAPEX!$J$36,IF(G87=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J87,L87)*I_CAPEX!$D$13","v":25.813624510915393},456.04069969283864,null,null,null,{"$f":"IF(OR(G87=\"LED\",G87=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N87)*(1+'I_Global Inputs'!$G$54),IF(G87=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N87)*(1+'I_Global Inputs'!$G$54),\nIF(G87=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N87),\n-PMT(return_on_assests_pct,pole_lifespan,N87))))","v":30.792754906194023},31.677941378922792,32.588573937715928,33.525384070588608,34.489124293336658,35.480568754013404,null,null,null,456.04069969283864,469.15031134050133,482.63677952239067,496.51093757600023,510.78393026025492,525.46722270781254,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H87,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"4x250W SON","Major (Cat V)",null,null,"Luminaire","Traditional","4x250W SON",null,{"$f":"IF(ISBLANK(F88),0,\nIF(OR(F88=\"Luminaire\",F88=\"Smart Controller\",F88=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H88,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F88=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H88,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H88,I_CAPEX!B$49:B$102,0),0))))","v":1027.5206598509974},null,{"$f":"IF(OR(C88=$C$15,ISBLANK(C88)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G88=\"Support\",I_CAPEX!$J$36,IF(G88=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J88,L88)*I_CAPEX!$D$13","v":61.651239591059841},1089.1718994420573,null,null,null,{"$f":"IF(OR(G88=\"LED\",G88=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N88)*(1+'I_Global Inputs'!$G$54),IF(G88=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N88)*(1+'I_Global Inputs'!$G$54),\nIF(G88=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N88),\n-PMT(return_on_assests_pct,pole_lifespan,N88))))","v":73.543004764317416},75.65711482623027,77.831998327686492,80.069402297386446,82.371123985135384,84.739012305528547,null,null,null,1089.1718994420573,1120.4818694268629,1152.6918940503822,1185.8278468076412,1219.9163449682285,1254.9847709572714,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H88,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"4x600W SON","Major (Cat V)",null,null,"Luminaire","Traditional","4x600W SON",null,{"$f":"IF(ISBLANK(F89),0,\nIF(OR(F89=\"Luminaire\",F89=\"Smart Controller\",F89=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H89,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F89=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H89,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H89,I_CAPEX!B$49:B$102,0),0))))","v":1602.9928940035702},null,{"$f":"IF(OR(C89=$C$15,ISBLANK(C89)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G89=\"Support\",I_CAPEX!$J$36,IF(G89=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J89,L89)*I_CAPEX!$D$13","v":96.179573640214215},1699.1724676437843,null,null,null,{"$f":"IF(OR(G89=\"LED\",G89=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N89)*(1+'I_Global Inputs'!$G$54),IF(G89=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N89)*(1+'I_Global Inputs'!$G$54),\nIF(G89=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N89),\n-PMT(return_on_assests_pct,pole_lifespan,N89))))","v":114.73142939818531},118.02956591144937,121.42251257845408,124.91299486711628,128.50381659324148,132.19786217275782,null,null,null,1699.1724676437843,1748.01786935511,1798.267409441894,1849.9614520839434,1903.1415217932952,1957.8503367698013,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3},{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3},{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2.5},{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1.5},{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.5},{"$f":"_xlfn.XLOOKUP($H89,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,344.19428819455595,354.0886977343481,303.55628144613519,187.36949230067444,64.251908296620741,0]
[null,"50W MBF","Minor (Cat P)",null,null,"Luminaire","Traditional","50W MBF",null,{"$f":"IF(ISBLANK(F90),0,\nIF(OR(F90=\"Luminaire\",F90=\"Smart Controller\",F90=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H90,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F90=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H90,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H90,I_CAPEX!B$49:B$102,0),0))))","v":324.80992292829205},null,{"$f":"IF(OR(C90=$C$15,ISBLANK(C90)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G90=\"Support\",I_CAPEX!$J$36,IF(G90=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J90,L90)*I_CAPEX!$D$13","v":19.488595375697521},344.29851830398957,null,null,null,{"$f":"IF(OR(G90=\"LED\",G90=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N90)*(1+'I_Global Inputs'!$G$54),IF(G90=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N90)*(1+'I_Global Inputs'!$G$54),\nIF(G90=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N90),\n-PMT(return_on_assests_pct,pole_lifespan,N90))))","v":23.247705513655479},23.915997600718157,24.603500801469806,25.310767369777135,26.038365434918255,26.786879457946501,null,null,null,344.29851830398957,354.19592410323315,364.3778464959185,374.85246436180319,385.62819169548732,396.71368436516195,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H90,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"50W MBF - BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","Traditional","50W MBF - BOURKE HILL",null,{"$f":"IF(ISBLANK(F91),0,\nIF(OR(F91=\"Luminaire\",F91=\"Smart Controller\",F91=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H91,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F91=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H91,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H91,I_CAPEX!B$49:B$102,0),0))))","v":963.9014084659309},null,{"$f":"IF(OR(C91=$C$15,ISBLANK(C91)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G91=\"Support\",I_CAPEX!$J$36,IF(G91=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J91,L91)*I_CAPEX!$D$13","v":57.834084507955851},1021.7354929738867,null,null,null,{"$f":"IF(OR(G91=\"LED\",G91=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N91)*(1+'I_Global Inputs'!$G$54),IF(G91=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N91)*(1+'I_Global Inputs'!$G$54),\nIF(G91=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N91),\n-PMT(return_on_assests_pct,pole_lifespan,N91))))","v":68.98956745592038},70.972781756083748,73.013006689961927,75.111881118446689,77.271091014079843,79.492370815352132,null,null,null,1021.7354929738867,1051.1068967291712,1081.3226279689059,1112.4069582228728,1144.3848567443908,1177.2820105674812,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":16},{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":16},{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":13.333333333333334},{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":8.0000000000000018},{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2.6666666666666674},{"$f":"_xlfn.XLOOKUP($H91,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,1103.8330792947261,1135.56450809734,973.5067558661591,600.89504894757363,206.05624270421296,0]
[null,"50W MBF - NOSTALGIA","Minor (Cat P)",null,null,"Luminaire","Traditional","50W MBF - NOSTALGIA",null,{"$f":"IF(ISBLANK(F92),0,\nIF(OR(F92=\"Luminaire\",F92=\"Smart Controller\",F92=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H92,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F92=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H92,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H92,I_CAPEX!B$49:B$102,0),0))))","v":963.9014084659309},null,{"$f":"IF(OR(C92=$C$15,ISBLANK(C92)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G92=\"Support\",I_CAPEX!$J$36,IF(G92=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J92,L92)*I_CAPEX!$D$13","v":57.834084507955851},1021.7354929738867,null,null,null,{"$f":"IF(OR(G92=\"LED\",G92=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N92)*(1+'I_Global Inputs'!$G$54),IF(G92=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N92)*(1+'I_Global Inputs'!$G$54),\nIF(G92=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N92),\n-PMT(return_on_assests_pct,pole_lifespan,N92))))","v":68.98956745592038},70.972781756083748,73.013006689961927,75.111881118446689,77.271091014079843,79.492370815352132,null,null,null,1021.7354929738867,1051.1068967291712,1081.3226279689059,1112.4069582228728,1144.3848567443908,1177.2820105674812,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H92,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"50W MBF - PLAIN","Minor (Cat P)",null,null,"Luminaire","Traditional","50W MBF - PLAIN",null,{"$f":"IF(ISBLANK(F93),0,\nIF(OR(F93=\"Luminaire\",F93=\"Smart Controller\",F93=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H93,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F93=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H93,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H93,I_CAPEX!B$49:B$102,0),0))))","v":324.80992292829205},null,{"$f":"IF(OR(C93=$C$15,ISBLANK(C93)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G93=\"Support\",I_CAPEX!$J$36,IF(G93=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J93,L93)*I_CAPEX!$D$13","v":19.488595375697521},344.29851830398957,null,null,null,{"$f":"IF(OR(G93=\"LED\",G93=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N93)*(1+'I_Global Inputs'!$G$54),IF(G93=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N93)*(1+'I_Global Inputs'!$G$54),\nIF(G93=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N93),\n-PMT(return_on_assests_pct,pole_lifespan,N93))))","v":23.247705513655479},23.915997600718157,24.603500801469806,25.310767369777135,26.038365434918255,26.786879457946501,null,null,null,344.29851830398957,354.19592410323315,364.3778464959185,374.85246436180319,385.62819169548732,396.71368436516195,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":58},{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":58},{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":58},{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":58},{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":58},{"$f":"_xlfn.XLOOKUP($H93,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":58},null,null,null,1348.3669197920178,1387.127860841653,1427.0030464852489,1468.0245074470738,1510.2251952252589,1553.6390085608971]
[null,"50W SON","Minor (Cat P)",null,null,"Luminaire","Traditional","50W SON",null,{"$f":"IF(ISBLANK(F94),0,\nIF(OR(F94=\"Luminaire\",F94=\"Smart Controller\",F94=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H94,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F94=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H94,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H94,I_CAPEX!B$49:B$102,0),0))))","v":314.26820770292892},null,{"$f":"IF(OR(C94=$C$15,ISBLANK(C94)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G94=\"Support\",I_CAPEX!$J$36,IF(G94=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J94,L94)*I_CAPEX!$D$13","v":18.856092462175734},333.12430016510467,null,null,null,{"$f":"IF(OR(G94=\"LED\",G94=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N94)*(1+'I_Global Inputs'!$G$54),IF(G94=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N94)*(1+'I_Global Inputs'!$G$54),\nIF(G94=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N94),\n-PMT(return_on_assests_pct,pole_lifespan,N94))))","v":22.493200574401627},23.139803222897694,23.804993487845195,24.48930569969599,25.193289549076415,25.917510528339808,null,null,null,333.12430016510467,342.70048537950635,352.55195319327129,362.68661704038345,373.11261783901057,383.83833053089694,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H94,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"50W SON - NOSTALGIA","Minor (Cat P)",null,null,"Luminaire","Traditional","50W SON - NOSTALGIA",null,{"$f":"IF(ISBLANK(F95),0,\nIF(OR(F95=\"Luminaire\",F95=\"Smart Controller\",F95=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H95,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F95=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H95,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H95,I_CAPEX!B$49:B$102,0),0))))","v":489.52422332459071},null,{"$f":"IF(OR(C95=$C$15,ISBLANK(C95)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G95=\"Support\",I_CAPEX!$J$36,IF(G95=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J95,L95)*I_CAPEX!$D$13","v":29.371453399475442},518.89567672406611,null,null,null,{"$f":"IF(OR(G95=\"LED\",G95=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N95)*(1+'I_Global Inputs'!$G$54),IF(G95=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N95)*(1+'I_Global Inputs'!$G$54),\nIF(G95=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N95),\n-PMT(return_on_assests_pct,pole_lifespan,N95))))","v":35.036845189496944},36.044034754162894,37.080177576854368,38.146105964795055,39.24267615119701,40.370768983051043,null,null,null,518.89567672406611,533.8121541614646,549.15742934978118,564.943828758986,581.18403320293658,597.89108802555347,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H95,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"50W SON - PLAIN","Minor (Cat P)",null,null,"Luminaire","Traditional","50W SON - PLAIN",null,{"$f":"IF(ISBLANK(F96),0,\nIF(OR(F96=\"Luminaire\",F96=\"Smart Controller\",F96=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H96,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F96=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H96,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H96,I_CAPEX!B$49:B$102,0),0))))","v":314.26820770292892},null,{"$f":"IF(OR(C96=$C$15,ISBLANK(C96)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G96=\"Support\",I_CAPEX!$J$36,IF(G96=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J96,L96)*I_CAPEX!$D$13","v":18.856092462175734},333.12430016510467,null,null,null,{"$f":"IF(OR(G96=\"LED\",G96=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N96)*(1+'I_Global Inputs'!$G$54),IF(G96=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N96)*(1+'I_Global Inputs'!$G$54),\nIF(G96=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N96),\n-PMT(return_on_assests_pct,pole_lifespan,N96))))","v":22.493200574401627},23.139803222897694,23.804993487845195,24.48930569969599,25.193289549076415,25.917510528339808,null,null,null,333.12430016510467,342.70048537950635,352.55195319327129,362.68661704038345,373.11261783901057,383.83833053089694,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H96,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W MBI","Minor (Cat P)",null,null,"Luminaire","Traditional","70W MBI",null,{"$f":"IF(ISBLANK(F97),0,\nIF(OR(F97=\"Luminaire\",F97=\"Smart Controller\",F97=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H97,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F97=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H97,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H97,I_CAPEX!B$49:B$102,0),0))))","v":405.95477587552466},null,{"$f":"IF(OR(C97=$C$15,ISBLANK(C97)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G97=\"Support\",I_CAPEX!$J$36,IF(G97=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J97,L97)*I_CAPEX!$D$13","v":24.35728655253148},430.31206242805615,null,null,null,{"$f":"IF(OR(G97=\"LED\",G97=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N97)*(1+'I_Global Inputs'!$G$54),IF(G97=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N97)*(1+'I_Global Inputs'!$G$54),\nIF(G97=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N97),\n-PMT(return_on_assests_pct,pole_lifespan,N97))))","v":29.055507283562026},29.890753823991179,30.750010848095265,31.633968575226774,32.543337066185828,33.478846793594009,null,null,null,430.31206242805615,442.68206367912035,455.40766019304544,468.49907411843139,481.9668214557172,495.82172050441733,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H97,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W MBI - MACQUARIE DEC.","Minor (Cat P)",null,null,"Luminaire","Traditional","70W MBI - MACQUARIE DEC.",null,{"$f":"IF(ISBLANK(F98),0,\nIF(OR(F98=\"Luminaire\",F98=\"Smart Controller\",F98=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H98,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F98=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H98,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H98,I_CAPEX!B$49:B$102,0),0))))","v":1565.2799077848335},null,{"$f":"IF(OR(C98=$C$15,ISBLANK(C98)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G98=\"Support\",I_CAPEX!$J$36,IF(G98=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J98,L98)*I_CAPEX!$D$13","v":93.916794467090014},1659.1967022519236,null,null,null,{"$f":"IF(OR(G98=\"LED\",G98=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N98)*(1+'I_Global Inputs'!$G$54),IF(G98=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N98)*(1+'I_Global Inputs'!$G$54),\nIF(G98=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N98),\n-PMT(return_on_assests_pct,pole_lifespan,N98))))","v":112.03218797800466},115.25273052479668,118.56585266396203,121.97421574240099,125.4805576116423,129.08769482708988,null,null,null,1659.1967022519236,1706.8929373209774,1755.9602761516735,1806.4381332915643,1858.3670563217495,1911.788758427718,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":5},{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":5},{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":5},{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":5},{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":5},{"$f":"_xlfn.XLOOKUP($H98,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":5},null,null,null,{"$f":"IFERROR(R98*AK98,0)","v":560.16093989002331},576.26365262398338,592.82926331981014,609.87107871200487,627.40278805821151,645.43847413544938]
[null,"70W MBI II","Minor (Cat P)",null,null,"Luminaire","Traditional","70W MBI II",null,{"$f":"IF(ISBLANK(F99),0,\nIF(OR(F99=\"Luminaire\",F99=\"Smart Controller\",F99=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H99,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F99=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H99,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H99,I_CAPEX!B$49:B$102,0),0))))","v":357.75278300755178},null,{"$f":"IF(OR(C99=$C$15,ISBLANK(C99)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G99=\"Support\",I_CAPEX!$J$36,IF(G99=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J99,L99)*I_CAPEX!$D$13","v":21.465166980453105},379.21794998800488,null,null,null,{"$f":"IF(OR(G99=\"LED\",G99=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N99)*(1+'I_Global Inputs'!$G$54),IF(G99=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N99)*(1+'I_Global Inputs'!$G$54),\nIF(G99=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N99),\n-PMT(return_on_assests_pct,pole_lifespan,N99))))","v":25.605533448823774},26.341605031407106,27.098836156546721,27.877835088780721,28.679227578174007,29.503657362967409,null,null,null,379.21794998800488,390.11917011487941,401.33376306669101,412.87073724123968,424.7393599969771,436.94916509724021,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H99,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W MBI II AERO","Minor (Cat P)",null,null,"Luminaire","Traditional","70W MBI II AERO",null,{"$f":"IF(ISBLANK(F100),0,\nIF(OR(F100=\"Luminaire\",F100=\"Smart Controller\",F100=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H100,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F100=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H100,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H100,I_CAPEX!B$49:B$102,0),0))))","v":370.92992703925563},null,{"$f":"IF(OR(C100=$C$15,ISBLANK(C100)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G100=\"Support\",I_CAPEX!$J$36,IF(G100=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J100,L100)*I_CAPEX!$D$13","v":22.255795622355336},393.18572266161095,null,null,null,{"$f":"IF(OR(G100=\"LED\",G100=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N100)*(1+'I_Global Inputs'!$G$54),IF(G100=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N100)*(1+'I_Global Inputs'!$G$54),\nIF(G100=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N100),\n-PMT(return_on_assests_pct,pole_lifespan,N100))))","v":26.548664622891089},27.31184800368268,28.096970298577482,28.90466217638215,29.735572435476303,30.590368524975769,null,null,null,393.18572266161095,404.48846851953789,416.11612969499998,428.07804639301429,440.38382731757304,453.04335739007149,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H100,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W SON","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON",null,{"$f":"IF(ISBLANK(F101),0,\nIF(OR(F101=\"Luminaire\",F101=\"Smart Controller\",F101=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H101,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F101=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H101,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H101,I_CAPEX!B$49:B$102,0),0))))","v":356.4350686043814},null,{"$f":"IF(OR(C101=$C$15,ISBLANK(C101)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G101=\"Support\",I_CAPEX!$J$36,IF(G101=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J101,L101)*I_CAPEX!$D$13","v":21.386104116262882},377.82117272064426,null,null,null,{"$f":"IF(OR(G101=\"LED\",G101=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N101)*(1+'I_Global Inputs'!$G$54),IF(G101=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N101)*(1+'I_Global Inputs'!$G$54),\nIF(G101=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N101),\n-PMT(return_on_assests_pct,pole_lifespan,N101))))","v":25.511220331417043},26.244580734179547,26.999022742343641,27.775152380020575,28.573593092443776,29.394986246766571,null,null,null,377.82117272064426,388.68224027441357,399.8555264038601,411.35000632606221,423.17491326491751,435.33974586795705,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H101,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W SON - BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON - BOURKE HILL",null,{"$f":"IF(ISBLANK(F102),0,\nIF(OR(F102=\"Luminaire\",F102=\"Smart Controller\",F102=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H102,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F102=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H102,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H102,I_CAPEX!B$49:B$102,0),0))))","v":1077.8046414759795},null,{"$f":"IF(OR(C102=$C$15,ISBLANK(C102)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G102=\"Support\",I_CAPEX!$J$36,IF(G102=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J102,L102)*I_CAPEX!$D$13","v":64.668278488558769},1142.4729199645383,null,null,null,{"$f":"IF(OR(G102=\"LED\",G102=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N102)*(1+'I_Global Inputs'!$G$54),IF(G102=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N102)*(1+'I_Global Inputs'!$G$54),\nIF(G102=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N102),\n-PMT(return_on_assests_pct,pole_lifespan,N102))))","v":77.1419933245583},79.359562008433883,81.64087821367589,83.987774463673517,86.402135960600958,88.885902099752457,null,null,null,1142.4729199645383,1175.3151121390397,1209.1014051040092,1243.858938530813,1279.6156322636223,1316.4002087467152,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2},{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2},{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1.6666666666666667},{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1.0000000000000002},{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0.33333333333333343},{"$f":"_xlfn.XLOOKUP($H102,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,154.2839866491166,158.71912401686777,136.06813035612649,83.987774463673531,28.800711986866993,0]
[null,"70W SON - NOSTALGIA","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON - NOSTALGIA",null,{"$f":"IF(ISBLANK(F103),0,\nIF(OR(F103=\"Luminaire\",F103=\"Smart Controller\",F103=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H103,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F103=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H103,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H103,I_CAPEX!B$49:B$102,0),0))))","v":1005.1722235732277},null,{"$f":"IF(OR(C103=$C$15,ISBLANK(C103)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G103=\"Support\",I_CAPEX!$J$36,IF(G103=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J103,L103)*I_CAPEX!$D$13","v":60.310333414393661},1065.4825569876214,null,null,null,{"$f":"IF(OR(G103=\"LED\",G103=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N103)*(1+'I_Global Inputs'!$G$54),IF(G103=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N103)*(1+'I_Global Inputs'!$G$54),\nIF(G103=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N103),\n-PMT(return_on_assests_pct,pole_lifespan,N103))))","v":71.943454293099236},74.011582745250877,76.139162822802291,78.327903556814391,80.579563107150662,82.895950174762348,null,null,null,1065.4825569876214,1096.1115393325622,1127.6210002487701,1160.0362504862314,1193.3833283924978,1227.6890208286293,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":69},{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":69},{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":69},{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":69},{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":69},{"$f":"_xlfn.XLOOKUP($H103,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":69},null,null,null,4964.0983462238473,5106.7992094223109,5253.6022347733578,5404.6253454201933,5559.9898543933959,5719.8205620586023]
[null,"70W SON - PARKVILLE","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON - PARKVILLE",null,{"$f":"IF(ISBLANK(F104),0,\nIF(OR(F104=\"Luminaire\",F104=\"Smart Controller\",F104=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H104,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F104=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H104,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H104,I_CAPEX!B$49:B$102,0),0))))","v":1260.3871491792688},null,{"$f":"IF(OR(C104=$C$15,ISBLANK(C104)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G104=\"Support\",I_CAPEX!$J$36,IF(G104=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J104,L104)*I_CAPEX!$D$13","v":75.623228950756129},1336.0103781300249,null,null,null,{"$f":"IF(OR(G104=\"LED\",G104=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N104)*(1+'I_Global Inputs'!$G$54),IF(G104=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N104)*(1+'I_Global Inputs'!$G$54),\nIF(G104=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N104),\n-PMT(return_on_assests_pct,pole_lifespan,N104))))","v":90.210018872435057},92.803248632284308,95.471024885654174,98.215490589478989,101.03885030338165,103.94337196054036,null,null,null,1336.0103781300249,1374.4161108339883,1413.9258771058592,1454.5714141378025,1496.3853714578001,1539.4013371561864,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6},{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":6},{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":6},{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6},{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6},{"$f":"_xlfn.XLOOKUP($H104,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":6},null,null,null,541.26011323461034,556.81949179370588,572.82614931392504,589.29294353687396,606.2331018202899,623.66023176324211]
[null,"70W SON - PLAIN","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON - PLAIN",null,{"$f":"IF(ISBLANK(F105),0,\nIF(OR(F105=\"Luminaire\",F105=\"Smart Controller\",F105=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H105,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F105=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H105,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H105,I_CAPEX!B$49:B$102,0),0))))","v":356.4350686043814},null,{"$f":"IF(OR(C105=$C$15,ISBLANK(C105)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G105=\"Support\",I_CAPEX!$J$36,IF(G105=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J105,L105)*I_CAPEX!$D$13","v":21.386104116262882},377.82117272064426,null,null,null,{"$f":"IF(OR(G105=\"LED\",G105=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N105)*(1+'I_Global Inputs'!$G$54),IF(G105=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N105)*(1+'I_Global Inputs'!$G$54),\nIF(G105=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N105),\n-PMT(return_on_assests_pct,pole_lifespan,N105))))","v":25.511220331417043},26.244580734179547,26.999022742343641,27.775152380020575,28.573593092443776,29.394986246766571,null,null,null,377.82117272064426,388.68224027441357,399.8555264038601,411.35000632606221,423.17491326491751,435.33974586795705,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":32},{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":32},{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":32},{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":32},{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":32},{"$f":"_xlfn.XLOOKUP($H105,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":32},null,null,null,816.35905060534537,839.82658349374549,863.96872775499651,888.80487616065841,914.35497895820083,940.63955989653027]
[null,"70W SON BOLLARD","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON BOLLARD",null,{"$f":"IF(ISBLANK(F106),0,\nIF(OR(F106=\"Luminaire\",F106=\"Smart Controller\",F106=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H106,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F106=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H106,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H106,I_CAPEX!B$49:B$102,0),0))))","v":767.72008812192337},null,{"$f":"IF(OR(C106=$C$15,ISBLANK(C106)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G106=\"Support\",I_CAPEX!$J$36,IF(G106=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J106,L106)*I_CAPEX!$D$13","v":46.063205287315398},813.78329340923881,null,null,null,{"$f":"IF(OR(G106=\"LED\",G106=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N106)*(1+'I_Global Inputs'!$G$54),IF(G106=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N106)*(1+'I_Global Inputs'!$G$54),\nIF(G106=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N106),\n-PMT(return_on_assests_pct,pole_lifespan,N106))))","v":54.948230536406165},56.527804384844934,58.152785583407898,59.824479438236544,61.544228778563195,63.313415035371627,null,null,null,813.78329340923881,837.17678208061545,861.24275360664149,886.00053957125249,911.47002727535869,937.6716757118088,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1},{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1},{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1},{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1},{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1},{"$f":"_xlfn.XLOOKUP($H106,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1},null,null,null,54.948230536406165,56.527804384844934,58.152785583407898,59.824479438236544,61.544228778563195,63.313415035371627]
[null,"70W SON FLOODLIGHT","Minor (Cat P)",null,null,"Luminaire","Traditional","70W SON FLOODLIGHT",null,{"$f":"IF(ISBLANK(F107),0,\nIF(OR(F107=\"Luminaire\",F107=\"Smart Controller\",F107=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H107,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F107=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H107,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H107,I_CAPEX!B$49:B$102,0),0))))","v":429.49047283055097},null,{"$f":"IF(OR(C107=$C$15,ISBLANK(C107)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G107=\"Support\",I_CAPEX!$J$36,IF(G107=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J107,L107)*I_CAPEX!$D$13","v":25.769428369833058},455.25990120038404,null,null,null,{"$f":"IF(OR(G107=\"LED\",G107=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N107)*(1+'I_Global Inputs'!$G$54),IF(G107=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N107)*(1+'I_Global Inputs'!$G$54),\nIF(G107=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N107),\n-PMT(return_on_assests_pct,pole_lifespan,N107))))","v":30.740033873563661},31.623704796772589,32.532778239176409,33.467984436391689,34.43007461581346,35.419821600057141,null,null,null,455.25990120038404,468.34706755968091,481.81044522786817,495.66084899441603,509.90940453703359,524.56755735864328,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":21},{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":21},{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":17.5},{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":10.5},{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3.5},{"$f":"_xlfn.XLOOKUP($H107,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,645.54071134483684,664.09780073222441,569.32361918558718,351.41383658211271,120.50526115534711,0]
[null,"80W MBF - BEGA+CURVE BRA","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF - BEGA+CURVE BRA",null,{"$f":"IF(ISBLANK(F108),0,\nIF(OR(F108=\"Luminaire\",F108=\"Smart Controller\",F108=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H108,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F108=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H108,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H108,I_CAPEX!B$49:B$102,0),0))))","v":1573.6605713889969},null,{"$f":"IF(OR(C108=$C$15,ISBLANK(C108)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G108=\"Support\",I_CAPEX!$J$36,IF(G108=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J108,L108)*I_CAPEX!$D$13","v":94.419634283339818},1668.0802056723367,null,null,null,{"$f":"IF(OR(G108=\"LED\",G108=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N108)*(1+'I_Global Inputs'!$G$54),IF(G108=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N108)*(1+'I_Global Inputs'!$G$54),\nIF(G108=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N108),\n-PMT(return_on_assests_pct,pole_lifespan,N108))))","v":112.63201940471144},115.86980505516391,119.20066597829357,122.62727777011547,126.15239294088653,129.77884312612719,null,null,null,1668.0802056723367,1716.0318111063398,1765.3618613272777,1816.1099819120927,1868.3169375376481,1922.0246647259582,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":30},{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":30},{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":30},{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":30},{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":30},{"$f":"_xlfn.XLOOKUP($H108,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":30},null,null,null,3378.9605821413434,3476.0941516549174,3576.0199793488073,3678.8183331034643,3784.5717882265958,3893.3652937838156]
[null,"80W MBF - BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF - BOURKE HILL",null,{"$f":"IF(ISBLANK(F109),0,\nIF(OR(F109=\"Luminaire\",F109=\"Smart Controller\",F109=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H109,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F109=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H109,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H109,I_CAPEX!B$49:B$102,0),0))))","v":738.38776550735054},null,{"$f":"IF(OR(C109=$C$15,ISBLANK(C109)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G109=\"Support\",I_CAPEX!$J$36,IF(G109=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J109,L109)*I_CAPEX!$D$13","v":44.303265930441029},782.69103143779159,null,null,null,{"$f":"IF(OR(G109=\"LED\",G109=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N109)*(1+'I_Global Inputs'!$G$54),IF(G109=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N109)*(1+'I_Global Inputs'!$G$54),\nIF(G109=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N109),\n-PMT(return_on_assests_pct,pole_lifespan,N109))))","v":52.848820542932323},54.368043528559504,55.930938983247422,57.538762341235767,59.192805126208292,60.894395988741024,null,null,null,782.69103143779159,805.1907238318455,828.33720549202542,852.14906939940192,876.64544301971182,901.84600366796599,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":578},{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":578},{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":481.66666666666669},{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":289.00000000000006},{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":96.333333333333357},{"$f":"_xlfn.XLOOKUP($H109,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,30546.618273814882,31424.729159507395,26940.068943597511,16628.702316617138,5702.2402271580668,0]
[null,"80W MBF - NOSTALGIA","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF - NOSTALGIA",null,{"$f":"IF(ISBLANK(F110),0,\nIF(OR(F110=\"Luminaire\",F110=\"Smart Controller\",F110=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H110,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F110=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H110,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H110,I_CAPEX!B$49:B$102,0),0))))","v":947.90435561144261},null,{"$f":"IF(OR(C110=$C$15,ISBLANK(C110)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G110=\"Support\",I_CAPEX!$J$36,IF(G110=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J110,L110)*I_CAPEX!$D$13","v":56.874261336686551},1004.7786169481292,null,null,null,{"$f":"IF(OR(G110=\"LED\",G110=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N110)*(1+'I_Global Inputs'!$G$54),IF(G110=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N110)*(1+'I_Global Inputs'!$G$54),\nIF(G110=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N110),\n-PMT(return_on_assests_pct,pole_lifespan,N110))))","v":67.844606210602677},69.794906787741212,71.80127184153659,73.865313034098563,75.988688357314871,78.173103464674,null,null,null,1004.7786169481292,1033.6625684659161,1063.3768348821391,1093.9452849126189,1125.3924734171878,1157.7436611239846,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H110,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"80W MBF - PLAIN","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF - PLAIN",null,{"$f":"IF(ISBLANK(F111),0,\nIF(OR(F111=\"Luminaire\",F111=\"Smart Controller\",F111=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H111,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F111=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H111,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H111,I_CAPEX!B$49:B$102,0),0))))","v":309.78797873214961},null,{"$f":"IF(OR(C111=$C$15,ISBLANK(C111)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G111=\"Support\",I_CAPEX!$J$36,IF(G111=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J111,L111)*I_CAPEX!$D$13","v":18.587278723928975},328.3752574560786,null,null,null,{"$f":"IF(OR(G111=\"LED\",G111=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N111)*(1+'I_Global Inputs'!$G$54),IF(G111=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N111)*(1+'I_Global Inputs'!$G$54),\nIF(G111=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N111),\n-PMT(return_on_assests_pct,pole_lifespan,N111))))","v":22.172535975218743},22.809920612323999,23.465627879554738,24.140184489911505,24.834132297593637,25.54802873325697,null,null,null,328.3752574560786,337.81492392192246,347.52594853964621,357.51613192878006,367.79349895000792,378.36630515133425,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":163},{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":163},{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":163},{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":163},{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":163},{"$f":"_xlfn.XLOOKUP($H111,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":163},null,null,null,3614.1233639606553,3718.0170598088121,3824.8973443674222,3934.8500718555752,4047.9635645077628,4164.3286835208864]
[null,"80W MBF - REGAL/FLINDERS","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF - REGAL/FLINDERS",null,{"$f":"IF(ISBLANK(F112),0,\nIF(OR(F112=\"Luminaire\",F112=\"Smart Controller\",F112=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H112,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F112=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H112,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H112,I_CAPEX!B$49:B$102,0),0))))","v":1714.735075392419},null,{"$f":"IF(OR(C112=$C$15,ISBLANK(C112)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G112=\"Support\",I_CAPEX!$J$36,IF(G112=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J112,L112)*I_CAPEX!$D$13","v":102.88410452354513},1817.6191799159642,null,null,null,{"$f":"IF(OR(G112=\"LED\",G112=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N112)*(1+'I_Global Inputs'!$G$54),IF(G112=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N112)*(1+'I_Global Inputs'!$G$54),\nIF(G112=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N112),\n-PMT(return_on_assests_pct,pole_lifespan,N112))))","v":122.72918175427617},126.25722631634629,129.88669010287498,133.62048856997646,137.46162098316501,141.41317282658875,null,null,null,1817.6191799159642,1869.8695198266141,1923.6218784499542,1978.9194336909923,2035.8066046719487,2094.3290874130107,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":17},{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":17},{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":17},{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":17},{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":17},{"$f":"_xlfn.XLOOKUP($H112,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":17},null,null,null,2086.3960898226951,2146.372847377887,2208.0737317488747,2271.5483056895996,2336.8475567138053,2404.0239380520088]
[null,"80W MBF BOLLARD","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF BOLLARD",null,{"$f":"IF(ISBLANK(F113),0,\nIF(OR(F113=\"Luminaire\",F113=\"Smart Controller\",F113=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H113,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F113=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H113,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H113,I_CAPEX!B$49:B$102,0),0))))","v":611.28103417753459},null,{"$f":"IF(OR(C113=$C$15,ISBLANK(C113)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G113=\"Support\",I_CAPEX!$J$36,IF(G113=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J113,L113)*I_CAPEX!$D$13","v":36.676862050652076},647.95789622818666,null,null,null,{"$f":"IF(OR(G113=\"LED\",G113=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N113)*(1+'I_Global Inputs'!$G$54),IF(G113=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N113)*(1+'I_Global Inputs'!$G$54),\nIF(G113=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N113),\n-PMT(return_on_assests_pct,pole_lifespan,N113))))","v":43.751377237878955},45.009079817989239,46.302937049218635,47.633988254232307,49.00330263267027,50.411980120008323,null,null,null,647.95789622818666,666.5844714205092,685.74649699535644,705.45936532138364,725.73891124524312,746.60142481131481,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":43},{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":43},{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":43},{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":43},{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":43},{"$f":"_xlfn.XLOOKUP($H113,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":43},null,null,null,1881.3092212287952,1935.3904321735372,1991.0262931164013,2048.2614949319891,2107.1420132048215,2167.7151451603577]
[null,"80W MBF TOORAK","Minor (Cat P)",null,null,"Luminaire","Traditional","80W MBF TOORAK",null,{"$f":"IF(ISBLANK(F114),0,\nIF(OR(F114=\"Luminaire\",F114=\"Smart Controller\",F114=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H114,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F114=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H114,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H114,I_CAPEX!B$49:B$102,0),0))))","v":865.07282822815171},null,{"$f":"IF(OR(C114=$C$15,ISBLANK(C114)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G114=\"Support\",I_CAPEX!$J$36,IF(G114=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J114,L114)*I_CAPEX!$D$13","v":51.904369693689098},916.9771979218408,null,null,null,{"$f":"IF(OR(G114=\"LED\",G114=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N114)*(1+'I_Global Inputs'!$G$54),IF(G114=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N114)*(1+'I_Global Inputs'!$G$54),\nIF(G114=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N114),\n-PMT(return_on_assests_pct,pole_lifespan,N114))))","v":61.916083650415501},63.695959464016909,65.527000624731187,67.410677961435937,69.348504584312593,71.342037100289417,null,null,null,916.9771979218408,943.33715869423247,970.45487825658836,998.35213958456336,1027.0513518399214,1056.5755683712464,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":66},{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":66},{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":66},{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":66},{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":66},{"$f":"_xlfn.XLOOKUP($H114,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":66},null,null,null,4086.461520927423,4203.9333246251163,4324.7820412322581,4449.1047454547715,4577.0013025646313,4708.5744486191015]
[null,"TH FLOODLIGHT","Major (Cat V)",null,null,"Luminaire","Traditional","TH FLOODLIGHT",null,{"$f":"IF(ISBLANK(F115),0,\nIF(OR(F115=\"Luminaire\",F115=\"Smart Controller\",F115=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H115,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F115=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H115,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H115,I_CAPEX!B$49:B$102,0),0))))","v":1684.0059755104855},null,{"$f":"IF(OR(C115=$C$15,ISBLANK(C115)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G115=\"Support\",I_CAPEX!$J$36,IF(G115=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J115,L115)*I_CAPEX!$D$13","v":101.04035853062913},1785.0463340411147,null,null,null,{"$f":"IF(OR(G115=\"LED\",G115=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N115)*(1+'I_Global Inputs'!$G$54),IF(G115=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N115)*(1+'I_Global Inputs'!$G$54),\nIF(G115=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N115),\n-PMT(return_on_assests_pct,pole_lifespan,N115))))","v":120.52979985635118},123.99461970499964,127.55904128365923,131.22592780168989,134.99822477593602,138.87896239678523,null,null,null,1785.0463340411147,1836.3603159469505,1889.1493994727377,1943.4559887490539,1999.3237068803189,2056.7974309861283,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":11},{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11},{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":9.1666666666666679},{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":5.5000000000000009},{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1.8333333333333337},{"$f":"_xlfn.XLOOKUP($H115,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,1325.827798419863,1363.9408167549959,1169.2912117668764,721.74260290929453,247.49674542254942,0]
[null,"10W LED PH RRW","Minor (Cat P)",null,null,"Luminaire","LED","10W LED PH RRW",null,{"$f":"IF(ISBLANK(F116),0,\nIF(OR(F116=\"Luminaire\",F116=\"Smart Controller\",F116=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H116,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F116=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H116,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H116,I_CAPEX!B$49:B$102,0),0))))","v":408.16711196718904},null,{"$f":"IF(OR(C116=$C$15,ISBLANK(C116)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G116=\"Support\",I_CAPEX!$J$36,IF(G116=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J116,L116)*I_CAPEX!$D$13","v":24.490026718031341},432.65713868522039,null,null,null,{"$f":"IF(OR(G116=\"LED\",G116=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N116)*(1+'I_Global Inputs'!$G$54),IF(G116=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N116)*(1+'I_Global Inputs'!$G$54),\nIF(G116=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N116),\n-PMT(return_on_assests_pct,pole_lifespan,N116))))","v":53.390503469550282},54.925297988176411,56.504212604223014,58.128515619715394,59.799511796027794,61.51854340196509,null,null,null,432.65713868522039,445.09455286464009,457.88950019823471,471.05225854235692,484.59340120660602,498.52380544709922,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1},{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1},{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1},{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1},{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1},{"$f":"_xlfn.XLOOKUP($H116,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1},null,null,null,53.390503469550282,54.925297988176411,56.504212604223014,58.128515619715394,59.799511796027794,61.51854340196509]
[null,"16W LED PH","Minor (Cat P)",null,null,"Luminaire","LED","16W LED PH",null,{"$f":"IF(ISBLANK(F117),0,\nIF(OR(F117=\"Luminaire\",F117=\"Smart Controller\",F117=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H117,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F117=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H117,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H117,I_CAPEX!B$49:B$102,0),0))))","v":409.28489353715497},null,{"$f":"IF(OR(C117=$C$15,ISBLANK(C117)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G117=\"Support\",I_CAPEX!$J$36,IF(G117=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J117,L117)*I_CAPEX!$D$13","v":24.557093612229298},433.84198714938429,null,null,null,{"$f":"IF(OR(G117=\"LED\",G117=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N117)*(1+'I_Global Inputs'!$G$54),IF(G117=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N117)*(1+'I_Global Inputs'!$G$54),\nIF(G117=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N117),\n-PMT(return_on_assests_pct,pole_lifespan,N117))))","v":53.536715447536061},55.075713060866065,56.65895159622567,58.287702828934783,59.963275093507612,61.687014334604548,null,null,null,433.84198714938429,446.31346167306049,459.14344846941157,472.34225354110094,485.92047915314913,499.88903234946378,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":197},{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":197},{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":197},{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":197},{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":197},{"$f":"_xlfn.XLOOKUP($H117,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":197},null,null,null,10546.732943164603,10849.915472990615,11161.813464456456,11482.677457300153,11812.765193420999,12152.341823917095]
[null,"17W LED ALD","Minor (Cat P)",null,null,"Luminaire","LED","17W LED ALD",null,{"$f":"IF(ISBLANK(F118),0,\nIF(OR(F118=\"Luminaire\",F118=\"Smart Controller\",F118=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H118,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F118=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H118,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H118,I_CAPEX!B$49:B$102,0),0))))","v":379.73074882725734},null,{"$f":"IF(OR(C118=$C$15,ISBLANK(C118)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G118=\"Support\",I_CAPEX!$J$36,IF(G118=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J118,L118)*I_CAPEX!$D$13","v":22.783844929635439},402.51459375689279,null,null,null,{"$f":"IF(OR(G118=\"LED\",G118=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N118)*(1+'I_Global Inputs'!$G$54),IF(G118=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N118)*(1+'I_Global Inputs'!$G$54),\nIF(G118=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N118),\n-PMT(return_on_assests_pct,pole_lifespan,N118))))","v":49.670870749592275},51.098738538951842,52.567652647675708,54.078793017174355,55.633373508141489,57.232642875617536,null,null,null,402.51459375689279,414.0855127784269,425.98905617949782,438.2347857743103,450.83253824655105,463.79243305094701,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":12097},{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":12097},{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":12097},{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":12097},{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":12097},{"$f":"_xlfn.XLOOKUP($H118,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":12097},null,null,null,600868.52345781773,618141.4401057004,635910.89407893305,654191.15912875813,672996.91932798759,692343.28086634539]
[null,"17W LED ALD RRW","Minor (Cat P)",null,null,"Luminaire","LED","17W LED ALD RRW",null,{"$f":"IF(ISBLANK(F119),0,\nIF(OR(F119=\"Luminaire\",F119=\"Smart Controller\",F119=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H119,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F119=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H119,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H119,I_CAPEX!B$49:B$102,0),0))))","v":379.73074882725734},null,{"$f":"IF(OR(C119=$C$15,ISBLANK(C119)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G119=\"Support\",I_CAPEX!$J$36,IF(G119=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J119,L119)*I_CAPEX!$D$13","v":22.783844929635439},402.51459375689279,null,null,null,{"$f":"IF(OR(G119=\"LED\",G119=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N119)*(1+'I_Global Inputs'!$G$54),IF(G119=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N119)*(1+'I_Global Inputs'!$G$54),\nIF(G119=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N119),\n-PMT(return_on_assests_pct,pole_lifespan,N119))))","v":49.670870749592275},51.098738538951842,52.567652647675708,54.078793017174355,55.633373508141489,57.232642875617536,null,null,null,402.51459375689279,414.0855127784269,425.98905617949782,438.2347857743103,450.83253824655105,463.79243305094701,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":705},{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":705},{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":705},{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":705},{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":705},{"$f":"_xlfn.XLOOKUP($H119,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":705},null,null,null,35017.963878462557,36024.610669961046,37060.195116611372,38125.54907710792,39221.528323239749,40349.013227310366]
[null,"17W LED ALD RRW ZHAGA","Minor (Cat P)",null,null,"Luminaire","LED","17W LED ALD RRW ZHAGA",null,{"$f":"IF(ISBLANK(F120),0,\nIF(OR(F120=\"Luminaire\",F120=\"Smart Controller\",F120=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H120,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F120=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H120,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H120,I_CAPEX!B$49:B$102,0),0))))","v":399.78375019244504},null,{"$f":"IF(OR(C120=$C$15,ISBLANK(C120)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G120=\"Support\",I_CAPEX!$J$36,IF(G120=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J120,L120)*I_CAPEX!$D$13","v":23.987025011546702},423.77077520399172,null,null,null,{"$f":"IF(OR(G120=\"LED\",G120=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N120)*(1+'I_Global Inputs'!$G$54),IF(G120=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N120)*(1+'I_Global Inputs'!$G$54),\nIF(G120=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N120),\n-PMT(return_on_assests_pct,pole_lifespan,N120))))","v":52.293913634657002},53.797184943004076,55.343670164203175,56.93461155057004,58.571287064929237,60.255011407169235,null,null,null,423.77077520399172,435.95273680148756,448.48488816440891,461.37729605177708,474.64031660753318,488.28460367936566,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":696},{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":696},{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":696},{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":696},{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":696},{"$f":"_xlfn.XLOOKUP($H120,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":696},null,null,null,36396.56388972127,37442.840720330838,38519.194434285411,39626.489639196749,40765.615797190752,41937.487939389786]
[null,"17W LED ALD ZHAGA","Minor (Cat P)",null,null,"Luminaire","LED","17W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F121),0,\nIF(OR(F121=\"Luminaire\",F121=\"Smart Controller\",F121=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H121,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F121=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H121,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H121,I_CAPEX!B$49:B$102,0),0))))","v":399.78375019244504},null,{"$f":"IF(OR(C121=$C$15,ISBLANK(C121)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G121=\"Support\",I_CAPEX!$J$36,IF(G121=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J121,L121)*I_CAPEX!$D$13","v":23.987025011546702},423.77077520399172,null,null,null,{"$f":"IF(OR(G121=\"LED\",G121=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N121)*(1+'I_Global Inputs'!$G$54),IF(G121=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N121)*(1+'I_Global Inputs'!$G$54),\nIF(G121=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N121),\n-PMT(return_on_assests_pct,pole_lifespan,N121))))","v":52.293913634657002},53.797184943004076,55.343670164203175,56.93461155057004,58.571287064929237,60.255011407169235,null,null,null,423.77077520399172,435.95273680148756,448.48488816440891,461.37729605177708,474.64031660753318,488.28460367936566,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":35988},{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":36613},{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":37488},{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":38588},{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":40238},{"$f":"_xlfn.XLOOKUP($H121,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":42538},null,null,null,1881953.3638840362,1969676.3323182082,2074723.5071156486,2196992.7905133967,2356791.4489186225,2563127.6752381651]
[null,"17W LED SY RRW","Minor (Cat P)",null,null,"Luminaire","LED","17W LED SY RRW",null,{"$f":"IF(ISBLANK(F122),0,\nIF(OR(F122=\"Luminaire\",F122=\"Smart Controller\",F122=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H122,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F122=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H122,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H122,I_CAPEX!B$49:B$102,0),0))))","v":511.79167980441991},null,{"$f":"IF(OR(C122=$C$15,ISBLANK(C122)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G122=\"Support\",I_CAPEX!$J$36,IF(G122=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J122,L122)*I_CAPEX!$D$13","v":30.707500788265193},542.49918059268509,null,null,null,{"$f":"IF(OR(G122=\"LED\",G122=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N122)*(1+'I_Global Inputs'!$G$54),IF(G122=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N122)*(1+'I_Global Inputs'!$G$54),\nIF(G122=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N122),\n-PMT(return_on_assests_pct,pole_lifespan,N122))))","v":66.945166955247927},68.869611727528905,70.849377710436414,72.886055199721866,74.981280206704866,77.136735772439579,null,null,null,542.49918059268509,558.09417810395007,574.1374784994897,590.64196895520149,607.62090710924963,625.08793171158879,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2513},{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2513},{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2513},{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2513},{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2513},{"$f":"_xlfn.XLOOKUP($H122,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2513},null,null,null,168233.20455853804,173069.33427128015,178044.48618632671,183162.65671690105,188427.95715944932,193844.61699614066]
[null,"1x17W LED","Minor (Cat P)",null,null,"Luminaire","LED","1x17W LED",null,{"$f":"IF(ISBLANK(F123),0,\nIF(OR(F123=\"Luminaire\",F123=\"Smart Controller\",F123=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H123,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F123=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H123,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H123,I_CAPEX!B$49:B$102,0),0))))","v":483.2115386447411},null,{"$f":"IF(OR(C123=$C$15,ISBLANK(C123)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G123=\"Support\",I_CAPEX!$J$36,IF(G123=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J123,L123)*I_CAPEX!$D$13","v":28.992692318684465},512.20423096342552,null,null,null,{"$f":"IF(OR(G123=\"LED\",G123=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N123)*(1+'I_Global Inputs'!$G$54),IF(G123=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N123)*(1+'I_Global Inputs'!$G$54),\nIF(G123=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N123),\n-PMT(return_on_assests_pct,pole_lifespan,N123))))","v":63.206727279420413},65.023704686724273,66.892913985169372,68.815856663129324,70.794077371637314,72.829165165165065,null,null,null,512.20423096342552,526.92835220247923,542.07574160910463,557.65856669664743,573.68934475288074,590.18095289482494,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":21279},{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":21279},{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":21279},{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":20645.524162499998},{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":18211.134743812501},{"$f":"_xlfn.XLOOKUP($H123,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":14075.480183123749},null,null,null,1344975.9497787869,1383639.4120288058,1423414.3166904191,1420739.431501773,1289240.4820787746,1025105.4710357273]
[null,"20W LED GE","Minor (Cat P)",null,null,"Luminaire","LED","20W LED GE",null,{"$f":"IF(ISBLANK(F124),0,\nIF(OR(F124=\"Luminaire\",F124=\"Smart Controller\",F124=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H124,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F124=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H124,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H124,I_CAPEX!B$49:B$102,0),0))))","v":432.00545240031647},null,{"$f":"IF(OR(C124=$C$15,ISBLANK(C124)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G124=\"Support\",I_CAPEX!$J$36,IF(G124=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J124,L124)*I_CAPEX!$D$13","v":25.920327144018987},457.92577954433546,null,null,null,{"$f":"IF(OR(G124=\"LED\",G124=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N124)*(1+'I_Global Inputs'!$G$54),IF(G124=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N124)*(1+'I_Global Inputs'!$G$54),\nIF(G124=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N124),\n-PMT(return_on_assests_pct,pole_lifespan,N124))))","v":56.50868952689612},58.133121238615963,59.804249810732564,61.523417618400984,63.29200562547458,65.1114344937982,null,null,null,457.92577954433546,471.08958079567742,484.63179634716482,498.56330431673797,512.89529553105319,527.63928251478967,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":49},{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":49},{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":49},{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":48.0075},{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":44.544924999999999},{"$f":"_xlfn.XLOOKUP($H124,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":32.676863624999996},null,null,null,2768.9257868179097,2848.5229406921821,2930.4082407258957,2953.5854713153853,2819.3376436863432,2127.6374653819644]
[null,"1x22W LED","Minor (Cat P)",null,null,"Luminaire","LED","1x22W LED",null,{"$f":"IF(ISBLANK(F125),0,\nIF(OR(F125=\"Luminaire\",F125=\"Smart Controller\",F125=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H125,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F125=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H125,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H125,I_CAPEX!B$49:B$102,0),0))))","v":501.07412686954035},null,{"$f":"IF(OR(C125=$C$15,ISBLANK(C125)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G125=\"Support\",I_CAPEX!$J$36,IF(G125=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J125,L125)*I_CAPEX!$D$13","v":30.064447612172419},531.13857448171279,null,null,null,{"$f":"IF(OR(G125=\"LED\",G125=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N125)*(1+'I_Global Inputs'!$G$54),IF(G125=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N125)*(1+'I_Global Inputs'!$G$54),\nIF(G125=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N125),\n-PMT(return_on_assests_pct,pole_lifespan,N125))))","v":65.543252076812621},67.427396587227179,69.36570381346128,71.359730748499672,73.411079143554545,75.521396794711649,null,null,null,531.13857448171279,546.40699339089849,562.11432716559534,578.27319310824373,594.8965712256113,611.99781465530236,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":12120.333333333332},{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":10735.459799999999},{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":7189.3882529999983},{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":4066.0653034399988},{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3162.0182094756656},{"$f":"_xlfn.XLOOKUP($H125,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":3222.429384737999},null,null,null,794406.06292166119,723864.10548083449,498696.97615757573,290153.32525929494,232127.16902917871,243362.36820773696]
[null,"1x25W LED GE","Minor (Cat P)",null,null,"Luminaire","LED","1x25W LED GE",null,{"$f":"IF(ISBLANK(F126),0,\nIF(OR(F126=\"Luminaire\",F126=\"Smart Controller\",F126=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H126,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F126=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H126,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H126,I_CAPEX!B$49:B$102,0),0))))","v":432.00545240031647},null,{"$f":"IF(OR(C126=$C$15,ISBLANK(C126)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G126=\"Support\",I_CAPEX!$J$36,IF(G126=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J126,L126)*I_CAPEX!$D$13","v":25.920327144018987},457.92577954433546,null,null,null,{"$f":"IF(OR(G126=\"LED\",G126=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N126)*(1+'I_Global Inputs'!$G$54),IF(G126=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N126)*(1+'I_Global Inputs'!$G$54),\nIF(G126=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N126),\n-PMT(return_on_assests_pct,pole_lifespan,N126))))","v":56.50868952689612},58.133121238615963,59.804249810732564,61.523417618400984,63.29200562547458,65.1114344937982,null,null,null,457.92577954433546,471.08958079567742,484.63179634716482,498.56330431673797,512.89529553105319,527.63928251478967,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":4094},{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4094},{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":3706.0950000000003},{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2539.6878000000002},{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1291.8196017500002},{"$f":"_xlfn.XLOOKUP($H126,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":698.6595572775002},null,null,null,231346.57492311273,237996.99835089376,221640.23120230692,156250.27313975804,81761.853501059348,45490.725997140005]
[null,"25W LED PH","Minor (Cat P)",null,null,"Luminaire","LED","25W LED PH",null,{"$f":"IF(ISBLANK(F127),0,\nIF(OR(F127=\"Luminaire\",F127=\"Smart Controller\",F127=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H127,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F127=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H127,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H127,I_CAPEX!B$49:B$102,0),0))))","v":410.40267510712079},null,{"$f":"IF(OR(C127=$C$15,ISBLANK(C127)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G127=\"Support\",I_CAPEX!$J$36,IF(G127=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J127,L127)*I_CAPEX!$D$13","v":24.624160506427245},435.02683561354803,null,null,null,{"$f":"IF(OR(G127=\"LED\",G127=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N127)*(1+'I_Global Inputs'!$G$54),IF(G127=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N127)*(1+'I_Global Inputs'!$G$54),\nIF(G127=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N127),\n-PMT(return_on_assests_pct,pole_lifespan,N127))))","v":53.682927425521818},55.22612813355569,56.813690588228297,58.446890038154145,60.127038390987394,61.855485267243971,null,null,null,435.02683561354803,447.53237048148071,460.39739674058819,473.6322485398448,487.24755709969202,501.2542592518281,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":840},{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":840},{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":840},{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":840},{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":840},{"$f":"_xlfn.XLOOKUP($H127,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":840},null,null,null,45093.65903743833,46389.947632186777,47723.500094111769,49095.387632049482,50506.712248429409,51958.607624484932]
[null,"28W LED SY","Minor (Cat P)",null,null,"Luminaire","LED","28W LED SY",null,{"$f":"IF(ISBLANK(F128),0,\nIF(OR(F128=\"Luminaire\",F128=\"Smart Controller\",F128=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H128,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F128=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H128,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H128,I_CAPEX!B$49:B$102,0),0))))","v":533.22678567417904},null,{"$f":"IF(OR(C128=$C$15,ISBLANK(C128)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G128=\"Support\",I_CAPEX!$J$36,IF(G128=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J128,L128)*I_CAPEX!$D$13","v":31.993607140450742},565.2203928146298,null,null,null,{"$f":"IF(OR(G128=\"LED\",G128=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N128)*(1+'I_Global Inputs'!$G$54),IF(G128=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N128)*(1+'I_Global Inputs'!$G$54),\nIF(G128=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N128),\n-PMT(return_on_assests_pct,pole_lifespan,N128))))","v":69.748996712118569},71.754042008132387,73.81672550438671,75.938704102166298,78.121682333005552,80.367413727895482,null,null,null,565.2203928146298,581.46854753005312,598.18378116727843,615.37952064911713,633.06957887652629,651.26816582416177,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":989},{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":989},{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":989},{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":989},{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":989},{"$f":"_xlfn.XLOOKUP($H128,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":938.55984393750009},null,null,null,68981.757748285265,70964.747546042927,73004.741523838456,75103.378357042471,77262.343827342484,75429.62728611409]
[null,"1x29W LED","Minor (Cat P)",null,null,"Luminaire","LED20","1x29W LED",null,{"$f":"IF(ISBLANK(F129),0,\nIF(OR(F129=\"Luminaire\",F129=\"Smart Controller\",F129=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H129,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F129=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H129,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H129,I_CAPEX!B$49:B$102,0),0))))","v":561.05669812841643},null,{"$f":"IF(OR(C129=$C$15,ISBLANK(C129)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G129=\"Support\",I_CAPEX!$J$36,IF(G129=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J129,L129)*I_CAPEX!$D$13","v":33.663401887704985},594.72010001612136,null,null,null,{"$f":"IF(OR(G129=\"LED\",G129=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N129)*(1+'I_Global Inputs'!$G$54),IF(G129=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N129)*(1+'I_Global Inputs'!$G$54),\nIF(G129=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N129),\n-PMT(return_on_assests_pct,pole_lifespan,N129))))","v":42.164490591331223},43.376575603362355,44.623503917323298,45.906277159071422,47.225925747784537,48.583509723670474,null,null,null,594.72010001612136,611.81627050161035,629.40389746429094,647.49710859838422,666.11043772104063,685.2588364469857,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":13165},{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":13165},{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":13165},{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":13165},{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":13165},{"$f":"_xlfn.XLOOKUP($H129,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":13165},null,null,null,555095.51863487554,571052.61781826545,587468.4290715612,604356.13879917527,621729.31246958347,639601.90551212174]
[null,"33W LED LRL","Minor (Cat P)",null,null,"Luminaire","LED","33W LED LRL",null,{"$f":"IF(ISBLANK(F130),0,\nIF(OR(F130=\"Luminaire\",F130=\"Smart Controller\",F130=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H130,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F130=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H130,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H130,I_CAPEX!B$49:B$102,0),0))))","v":582.05119348863036},null,{"$f":"IF(OR(C130=$C$15,ISBLANK(C130)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G130=\"Support\",I_CAPEX!$J$36,IF(G130=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J130,L130)*I_CAPEX!$D$13","v":34.923071609317823},616.97426509794821,null,null,null,{"$f":"IF(OR(G130=\"LED\",G130=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N130)*(1+'I_Global Inputs'!$G$54),IF(G130=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N130)*(1+'I_Global Inputs'!$G$54),\nIF(G130=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N130),\n-PMT(return_on_assests_pct,pole_lifespan,N130))))","v":76.135497824990566},78.324133202840301,80.575684368384586,82.891959935511906,85.274820509579314,87.726180181989449,null,null,null,616.97426509794821,634.71016677839907,652.95591502168622,671.72616617414712,691.03599790198996,710.90092130280016,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3},{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3},{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":3},{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":3},{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3},{"$f":"_xlfn.XLOOKUP($H130,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2.5024999999999999},null,null,null,228.40649347497168,234.9723996085209,241.72705310515374,248.6758798065357,255.82446152873794,219.5347659054286]
[null,"34W LED BOURKE HILL","Minor (Cat P)",null,null,"Luminaire","LED","34W LED BOURKE HILL",null,{"$f":"IF(ISBLANK(F131),0,\nIF(OR(F131=\"Luminaire\",F131=\"Smart Controller\",F131=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H131,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F131=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H131,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H131,I_CAPEX!B$49:B$102,0),0))))","v":1163.7874532641174},null,{"$f":"IF(OR(C131=$C$15,ISBLANK(C131)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G131=\"Support\",I_CAPEX!$J$36,IF(G131=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J131,L131)*I_CAPEX!$D$13","v":69.827247195847036},1233.6147004599645,null,null,null,{"$f":"IF(OR(G131=\"LED\",G131=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N131)*(1+'I_Global Inputs'!$G$54),IF(G131=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N131)*(1+'I_Global Inputs'!$G$54),\nIF(G131=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N131),\n-PMT(return_on_assests_pct,pole_lifespan,N131))))","v":152.22980058793112},156.60588712637622,161.10777119801128,165.73906905201636,170.50350089237739,175.40489386623148,null,null,null,1233.6147004599645,1269.0769073567842,1305.5585315137289,1343.0888776932818,1381.6980930697018,1421.417191445483,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":47},{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":47},{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":47},{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":47},{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":47},{"$f":"_xlfn.XLOOKUP($H131,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":47},null,null,null,7154.8006276327624,7360.4766949396826,7572.0652463065298,7789.7362454447693,8013.6645419417373,8244.0300117128791]
[null,"40W LED ALD","Minor (Cat P)",null,null,"Luminaire","LED","40W LED ALD",null,{"$f":"IF(ISBLANK(F132),0,\nIF(OR(F132=\"Luminaire\",F132=\"Smart Controller\",F132=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H132,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F132=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H132,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H132,I_CAPEX!B$49:B$102,0),0))))","v":417.99275574256819},null,{"$f":"IF(OR(C132=$C$15,ISBLANK(C132)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G132=\"Support\",I_CAPEX!$J$36,IF(G132=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J132,L132)*I_CAPEX!$D$13","v":25.079565344554091},443.0723210871223,null,null,null,{"$f":"IF(OR(G132=\"LED\",G132=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N132)*(1+'I_Global Inputs'!$G$54),IF(G132=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N132)*(1+'I_Global Inputs'!$G$54),\nIF(G132=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N132),\n-PMT(return_on_assests_pct,pole_lifespan,N132))))","v":54.675751723755816},56.247492737497005,57.86441593413268,59.527820147015959,61.239041546520241,62.99945471335095,null,null,null,443.0723210871223,455.80913616786609,468.91209115552851,482.39171132119094,496.25882450150942,510.52456979644091,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3},{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3},{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":3},{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":3},{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3},{"$f":"_xlfn.XLOOKUP($H132,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":3},null,null,null,164.02725517126746,168.74247821249102,173.59324780239803,178.58346044104786,183.71712463956072,188.99836414005284]
[null,"40W LED ALD ZHAGA","Minor (Cat P)",null,null,"Luminaire","LED","40W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F133),0,\nIF(OR(F133=\"Luminaire\",F133=\"Smart Controller\",F133=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H133,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F133=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H133,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H133,I_CAPEX!B$49:B$102,0),0))))","v":425.41448159176247},null,{"$f":"IF(OR(C133=$C$15,ISBLANK(C133)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G133=\"Support\",I_CAPEX!$J$36,IF(G133=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J133,L133)*I_CAPEX!$D$13","v":25.524868895505747},450.9393504872682,null,null,null,{"$f":"IF(OR(G133=\"LED\",G133=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N133)*(1+'I_Global Inputs'!$G$54),IF(G133=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N133)*(1+'I_Global Inputs'!$G$54),\nIF(G133=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N133),\n-PMT(return_on_assests_pct,pole_lifespan,N133))))","v":55.646554289870714},57.246202559777622,58.891835250823824,60.584774257970423,62.326379476141213,64.118049892591756,null,null,null,450.9393504872682,463.90231577856582,477.23792202249223,490.9568813729764,505.07021392176512,519.58925655058306,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H133,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"42W LED LRL","Major (Cat V)",null,null,"Luminaire","LED","42W LED LRL",null,{"$f":"IF(ISBLANK(F134),0,\nIF(OR(F134=\"Luminaire\",F134=\"Smart Controller\",F134=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H134,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F134=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H134,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H134,I_CAPEX!B$49:B$102,0),0))))","v":638.02063659300154},null,{"$f":"IF(OR(C134=$C$15,ISBLANK(C134)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G134=\"Support\",I_CAPEX!$J$36,IF(G134=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J134,L134)*I_CAPEX!$D$13","v":38.281238195580094},676.30187478858159,null,null,null,{"$f":"IF(OR(G134=\"LED\",G134=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N134)*(1+'I_Global Inputs'!$G$54),IF(G134=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N134)*(1+'I_Global Inputs'!$G$54),\nIF(G134=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N134),\n-PMT(return_on_assests_pct,pole_lifespan,N134))))","v":83.456608856819429},85.855701157749365,88.323759163699208,90.862765403005639,93.474759394919943,96.16183928790204,null,null,null,676.30187478858159,695.74324250211271,715.74348309869015,736.31866226381544,757.4853075165455,779.26042148562931,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":10},{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":10},{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":10},{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":10},{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":9.7512500000000006},{"$f":"_xlfn.XLOOKUP($H134,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":8.5099875000000011},null,null,null,834.56608856819435,858.55701157749365,883.23759163699208,908.62765403005642,911.4957475497132,818.33605031705542]
[null,"49W LED PH","Minor (Cat P)",null,null,"Luminaire","LED","49W LED PH",null,{"$f":"IF(ISBLANK(F135),0,\nIF(OR(F135=\"Luminaire\",F135=\"Smart Controller\",F135=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H135,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F135=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H135,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H135,I_CAPEX!B$49:B$102,0),0))))","v":439.46499592623343},null,{"$f":"IF(OR(C135=$C$15,ISBLANK(C135)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G135=\"Support\",I_CAPEX!$J$36,IF(G135=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J135,L135)*I_CAPEX!$D$13","v":26.367899755574005},465.83289568180743,null,null,null,{"$f":"IF(OR(G135=\"LED\",G135=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N135)*(1+'I_Global Inputs'!$G$54),IF(G135=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N135)*(1+'I_Global Inputs'!$G$54),\nIF(G135=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N135),\n-PMT(return_on_assests_pct,pole_lifespan,N135))))","v":57.48443885315185},59.136920023486454,60.836904380297078,62.585757477858031,64.384884125462392,66.235729515869622,null,null,null,465.83289568180743,479.22399950040938,493.00005179118421,507.17211850718815,521.75158370981114,536.75015871330447,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":188},{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":188},{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":188},{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":188},{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":188},{"$f":"_xlfn.XLOOKUP($H135,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":188},null,null,null,10807.074504392547,11117.740964415454,11437.338023495851,11766.12240583731,12104.35821558693,12452.317148983489]
[null,"49W LED PH ZHAGA","Minor (Cat P)",null,null,"Luminaire","LED","49W LED PH ZHAGA",null,{"$f":"IF(ISBLANK(F136),0,\nIF(OR(F136=\"Luminaire\",F136=\"Smart Controller\",F136=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H136,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F136=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H136,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H136,I_CAPEX!B$49:B$102,0),0))))","v":500.94298227435632},null,{"$f":"IF(OR(C136=$C$15,ISBLANK(C136)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G136=\"Support\",I_CAPEX!$J$36,IF(G136=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J136,L136)*I_CAPEX!$D$13","v":30.056578936461378},530.99956121081766,null,null,null,{"$f":"IF(OR(G136=\"LED\",G136=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N136)*(1+'I_Global Inputs'!$G$54),IF(G136=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N136)*(1+'I_Global Inputs'!$G$54),\nIF(G136=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N136),\n-PMT(return_on_assests_pct,pole_lifespan,N136))))","v":65.526097642369223},67.409749021416914,69.347548940442564,71.341053984923931,73.391865486851771,75.501630811039206,null,null,null,530.99956121081766,546.26398396352761,561.96720670590639,578.12184343810657,594.74087076967839,611.83763834335048,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":183.83333333333334},{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":551.5},{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":919.16666666666674},{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1103},{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1103},{"$f":"_xlfn.XLOOKUP($H136,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1103},null,null,null,12045.88094992221,37176.47658531143,63741.955401090127,78689.182545371092,80951.227631997506,83278.29878457624]
[null,"50W LED SY PT","Minor (Cat P)",null,null,"Luminaire","LED","50W LED SY PT",null,{"$f":"IF(ISBLANK(F137),0,\nIF(OR(F137=\"Luminaire\",F137=\"Smart Controller\",F137=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H137,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F137=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H137,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H137,I_CAPEX!B$49:B$102,0),0))))","v":1510.3322462813055},null,{"$f":"IF(OR(C137=$C$15,ISBLANK(C137)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G137=\"Support\",I_CAPEX!$J$36,IF(G137=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J137,L137)*I_CAPEX!$D$13","v":90.619934776878324},1600.9521810581839,null,null,null,{"$f":"IF(OR(G137=\"LED\",G137=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N137)*(1+'I_Global Inputs'!$G$54),IF(G137=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N137)*(1+'I_Global Inputs'!$G$54),\nIF(G137=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N137),\n-PMT(return_on_assests_pct,pole_lifespan,N137))))","v":197.55976577000118},203.23893389730284,209.08135870033732,215.09173325062031,221.27488552943558,227.63578230602974,null,null,null,1600.9521810581839,1646.9740851871081,1694.3189617849864,1743.0248417891896,1793.1308493965712,1844.6772334909419,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":25},{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":25},{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":25},{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":25},{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":25},{"$f":"_xlfn.XLOOKUP($H137,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":25},null,null,null,4938.9941442500294,5080.9733474325712,5227.0339675084333,5377.2933312655077,5531.8721382358899,5690.8945576507431]
[null,"58W LED ALD","Minor (Cat P)",null,null,"Luminaire","LED","58W LED ALD",null,{"$f":"IF(ISBLANK(F138),0,\nIF(OR(F138=\"Luminaire\",F138=\"Smart Controller\",F138=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H138,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F138=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H138,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H138,I_CAPEX!B$49:B$102,0),0))))","v":621.54673093403255},null,{"$f":"IF(OR(C138=$C$15,ISBLANK(C138)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G138=\"Support\",I_CAPEX!$J$36,IF(G138=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J138,L138)*I_CAPEX!$D$13","v":37.292803856041949},658.83953479007448,null,null,null,{"$f":"IF(OR(G138=\"LED\",G138=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N138)*(1+'I_Global Inputs'!$G$54),IF(G138=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N138)*(1+'I_Global Inputs'!$G$54),\nIF(G138=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N138),\n-PMT(return_on_assests_pct,pole_lifespan,N138))))","v":81.30173137783008},83.638878315293837,86.043210240269261,88.516658491550061,91.061209927320149,93.67890852114634,null,null,null,658.83953479007448,677.7789199042586,697.26274761722766,717.30666879312457,737.9267842049511,759.13965746791052,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6},{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":6},{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":6},{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6},{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6},{"$f":"_xlfn.XLOOKUP($H138,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":6},null,null,null,487.81038826698045,501.83326989176305,516.25926144161554,531.09995094930036,546.36725956392092,562.07345112687801]
[null,"58W LED ALD ZHAGA","Minor (Cat P)",null,null,"Luminaire","LED","58W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F139),0,\nIF(OR(F139=\"Luminaire\",F139=\"Smart Controller\",F139=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H139,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F139=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H139,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H139,I_CAPEX!B$49:B$102,0),0))))","v":643.83397216899516},null,{"$f":"IF(OR(C139=$C$15,ISBLANK(C139)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G139=\"Support\",I_CAPEX!$J$36,IF(G139=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J139,L139)*I_CAPEX!$D$13","v":38.630038330139705},682.46401049913482,null,null,null,{"$f":"IF(OR(G139=\"LED\",G139=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N139)*(1+'I_Global Inputs'!$G$54),IF(G139=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N139)*(1+'I_Global Inputs'!$G$54),\nIF(G139=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N139),\n-PMT(return_on_assests_pct,pole_lifespan,N139))))","v":84.217025127850846},86.63797679793467,89.128522555199609,91.690662991822052,94.32645621016664,97.038019476007676,null,null,null,682.46401049913482,702.08251855592914,722.26499167528107,743.02764192545123,764.3871474162595,786.36066569618777,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H139,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"70W LED PH FLOOD","Major (Cat V)",null,null,"Luminaire","LED","70W LED PH FLOOD",null,{"$f":"IF(ISBLANK(F140),0,\nIF(OR(F140=\"Luminaire\",F140=\"Smart Controller\",F140=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H140,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F140=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H140,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H140,I_CAPEX!B$49:B$102,0),0))))","v":570.24543961224026},null,{"$f":"IF(OR(C140=$C$15,ISBLANK(C140)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G140=\"Support\",I_CAPEX!$J$36,IF(G140=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J140,L140)*I_CAPEX!$D$13","v":34.214726376734411},604.46016598897472,null,null,null,{"$f":"IF(OR(G140=\"LED\",G140=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N140)*(1+'I_Global Inputs'!$G$54),IF(G140=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N140)*(1+'I_Global Inputs'!$G$54),\nIF(G140=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N140),\n-PMT(return_on_assests_pct,pole_lifespan,N140))))","v":74.591240277487003},76.735483528174896,78.941366444606601,81.21066095652553,83.545189930599847,85.946828634684977,null,null,null,604.46016598897472,621.8363300855882,639.71199951886592,658.10153336023291,677.0197034553471,696.48170628994797,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":10},{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":10},{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":85.166666666666657},{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":235.49999999999997},{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":385.83333333333326},{"$f":"_xlfn.XLOOKUP($H140,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":460.99999999999994},null,null,null,745.91240277487009,767.35483528174893,6723.1730421989951,19125.11065526176,32234.519114889768,39621.488000589772]
[null,"74W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","74W LED ALD",null,{"$f":"IF(ISBLANK(F141),0,\nIF(OR(F141=\"Luminaire\",F141=\"Smart Controller\",F141=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H141,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F141=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H141,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H141,I_CAPEX!B$49:B$102,0),0))))","v":621.54673093403255},null,{"$f":"IF(OR(C141=$C$15,ISBLANK(C141)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G141=\"Support\",I_CAPEX!$J$36,IF(G141=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J141,L141)*I_CAPEX!$D$13","v":37.292803856041949},658.83953479007448,null,null,null,{"$f":"IF(OR(G141=\"LED\",G141=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N141)*(1+'I_Global Inputs'!$G$54),IF(G141=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N141)*(1+'I_Global Inputs'!$G$54),\nIF(G141=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N141),\n-PMT(return_on_assests_pct,pole_lifespan,N141))))","v":81.30173137783008},83.638878315293837,86.043210240269261,88.516658491550061,91.061209927320149,93.67890852114634,null,null,null,658.83953479007448,677.7789199042586,697.26274761722766,717.30666879312457,737.9267842049511,759.13965746791052,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":31},{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":31},{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":31},{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":31},{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":31},{"$f":"_xlfn.XLOOKUP($H141,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":31},null,null,null,2520.3536727127325,2592.805227774109,2667.3395174483471,2744.0164132380519,2822.8975077469245,2904.0461641555366]
[null,"74W LED ALD ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","74W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F142),0,\nIF(OR(F142=\"Luminaire\",F142=\"Smart Controller\",F142=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H142,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F142=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H142,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H142,I_CAPEX!B$49:B$102,0),0))))","v":643.83397216899516},null,{"$f":"IF(OR(C142=$C$15,ISBLANK(C142)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G142=\"Support\",I_CAPEX!$J$36,IF(G142=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J142,L142)*I_CAPEX!$D$13","v":38.630038330139705},682.46401049913482,null,null,null,{"$f":"IF(OR(G142=\"LED\",G142=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N142)*(1+'I_Global Inputs'!$G$54),IF(G142=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N142)*(1+'I_Global Inputs'!$G$54),\nIF(G142=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N142),\n-PMT(return_on_assests_pct,pole_lifespan,N142))))","v":84.217025127850846},86.63797679793467,89.128522555199609,91.690662991822052,94.32645621016664,97.038019476007676,null,null,null,682.46401049913482,702.08251855592914,722.26499167528107,743.02764192545123,764.3871474162595,786.36066569618777,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1},{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1},{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1},{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1},{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1},{"$f":"_xlfn.XLOOKUP($H142,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1},null,null,null,84.217025127850846,86.63797679793467,89.128522555199609,91.690662991822052,94.32645621016664,97.038019476007676]
[null,"76W LED PH","Major (Cat V)",null,null,"Luminaire","LED","76W LED PH",null,{"$f":"IF(ISBLANK(F143),0,\nIF(OR(F143=\"Luminaire\",F143=\"Smart Controller\",F143=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H143,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F143=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H143,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H143,I_CAPEX!B$49:B$102,0),0))))","v":447.28946691599458},null,{"$f":"IF(OR(C143=$C$15,ISBLANK(C143)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G143=\"Support\",I_CAPEX!$J$36,IF(G143=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J143,L143)*I_CAPEX!$D$13","v":26.837368014959672},474.12683493095426,null,null,null,{"$f":"IF(OR(G143=\"LED\",G143=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N143)*(1+'I_Global Inputs'!$G$54),IF(G143=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N143)*(1+'I_Global Inputs'!$G$54),\nIF(G143=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N143),\n-PMT(return_on_assests_pct,pole_lifespan,N143))))","v":58.507922699052251},60.189825532313975,61.920077324315599,63.700067942393694,65.531227207821033,67.415026044345737,null,null,null,474.12683493095426,487.75636115935174,501.77768968942161,516.20208349839595,531.04112933561248,546.30674702985584,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3377},{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3377},{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":3377},{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":3377},{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3377},{"$f":"_xlfn.XLOOKUP($H143,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":3377},null,null,null,197581.25495469946,203261.04082262429,209104.10112421378,215115.1294414635,221298.95428081162,227660.54295175555]
[null,"76W LED PH ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","76W LED PH ZHAGA",null,{"$f":"IF(ISBLANK(F144),0,\nIF(OR(F144=\"Luminaire\",F144=\"Smart Controller\",F144=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H144,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F144=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H144,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H144,I_CAPEX!B$49:B$102,0),0))))","v":508.76745326411742},null,{"$f":"IF(OR(C144=$C$15,ISBLANK(C144)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G144=\"Support\",I_CAPEX!$J$36,IF(G144=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J144,L144)*I_CAPEX!$D$13","v":30.526047195847045},539.29350045996443,null,null,null,{"$f":"IF(OR(G144=\"LED\",G144=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N144)*(1+'I_Global Inputs'!$G$54),IF(G144=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N144)*(1+'I_Global Inputs'!$G$54),\nIF(G144=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N144),\n-PMT(return_on_assests_pct,pole_lifespan,N144))))","v":66.549581488269624},68.462654530244436,70.430721884461093,72.455364449459609,74.53820856921044,76.680927339515364,null,null,null,539.29350045996443,554.79634562246997,570.74484460414374,587.15180842931443,604.03041639547973,621.39422665990185,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":5061.833333333333},{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":15185.5},{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":25309.166666666664},{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":30521},{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":30871},{"$f":"_xlfn.XLOOKUP($H144,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":31321},null,null,null,336862.8898967061,1039639.6403690269,1782542.878627473,2211410.1783619565,2301069.0367400954,2401723.3252009605]
[null,"100W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","100W LED ALD",null,{"$f":"IF(ISBLANK(F145),0,\nIF(OR(F145=\"Luminaire\",F145=\"Smart Controller\",F145=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H145,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F145=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H145,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H145,I_CAPEX!B$49:B$102,0),0))))","v":874.99764037533873},null,{"$f":"IF(OR(C145=$C$15,ISBLANK(C145)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G145=\"Support\",I_CAPEX!$J$36,IF(G145=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J145,L145)*I_CAPEX!$D$13","v":52.499858422520319},927.49749879785907,null,null,null,{"$f":"IF(OR(G145=\"LED\",G145=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N145)*(1+'I_Global Inputs'!$G$54),IF(G145=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N145)*(1+'I_Global Inputs'!$G$54),\nIF(G145=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N145),\n-PMT(return_on_assests_pct,pole_lifespan,N145))))","v":114.45450450222259},117.74468037108784,121.12943755237188,124.61149493558561,128.19364956902186,131.87877890655329,null,null,null,927.49749879785907,954.15988226847492,981.5887181481329,1009.8060393243269,1038.8345120547713,1068.6974541746301,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2798},{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2798},{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2798},{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2798},{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2702.0849499999999},{"$f":"_xlfn.XLOOKUP($H145,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2423.8439257499995},null,null,null,320243.70359721879,329449.61567830376,338920.16627153655,348662.96282976854,346390.13118602795,319653.57718797633]
[null,"100W LED SY CT","Minor (Cat P)",null,null,"Luminaire","LED","100W LED SY CT",null,{"$f":"IF(ISBLANK(F146),0,\nIF(OR(F146=\"Luminaire\",F146=\"Smart Controller\",F146=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H146,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F146=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H146,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H146,I_CAPEX!B$49:B$102,0),0))))","v":1644.7740297322273},null,{"$f":"IF(OR(C146=$C$15,ISBLANK(C146)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G146=\"Support\",I_CAPEX!$J$36,IF(G146=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J146,L146)*I_CAPEX!$D$13","v":98.686441783933631},1743.4604715161609,null,null,null,{"$f":"IF(OR(G146=\"LED\",G146=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N146)*(1+'I_Global Inputs'!$G$54),IF(G146=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N146)*(1+'I_Global Inputs'!$G$54),\nIF(G146=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N146),\n-PMT(return_on_assests_pct,pole_lifespan,N146))))","v":215.14549057569292},221.33018819389434,227.69267473310097,234.23806101721777,240.97160478887133,247.89871493282098,null,null,null,1743.4604715161609,1793.5790019894766,1845.1382689393815,1898.1796886160205,1952.7458678451944,2008.8806382533423,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":6},{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":6},{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":6},{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6},{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6},{"$f":"_xlfn.XLOOKUP($H146,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":6},null,null,null,1290.8729434541574,1327.9811291633659,{"$f":"IFERROR(T146*AM146,0)","v":1366.1560483986059},{"$f":"IFERROR(U146*AN146,0)","v":1405.4283661033066},{"$f":"IFERROR(V146*AO146,0)","v":1445.829628733228},{"$f":"IFERROR(W146*AP146,0)","v":1487.3922895969258}]
[null,{"$f":"H147","v":"100W LED SY PT"},"Minor (Cat P)",null,null,{"$f":"IF(OR(G147=\"Bracket\",G147=\"Support\",G147=\"Smart Controller\"),G147,\"Luminaire\")","v":"Luminaire"},"LED","100W LED SY PT",null,{"$f":"IF(ISBLANK(F147),0,\nIF(OR(F147=\"Luminaire\",F147=\"Smart Controller\",F147=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H147,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F147=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H147,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H147,I_CAPEX!B$49:B$102,0),0))))","v":1622.3670658237404},null,{"$f":"IF(OR(C147=$C$15,ISBLANK(C147)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G147=\"Support\",I_CAPEX!$J$36,IF(G147=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J147,L147)*I_CAPEX!$D$13","v":97.342023949424416},{"$f":"SUM(J147:M147)","v":1719.7090897731648},null,null,null,{"$f":"IF(OR(G147=\"LED\",G147=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N147)*(1+'I_Global Inputs'!$G$54),IF(G147=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N147)*(1+'I_Global Inputs'!$G$54),\nIF(G147=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N147),\n-PMT(return_on_assests_pct,pole_lifespan,N147))))","v":212.21453644141096},{"$f":"R147*(1+CPIFY25)","v":218.31497914446243},{"$f":"S147*(1+CPIFY26)","v":224.59078872764036},{"$f":"T147*(1+CPIFY27)","v":231.04700638945152},{"$f":"U147*(1+CPIFY28)","v":237.68881824563204},{"$f":"V147*(1+CPIFY29)","v":244.52155949502244},null,null,null,{"$f":"N147","v":1719.7090897731648},{"$f":"AA147*(1+CPIFY25)","v":1769.1448491890819},{"$f":"AB147*(1+CPIFY26)","v":1820.0017177469824},{"$f":"AC147*(1+CPIFY27)","v":1872.3205474782153},{"$f":"AD147*(1+CPIFY28)","v":1926.1433647704239},{"$f":"AE147*(1+CPIFY29)","v":1981.5134041262754},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":43},{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":43},{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":43},{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":43},{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":43},{"$f":"_xlfn.XLOOKUP($H147,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":43},null,null,null,9125.2250669806708,{"$f":"IFERROR(S147*AL147,0)","v":9387.5441032118852},9657.4039152885362,9935.0212747464157,10220.619184562178,10514.427058285964]
[null,"110W LED SY FLOOD","Major (Cat V)",null,null,"Luminaire","LED","110W LED SY FLOOD",null,{"$f":"IF(ISBLANK(F148),0,\nIF(OR(F148=\"Luminaire\",F148=\"Smart Controller\",F148=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H148,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F148=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H148,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H148,I_CAPEX!B$49:B$102,0),0))))","v":884.3420607726498},null,{"$f":"IF(OR(C148=$C$15,ISBLANK(C148)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G148=\"Support\",I_CAPEX!$J$36,IF(G148=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J148,L148)*I_CAPEX!$D$13","v":53.060523646358988},937.4025844190088,null,null,null,{"$f":"IF(OR(G148=\"LED\",G148=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N148)*(1+'I_Global Inputs'!$G$54),IF(G148=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N148)*(1+'I_Global Inputs'!$G$54),\nIF(G148=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N148),\n-PMT(return_on_assests_pct,pole_lifespan,N148))))","v":115.67680609148849},119.00211895396502,122.42302319734991,125.9422667471713,129.56267652242559,133.28716070636963,null,null,null,937.4025844190088,964.34970525170127,992.07146371953729,1020.590128007289,1049.9286064339417,1080.110465854365,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":4},{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4},{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":4},{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":4},{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":4},{"$f":"_xlfn.XLOOKUP($H148,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":4},null,null,null,462.70722436595395,476.00847581586009,489.69209278939962,503.76906698868521,518.25070608970236,533.14864282547853]
[null,"120W LED PH FLOOD","Major (Cat V)",null,null,"Luminaire","LED","120W LED PH FLOOD",null,{"$f":"IF(ISBLANK(F149),0,\nIF(OR(F149=\"Luminaire\",F149=\"Smart Controller\",F149=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H149,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F149=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H149,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H149,I_CAPEX!B$49:B$102,0),0))))","v":633.95898910029496},null,{"$f":"IF(OR(C149=$C$15,ISBLANK(C149)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G149=\"Support\",I_CAPEX!$J$36,IF(G149=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J149,L149)*I_CAPEX!$D$13","v":38.037539346017695},671.9965284463126,null,null,null,{"$f":"IF(OR(G149=\"LED\",G149=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N149)*(1+'I_Global Inputs'!$G$54),IF(G149=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N149)*(1+'I_Global Inputs'!$G$54),\nIF(G149=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N149),\n-PMT(return_on_assests_pct,pole_lifespan,N149))))","v":82.925323022675911},85.309142671484622,87.761488988757364,90.284331882030173,92.879697886948819,95.549671795133435,null,null,null,671.9965284463126,691.31413216554711,711.18705097594159,731.6312482886392,752.66314640830035,774.29963972472274,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":22},{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":22},{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":23.333333333333336},{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":26},{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":28.666666666666671},{"$f":"_xlfn.XLOOKUP($H149,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":30.000000000000004},null,null,null,1824.3571064988701,1876.8011387726617,2047.7680764043387,2347.3926289327846,2662.5513394258664,2866.4901538540034]
[null,"140W LED PH","Major (Cat V)",null,null,"Luminaire","LED","140W LED PH",null,{"$f":"IF(ISBLANK(F150),0,\nIF(OR(F150=\"Luminaire\",F150=\"Smart Controller\",F150=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H150,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F150=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H150,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H150,I_CAPEX!B$49:B$102,0),0))))","v":486.4118218648},null,{"$f":"IF(OR(C150=$C$15,ISBLANK(C150)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G150=\"Support\",I_CAPEX!$J$36,IF(G150=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J150,L150)*I_CAPEX!$D$13","v":29.184709311888},515.59653117668802,null,null,null,{"$f":"IF(OR(G150=\"LED\",G150=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N150)*(1+'I_Global Inputs'!$G$54),IF(G150=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N150)*(1+'I_Global Inputs'!$G$54),\nIF(G150=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N150),\n-PMT(return_on_assests_pct,pole_lifespan,N150))))","v":63.625341928554214},65.45435307645154,67.335942044408185,69.271620265072002,71.262942619614293,73.311508686726413,null,null,null,515.59653117668802,530.41816945406333,545.66587918060839,561.35190845443492,577.48885746461883,594.08968861261224,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3378},{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":3378},{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":3378},{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":3378},{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":3378},{"$f":"_xlfn.XLOOKUP($H150,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":3378},null,null,null,214926.40503465614,221104.8046922533,227460.81222601084,233999.53325541323,240726.22016905708,247646.27634376183]
[null,"140W LED PH ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","140W LED PH ZHAGA",null,{"$f":"IF(ISBLANK(F151),0,\nIF(OR(F151=\"Luminaire\",F151=\"Smart Controller\",F151=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H151,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F151=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H151,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H151,I_CAPEX!B$49:B$102,0),0))))","v":547.88980821292284},null,{"$f":"IF(OR(C151=$C$15,ISBLANK(C151)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G151=\"Support\",I_CAPEX!$J$36,IF(G151=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J151,L151)*I_CAPEX!$D$13","v":32.873388492775369},580.76319670569819,null,null,null,{"$f":"IF(OR(G151=\"LED\",G151=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N151)*(1+'I_Global Inputs'!$G$54),IF(G151=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N151)*(1+'I_Global Inputs'!$G$54),\nIF(G151=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N151),\n-PMT(return_on_assests_pct,pole_lifespan,N151))))","v":71.6670007177716},73.727182074382,75.846586604553679,78.026916772137909,80.269923981003686,82.577409981896011,null,null,null,580.76319670569819,597.45815391718145,614.63303409533046,632.30163338535328,650.47814452448608,669.17716824265824,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":3718},{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11142},{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":18566},{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":22278},{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":22278},{"$f":"_xlfn.XLOOKUP($H151,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":22278},null,null,null,266457.90866867482,821468.26267276425,1408167.7269001435,1738283.6518496883,1788253.3664488001,1839659.5395766792]
[null,"150W LED SY FLOOD","Major (Cat V)",null,null,"Luminaire","LED","150W LED SY FLOOD",null,{"$f":"IF(ISBLANK(F152),0,\nIF(OR(F152=\"Luminaire\",F152=\"Smart Controller\",F152=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H152,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F152=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H152,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H152,I_CAPEX!B$49:B$102,0),0))))","v":925.69997886138708},null,{"$f":"IF(OR(C152=$C$15,ISBLANK(C152)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G152=\"Support\",I_CAPEX!$J$36,IF(G152=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J152,L152)*I_CAPEX!$D$13","v":55.541998731683222},981.24197759307026,null,null,null,{"$f":"IF(OR(G152=\"LED\",G152=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N152)*(1+'I_Global Inputs'!$G$54),IF(G152=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N152)*(1+'I_Global Inputs'!$G$54),\nIF(G152=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N152),\n-PMT(return_on_assests_pct,pole_lifespan,N152))))","v":121.08664927696201},124.5674766434819,128.14836590144782,131.8321934882884,135.62191852917849,139.52058521402921,null,null,null,981.24197759307026,1009.4493311632536,1038.4675497530777,1068.319942960816,1099.0304904560342,1130.6238612418504,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":24},{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":24},{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":307},{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":873},{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1439},{"$f":"_xlfn.XLOOKUP($H152,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1722},null,null,null,2906.079582647088,2989.6194394435656,39341.548331744481,115089.50491527577,195159.94076348783,240254.44773855829]
[null,"150W LED SY PT","Minor (Cat P)",null,null,"Luminaire","LED","150W LED SY PT",null,{"$f":"IF(ISBLANK(F153),0,\nIF(OR(F153=\"Luminaire\",F153=\"Smart Controller\",F153=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H153,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F153=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H153,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H153,I_CAPEX!B$49:B$102,0),0))))","v":1734.4018853661748},null,{"$f":"IF(OR(C153=$C$15,ISBLANK(C153)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G153=\"Support\",I_CAPEX!$J$36,IF(G153=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J153,L153)*I_CAPEX!$D$13","v":104.06411312197049},1838.4659984881453,null,null,null,{"$f":"IF(OR(G153=\"LED\",G153=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N153)*(1+'I_Global Inputs'!$G$54),IF(G153=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N153)*(1+'I_Global Inputs'!$G$54),\nIF(G153=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N153),\n-PMT(return_on_assests_pct,pole_lifespan,N153))))","v":226.86930711282074},233.39102439162198,240.10021875494337,247.00227952828271,254.10275096182846,261.40733668401509,null,null,null,1838.4659984881453,1891.3156131910553,1945.684473708978,2001.6162531672408,2059.1558801442761,2118.3495747616089,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":47},{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":47},{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":47},{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":47},{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":47},{"$f":"_xlfn.XLOOKUP($H153,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":47},null,null,null,10662.857434302574,10969.378146406234,11284.710281482339,11609.107137829287,11942.829295205938,12286.144824148709]
[null,"152W LED PH FLOOD","Major (Cat V)",null,null,"Luminaire","LED","152W LED PH FLOOD",null,{"$f":"IF(ISBLANK(F154),0,\nIF(OR(F154=\"Luminaire\",F154=\"Smart Controller\",F154=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H154,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F154=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H154,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H154,I_CAPEX!B$49:B$102,0),0))))","v":639.54789695012425},null,{"$f":"IF(OR(C154=$C$15,ISBLANK(C154)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G154=\"Support\",I_CAPEX!$J$36,IF(G154=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J154,L154)*I_CAPEX!$D$13","v":38.372873817007452},677.92077076713167,null,null,null,{"$f":"IF(OR(G154=\"LED\",G154=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N154)*(1+'I_Global Inputs'!$G$54),IF(G154=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N154)*(1+'I_Global Inputs'!$G$54),\nIF(G154=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N154),\n-PMT(return_on_assests_pct,pole_lifespan,N154))))","v":83.656382912604769},86.061218034932864,88.535183948770609,91.080267928127085,93.698514374347866,96.39202645833069,null,null,null,677.92077076713167,697.40867620764868,717.45679233182534,738.08122328235902,759.29853614101546,781.125774236545,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2},{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2},{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2},{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2},{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2},{"$f":"_xlfn.XLOOKUP($H154,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":2},null,null,null,167.31276582520954,172.12243606986573,177.07036789754122,182.16053585625417,187.39702874869573,192.78405291666138]
[null,"170W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","170W LED ALD",null,{"$f":"IF(ISBLANK(F155),0,\nIF(OR(F155=\"Luminaire\",F155=\"Smart Controller\",F155=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H155,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F155=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H155,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H155,I_CAPEX!B$49:B$102,0),0))))","v":687.29409257717236},null,{"$f":"IF(OR(C155=$C$15,ISBLANK(C155)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G155=\"Support\",I_CAPEX!$J$36,IF(G155=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J155,L155)*I_CAPEX!$D$13","v":41.23764555463034},728.53173813180274,null,null,null,{"$f":"IF(OR(G155=\"LED\",G155=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N155)*(1+'I_Global Inputs'!$G$54),IF(G155=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N155)*(1+'I_Global Inputs'!$G$54),\nIF(G155=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N155),\n-PMT(return_on_assests_pct,pole_lifespan,N155))))","v":89.901847940391391},92.486218839084373,95.144881569313895,97.879971767352529,100.69368646171741,103.58828583798741,null,null,null,728.53173813180274,749.47453592668694,771.01936758848558,793.18353953348856,815.98485567831119,839.44163174132871,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":11},{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11},{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":11},{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":11},{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":11},{"$f":"_xlfn.XLOOKUP($H155,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":11},null,null,null,988.92032734430529,1017.3484072299281,1046.5936972624529,1076.6796894408778,1107.6305510788914,1139.4711442178616]
[null,"170W LED ALD ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","170W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F156),0,\nIF(OR(F156=\"Luminaire\",F156=\"Smart Controller\",F156=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H156,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F156=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H156,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H156,I_CAPEX!B$49:B$102,0),0))))","v":709.58133381213497},null,{"$f":"IF(OR(C156=$C$15,ISBLANK(C156)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G156=\"Support\",I_CAPEX!$J$36,IF(G156=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J156,L156)*I_CAPEX!$D$13","v":42.574880028728096},752.15621384086307,null,null,null,{"$f":"IF(OR(G156=\"LED\",G156=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N156)*(1+'I_Global Inputs'!$G$54),IF(G156=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N156)*(1+'I_Global Inputs'!$G$54),\nIF(G156=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N156),\n-PMT(return_on_assests_pct,pole_lifespan,N156))))","v":92.817141690412143},95.485317321725191,98.23019388424423,101.05397626762451,103.9589327445639,106.94739679284875,null,null,null,752.15621384086307,773.77813457835748,796.0216116465391,818.90451266581533,842.4452188896197,866.66263996960618,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H156,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"175W LED SY FLOOD","Major (Cat V)",null,null,"Luminaire","LED","175W LED SY FLOOD",null,{"$f":"IF(ISBLANK(F157),0,\nIF(OR(F157=\"Luminaire\",F157=\"Smart Controller\",F157=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H157,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F157=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H157,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H157,I_CAPEX!B$49:B$102,0),0))))","v":1064.3048935371551},null,{"$f":"IF(OR(C157=$C$15,ISBLANK(C157)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G157=\"Support\",I_CAPEX!$J$36,IF(G157=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J157,L157)*I_CAPEX!$D$13","v":63.858293612229303},1128.1631871493844,null,null,null,{"$f":"IF(OR(G157=\"LED\",G157=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N157)*(1+'I_Global Inputs'!$G$54),IF(G157=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N157)*(1+'I_Global Inputs'!$G$54),\nIF(G157=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N157),\n-PMT(return_on_assests_pct,pole_lifespan,N157))))","v":139.21693454719755},143.21894565699785,147.33600090977583,151.57140743149154,155.92856741667458,160.4109808613207,null,null,null,1128.1631871493844,1160.5940234073748,1193.9571353789968,1228.2793228050684,1263.5881558273713,1299.9119971350451,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1.5},{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":4.5},{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":123.83333333333334},{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":358},{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":590.66666666666674},{"$f":"_xlfn.XLOOKUP($H157,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":707},null,null,null,208.82540182079634,644.48525545649034,18245.108112660575,54262.563860473972,92101.807154115799,113410.56346895373]
[null,"200W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","200W LED ALD",null,{"$f":"IF(ISBLANK(F158),0,\nIF(OR(F158=\"Luminaire\",F158=\"Smart Controller\",F158=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H158,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F158=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H158,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H158,I_CAPEX!B$49:B$102,0),0))))","v":874.99764037533873},null,{"$f":"IF(OR(C158=$C$15,ISBLANK(C158)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G158=\"Support\",I_CAPEX!$J$36,IF(G158=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J158,L158)*I_CAPEX!$D$13","v":52.499858422520319},927.49749879785907,null,null,null,{"$f":"IF(OR(G158=\"LED\",G158=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N158)*(1+'I_Global Inputs'!$G$54),IF(G158=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N158)*(1+'I_Global Inputs'!$G$54),\nIF(G158=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N158),\n-PMT(return_on_assests_pct,pole_lifespan,N158))))","v":114.45450450222259},117.74468037108784,121.12943755237188,124.61149493558561,128.19364956902186,131.87877890655329,null,null,null,927.49749879785907,954.15988226847492,981.5887181481329,1009.8060393243269,1038.8345120547713,1068.6974541746301,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":2156},{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2156},{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":2156},{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":2156},{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":2095.1610874999997},{"$f":"_xlfn.XLOOKUP($H158,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1893.1626586874997},null,null,null,246763.9117067919,253857.53088006537,261155.06736291377,268662.38308112259,268586.34624162572,249667.9796991914]
[null,"224W LED PH","Major (Cat V)",null,null,"Luminaire","LED","224W LED PH",null,{"$f":"IF(ISBLANK(F159),0,\nIF(OR(F159=\"Luminaire\",F159=\"Smart Controller\",F159=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H159,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F159=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H159,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H159,I_CAPEX!B$49:B$102,0),0))))","v":578.0699106020013},null,{"$f":"IF(OR(C159=$C$15,ISBLANK(C159)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G159=\"Support\",I_CAPEX!$J$36,IF(G159=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J159,L159)*I_CAPEX!$D$13","v":34.684194636120075},612.75410523812138,null,null,null,{"$f":"IF(OR(G159=\"LED\",G159=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N159)*(1+'I_Global Inputs'!$G$54),IF(G159=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N159)*(1+'I_Global Inputs'!$G$54),\nIF(G159=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N159),\n-PMT(return_on_assests_pct,pole_lifespan,N159))))","v":75.61472412338739},77.788389037002403,80.024539388625101,82.324971421061164,84.691533012958459,87.126125163161063,null,null,null,612.75410523812138,630.36869174453045,648.48963741710327,667.13149835144065,686.30924908114832,706.03829460649922,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":114},{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":114},{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":114},{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":114},{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":114},{"$f":"_xlfn.XLOOKUP($H159,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":114},null,null,null,8620.0785500661623,8867.8763502182737,9122.7974903032609,9385.0467420009736,9654.8347634772636,9932.3782686003615]
[null,"224W LED PH ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","224W LED PH ZHAGA",null,{"$f":"IF(ISBLANK(F160),0,\nIF(OR(F160=\"Luminaire\",F160=\"Smart Controller\",F160=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H160,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F160=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H160,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H160,I_CAPEX!B$49:B$102,0),0))))","v":639.54789695012425},null,{"$f":"IF(OR(C160=$C$15,ISBLANK(C160)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G160=\"Support\",I_CAPEX!$J$36,IF(G160=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J160,L160)*I_CAPEX!$D$13","v":38.372873817007452},677.92077076713167,null,null,null,{"$f":"IF(OR(G160=\"LED\",G160=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N160)*(1+'I_Global Inputs'!$G$54),IF(G160=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N160)*(1+'I_Global Inputs'!$G$54),\nIF(G160=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N160),\n-PMT(return_on_assests_pct,pole_lifespan,N160))))","v":83.656382912604769},86.061218034932864,88.535183948770609,91.080267928127085,93.698514374347866,96.39202645833069,null,null,null,677.92077076713167,697.40867620764868,717.45679233182534,738.08122328235902,759.29853614101546,781.125774236545,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":904},{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":2706},{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":4508.1666666666661},{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":5409.5},{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":5409.8333333333321},{"$f":"_xlfn.XLOOKUP($H160,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":5409.9999999999991},null,null,null,75625.370152994714,232881.65600252833,399131.36510504934,492698.70935720345,506893.34634615947,521480.86313956894]
[null,"258W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","258W LED ALD",null,{"$f":"IF(ISBLANK(F161),0,\nIF(OR(F161=\"Luminaire\",F161=\"Smart Controller\",F161=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H161,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F161=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H161,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H161,I_CAPEX!B$49:B$102,0),0))))","v":780.9025542880081},null,{"$f":"IF(OR(C161=$C$15,ISBLANK(C161)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G161=\"Support\",I_CAPEX!$J$36,IF(G161=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J161,L161)*I_CAPEX!$D$13","v":46.854153257280487},827.75670754528858,null,null,null,{"$f":"IF(OR(G161=\"LED\",G161=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N161)*(1+'I_Global Inputs'!$G$54),IF(G161=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N161)*(1+'I_Global Inputs'!$G$54),\nIF(G161=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N161),\n-PMT(return_on_assests_pct,pole_lifespan,N161))))","v":102.14634964868529},105.08270812726531,108.10347687742511,111.21108240600987,114.40802097364424,117.69686059991517,null,null,null,827.75670754528858,851.55188412048369,876.03109070483913,901.21399082352161,927.12081326084842,953.77236830955633,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1},{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1},{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1},{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1},{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1},{"$f":"_xlfn.XLOOKUP($H161,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1},null,null,null,102.14634964868529,105.08270812726531,108.10347687742511,111.21108240600987,114.40802097364424,117.69686059991517]
[null,"258W LED ALD ZHAGA","Major (Cat V)",null,null,"Luminaire","LED","258W LED ALD ZHAGA",null,{"$f":"IF(ISBLANK(F162),0,\nIF(OR(F162=\"Luminaire\",F162=\"Smart Controller\",F162=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H162,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F162=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H162,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H162,I_CAPEX!B$49:B$102,0),0))))","v":795.55009760057283},null,{"$f":"IF(OR(C162=$C$15,ISBLANK(C162)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G162=\"Support\",I_CAPEX!$J$36,IF(G162=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J162,L162)*I_CAPEX!$D$13","v":47.733005856034367},843.28310345660725,null,null,null,{"$f":"IF(OR(G162=\"LED\",G162=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N162)*(1+'I_Global Inputs'!$G$54),IF(G162=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N162)*(1+'I_Global Inputs'!$G$54),\nIF(G162=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N162),\n-PMT(return_on_assests_pct,pole_lifespan,N162))))","v":104.06232888640677},107.05376522042476,110.13119512614392,113.29709062487716,116.55399480010227,119.90452384025635,null,null,null,843.28310345660725,867.52461085451705,892.46297874745414,918.11823949320706,944.51100131139253,971.66246483751479,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H162,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,{"$f":"IFERROR(R162*AK162,0)","v":0},0,0,0,0,0]
[null,"298W LED ALD","Major (Cat V)",null,null,"Luminaire","LED","298W LED ALD",null,{"$f":"IF(ISBLANK(F163),0,\nIF(OR(F163=\"Luminaire\",F163=\"Smart Controller\",F163=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H163,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F163=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H163,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H163,I_CAPEX!B$49:B$102,0),0))))","v":1292.9822048356421},null,{"$f":"IF(OR(C163=$C$15,ISBLANK(C163)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G163=\"Support\",I_CAPEX!$J$36,IF(G163=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J163,L163)*I_CAPEX!$D$13","v":77.578932290138525},1370.5611371257805,null,null,null,{"$f":"IF(OR(G163=\"LED\",G163=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N163)*(1+'I_Global Inputs'!$G$54),IF(G163=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N163)*(1+'I_Global Inputs'!$G$54),\nIF(G163=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N163),\n-PMT(return_on_assests_pct,pole_lifespan,N163))))","v":169.12918476119995},173.99107084285561,178.99271953440248,184.13814853325172,189.431491031885,194.87699903794316,null,null,null,1370.5611371257805,1409.9600860774856,1450.4916201700144,1492.1882973556812,1535.0836115166669,1579.2120193698026,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":18},{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":18},{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":18},{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":18},{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":15.76125},{"$f":"_xlfn.XLOOKUP($H163,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":11.306137500000002},null,null,null,3044.325325701599,3131.8392751714009,3221.8689516192449,3314.4866735985311,2985.6770880262975,2203.3061467103535]
[null,"600W LED ALD HM","Minor (Cat P)",null,null,"Luminaire","LED","600W LED ALD HM",null,{"$f":"IF(ISBLANK(F164),0,\nIF(OR(F164=\"Luminaire\",F164=\"Smart Controller\",F164=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H164,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F164=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H164,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H164,I_CAPEX!B$49:B$102,0),0))))","v":3045.7962826156536},null,{"$f":"IF(OR(C164=$C$15,ISBLANK(C164)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G164=\"Support\",I_CAPEX!$J$36,IF(G164=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J164,L164)*I_CAPEX!$D$13","v":182.74777695693922},3228.5440595725927,null,null,null,{"$f":"IF(OR(G164=\"LED\",G164=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N164)*(1+'I_Global Inputs'!$G$54),IF(G164=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N164)*(1+'I_Global Inputs'!$G$54),\nIF(G164=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N164),\n-PMT(return_on_assests_pct,pole_lifespan,N164))))","v":398.40690792257288},409.85974501393099,421.64181203286523,433.76257321468671,446.23176485912865,459.05940315126895,null,null,null,3228.5440595725927,3321.3536680940965,3416.831235694051,3515.0534570785076,3616.0992316642205,3720.0497269565462,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":16},{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":16},{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":21.5},{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":32.5},{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":43.5},{"$f":"_xlfn.XLOOKUP($H164,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":49},null,null,null,6374.5105267611661,6557.7559202228958,9065.2989587066022,14097.283629477319,19411.081771372097,22493.91075441218]
[null,"COLONIAL ROCKS SPHERE","Minor (Cat P)",null,null,"Luminaire","LED","COLONIAL ROCKS SPHERE",null,{"$f":"IF(ISBLANK(F165),0,\nIF(OR(F165=\"Luminaire\",F165=\"Smart Controller\",F165=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H165,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F165=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H165,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H165,I_CAPEX!B$49:B$102,0),0))))","v":939.97404950985128},null,{"$f":"IF(OR(C165=$C$15,ISBLANK(C165)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G165=\"Support\",I_CAPEX!$J$36,IF(G165=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J165,L165)*I_CAPEX!$D$13","v":56.398442970591077},996.37249248044236,null,null,null,{"$f":"IF(OR(G165=\"LED\",G165=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N165)*(1+'I_Global Inputs'!$G$54),IF(G165=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N165)*(1+'I_Global Inputs'!$G$54),\nIF(G165=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N165),\n-PMT(return_on_assests_pct,pole_lifespan,N165))))","v":122.95377623584031},126.48827712172867,130.1243828293216,133.8650141500199,137.71317583799564,141.67195902383497,null,null,null,996.37249248044236,1025.0147966467814,1054.4804691760053,1084.7931790947766,1115.9772758333891,1148.0578087850449,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":35},{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":35},{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":35},{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":35},{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":35},{"$f":"_xlfn.XLOOKUP($H165,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":35},null,null,null,4303.3821682544112,4427.0896992605039,4554.3533990262558,4685.2754952506966,4819.961154329847,4958.5185658342243]
[null,"LED TRIAL","Minor (Cat P)",null,null,"Luminaire","LED20","LED TRIAL",null,{"$f":"IF(ISBLANK(F166),0,\nIF(OR(F166=\"Luminaire\",F166=\"Smart Controller\",F166=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H166,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F166=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H166,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H166,I_CAPEX!B$49:B$102,0),0))))","v":561.05669812841643},null,{"$f":"IF(OR(C166=$C$15,ISBLANK(C166)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G166=\"Support\",I_CAPEX!$J$36,IF(G166=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J166,L166)*I_CAPEX!$D$13","v":33.663401887704985},594.72010001612136,null,null,null,{"$f":"IF(OR(G166=\"LED\",G166=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N166)*(1+'I_Global Inputs'!$G$54),IF(G166=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N166)*(1+'I_Global Inputs'!$G$54),\nIF(G166=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N166),\n-PMT(return_on_assests_pct,pole_lifespan,N166))))","v":42.164490591331223},43.376575603362355,44.623503917323298,45.906277159071422,47.225925747784537,48.583509723670474,null,null,null,594.72010001612136,611.81627050161035,629.40389746429094,647.49710859838422,666.11043772104063,685.2588364469857,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":88},{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":88},{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":88},{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":88},{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":88},{"$f":"_xlfn.XLOOKUP($H166,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":88},null,null,null,3710.4751720371478,3817.1386530958871,3926.8683447244503,4039.7523899982853,4155.8814658050396,4275.3488556830016]
[null,"Spare Luminaire 1","Major (Cat V)",null,null,"Luminaire","LED","Spare Luminaire 1",null,{"$f":"IF(ISBLANK(F167),0,\nIF(OR(F167=\"Luminaire\",F167=\"Smart Controller\",F167=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H167,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F167=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H167,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H167,I_CAPEX!B$49:B$102,0),0))))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(C167=$C$15,ISBLANK(C167)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G167=\"Support\",I_CAPEX!$J$36,IF(G167=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J167,L167)*I_CAPEX!$D$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(OR(G167=\"LED\",G167=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N167)*(1+'I_Global Inputs'!$G$54),IF(G167=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N167)*(1+'I_Global Inputs'!$G$54),\nIF(G167=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N167),\n-PMT(return_on_assests_pct,pole_lifespan,N167))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H167,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Spare Luminaire 2","Major (Cat V)",null,null,"Luminaire","LED","Spare Luminaire 2",null,{"$f":"IF(ISBLANK(F168),0,\nIF(OR(F168=\"Luminaire\",F168=\"Smart Controller\",F168=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H168,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F168=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H168,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H168,I_CAPEX!B$49:B$102,0),0))))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(C168=$C$15,ISBLANK(C168)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G168=\"Support\",I_CAPEX!$J$36,IF(G168=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J168,L168)*I_CAPEX!$D$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(OR(G168=\"LED\",G168=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N168)*(1+'I_Global Inputs'!$G$54),IF(G168=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N168)*(1+'I_Global Inputs'!$G$54),\nIF(G168=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N168),\n-PMT(return_on_assests_pct,pole_lifespan,N168))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H168,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Spare Luminaire 3","Major (Cat V)",null,null,"Luminaire","LED","Spare Luminaire 3",null,{"$f":"IF(ISBLANK(F169),0,\nIF(OR(F169=\"Luminaire\",F169=\"Smart Controller\",F169=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H169,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F169=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H169,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H169,I_CAPEX!B$49:B$102,0),0))))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(C169=$C$15,ISBLANK(C169)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G169=\"Support\",I_CAPEX!$J$36,IF(G169=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J169,L169)*I_CAPEX!$D$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(OR(G169=\"LED\",G169=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N169)*(1+'I_Global Inputs'!$G$54),IF(G169=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N169)*(1+'I_Global Inputs'!$G$54),\nIF(G169=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N169),\n-PMT(return_on_assests_pct,pole_lifespan,N169))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H169,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Spare Luminaire 4","Major (Cat V)",null,null,"Luminaire","LED","Spare Luminaire 4",null,{"$f":"IF(ISBLANK(F170),0,\nIF(OR(F170=\"Luminaire\",F170=\"Smart Controller\",F170=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H170,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F170=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H170,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H170,I_CAPEX!B$49:B$102,0),0))))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(C170=$C$15,ISBLANK(C170)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G170=\"Support\",I_CAPEX!$J$36,IF(G170=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J170,L170)*I_CAPEX!$D$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(OR(G170=\"LED\",G170=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N170)*(1+'I_Global Inputs'!$G$54),IF(G170=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N170)*(1+'I_Global Inputs'!$G$54),\nIF(G170=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N170),\n-PMT(return_on_assests_pct,pole_lifespan,N170))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H170,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Spare Luminaire 5","Major (Cat V)",null,null,"Luminaire","LED","Spare Luminaire 5",null,{"$f":"IF(ISBLANK(F171),0,\nIF(OR(F171=\"Luminaire\",F171=\"Smart Controller\",F171=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H171,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F171=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H171,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H171,I_CAPEX!B$49:B$102,0),0))))","v":{"$error":"#N/A"}},null,{"$f":"IF(OR(C171=$C$15,ISBLANK(C171)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G171=\"Support\",I_CAPEX!$J$36,IF(G171=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J171,L171)*I_CAPEX!$D$13","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"IF(OR(G171=\"LED\",G171=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N171)*(1+'I_Global Inputs'!$G$54),IF(G171=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N171)*(1+'I_Global Inputs'!$G$54),\nIF(G171=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N171),\n-PMT(return_on_assests_pct,pole_lifespan,N171))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H171,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Smart Controller - materials and installation","Minor (Cat P)",null,null,"Smart Controller","Smart Controller","Smart Controller - materials and installation",null,{"$f":"IF(ISBLANK(F172),0,\nIF(OR(F172=\"Luminaire\",F172=\"Smart Controller\",F172=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H172,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F172=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H172,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H172,I_CAPEX!B$49:B$102,0),0))))","v":373.14750776118456},null,{"$f":"IF(OR(C172=$C$15,ISBLANK(C172)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G172=\"Support\",I_CAPEX!$J$36,IF(G172=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J172,L172)*I_CAPEX!$D$13","v":22.388850465671073},395.53635822685561,null,null,null,{"$f":"IF(OR(G172=\"LED\",G172=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N172)*(1+'I_Global Inputs'!$G$54),IF(G172=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N172)*(1+'I_Global Inputs'!$G$54),\nIF(G172=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N172),\n-PMT(return_on_assests_pct,pole_lifespan,N172))))","v":48.809746605402779},50.212860018413146,51.656308147063108,53.141250476587885,54.668879823460799,56.24042329355246,null,null,null,395.53635822685561,406.90667682424703,418.60385322451083,430.63728347247934,443.01663371716387,455.75184797632676,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":8300},{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":8300},{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":8300},{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":8300},{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":8300},{"$f":"_xlfn.XLOOKUP($H172,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":8300},null,null,null,405120.89682484308,416766.73815282912,428747.35762062378,441072.37895567942,453751.70253472461,466795.51333648543]
[null,"Smart Controller - material price only","Minor (Cat P)",null,null,"Smart Controller","Smart Controller","Smart Controller - material price only",null,{"$f":"IF(ISBLANK(F173),0,\nIF(OR(F173=\"Luminaire\",F173=\"Smart Controller\",F173=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H173,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F173=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H173,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H173,I_CAPEX!B$49:B$102,0),0))))","v":166.93188111822758},null,{"$f":"IF(OR(C173=$C$15,ISBLANK(C173)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G173=\"Support\",I_CAPEX!$J$36,IF(G173=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J173,L173)*I_CAPEX!$D$13","v":10.015912867093654},176.94779398532123,null,null,null,{"$f":"IF(OR(G173=\"LED\",G173=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N173)*(1+'I_Global Inputs'!$G$54),IF(G173=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N173)*(1+'I_Global Inputs'!$G$54),\nIF(G173=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N173),\n-PMT(return_on_assests_pct,pole_lifespan,N173))))","v":21.835608300400573},22.463307418267764,23.109050740681528,23.773356976858512,24.456759747132708,25.159808011599122,null,null,null,176.94779398532123,182.03443836294062,187.26730638337361,192.65060147664803,198.18864790704023,203.88589424664684,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H173,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,"Smart Controller - material price adjusted for PE Cell","Minor (Cat P)",null,null,"Smart Controller","Smart Controller","Smart Controller - material price adjusted for PE Cell",null,{"$f":"IF(ISBLANK(F174),0,\nIF(OR(F174=\"Luminaire\",F174=\"Smart Controller\",F174=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H174,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F174=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H174,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H174,I_CAPEX!B$49:B$102,0),0))))","v":153.05860426363347},null,{"$f":"IF(OR(C174=$C$15,ISBLANK(C174)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G174=\"Support\",I_CAPEX!$J$36,IF(G174=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J174,L174)*I_CAPEX!$D$13","v":9.1835162558180077},162.24212051945148,null,null,null,{"$f":"IF(OR(G174=\"LED\",G174=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N174)*(1+'I_Global Inputs'!$G$54),IF(G174=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N174)*(1+'I_Global Inputs'!$G$54),\nIF(G174=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N174),\n-PMT(return_on_assests_pct,pole_lifespan,N174))))","v":20.020907374425967},20.596440042210514,21.188517307374813,21.797614770554205,22.424221704276988,23.06884144598461,null,null,null,162.24212051945148,166.906027039935,171.70400493449921,176.63990829697488,181.71770201321951,186.94146494600938,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":10000},{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":32500},{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":50750},{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":58250},{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":60250},{"$f":"_xlfn.XLOOKUP($H174,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":60750},null,null,null,200209.07374425966,669384.30137184169,1075317.2533492718,1269711.0603847825,1351059.3576826886,1401432.1178435651]
[null,"COLUMN 10.5M-13.5M","Major (Cat V)",null,null,"Support","Support","COLUMN 10.5M-13.5M",null,{"$f":"IF(ISBLANK(F175),0,\nIF(OR(F175=\"Luminaire\",F175=\"Smart Controller\",F175=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H175,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F175=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H175,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H175,I_CAPEX!B$49:B$102,0),0))))","v":8553.2683104710941},null,{"$f":"IF(OR(C175=$C$15,ISBLANK(C175)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G175=\"Support\",I_CAPEX!$J$36,IF(G175=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J175,L175)*I_CAPEX!$D$13","v":513.19609862826564},9066.4644090993606,null,null,null,{"$f":"IF(OR(G175=\"LED\",G175=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N175)*(1+'I_Global Inputs'!$G$54),IF(G175=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N175)*(1+'I_Global Inputs'!$G$54),\nIF(G175=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N175),\n-PMT(return_on_assests_pct,pole_lifespan,N175))))","v":424.98430180120914},437.20114814128249,449.76918706391569,462.69851415569565,475.99951521682306,489.68287460376212,null,null,null,9066.4644090993606,9327.0942772245162,9595.2163633846048,9871.0460432443069,10154.804883782641,10446.720821272089,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":979.5},{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1010.5},{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1041.5},{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1072.5},{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1103.5},{"$f":"_xlfn.XLOOKUP($H175,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1134.5},null,null,null,416272.12361428433,441791.76019676594,468434.60832706821,496244.15643198357,525265.4650417642,555545.22123796807]
[null,"COLUMN 14M-15M","Major (Cat V)",null,null,"Support","Support","COLUMN 14M-15M",null,{"$f":"IF(ISBLANK(F176),0,\nIF(OR(F176=\"Luminaire\",F176=\"Smart Controller\",F176=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H176,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F176=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H176,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H176,I_CAPEX!B$49:B$102,0),0))))","v":8553.2683104710941},null,{"$f":"IF(OR(C176=$C$15,ISBLANK(C176)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G176=\"Support\",I_CAPEX!$J$36,IF(G176=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J176,L176)*I_CAPEX!$D$13","v":513.19609862826564},9066.4644090993606,null,null,null,{"$f":"IF(OR(G176=\"LED\",G176=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N176)*(1+'I_Global Inputs'!$G$54),IF(G176=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N176)*(1+'I_Global Inputs'!$G$54),\nIF(G176=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N176),\n-PMT(return_on_assests_pct,pole_lifespan,N176))))","v":424.98430180120914},437.20114814128249,449.76918706391569,462.69851415569565,475.99951521682306,489.68287460376212,null,null,null,9066.4644090993606,9327.0942772245162,9595.2163633846048,9871.0460432443069,10154.804883782641,10446.720821272089,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":12.5},{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":13.5},{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":14.5},{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":15.5},{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":16.5},{"$f":"_xlfn.XLOOKUP($H176,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":17.5},null,null,null,5312.3037725151144,5902.2154999073136,6521.6532124267778,7171.8269694132823,7853.9920010775804,8569.450305565837]
[null,"COLUMN 2.5M-3.5M","Minor (Cat P)",null,null,"Support","Support","COLUMN 2.5M-3.5M",null,{"$f":"IF(ISBLANK(F177),0,\nIF(OR(F177=\"Luminaire\",F177=\"Smart Controller\",F177=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H177,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F177=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H177,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H177,I_CAPEX!B$49:B$102,0),0))))","v":7478.0133574840556},null,{"$f":"IF(OR(C177=$C$15,ISBLANK(C177)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G177=\"Support\",I_CAPEX!$J$36,IF(G177=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J177,L177)*I_CAPEX!$D$13","v":448.68080144904332},7926.6941589330991,null,null,null,{"$f":"IF(OR(G177=\"LED\",G177=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N177)*(1+'I_Global Inputs'!$G$54),IF(G177=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N177)*(1+'I_Global Inputs'!$G$54),\nIF(G177=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N177),\n-PMT(return_on_assests_pct,pole_lifespan,N177))))","v":371.55835292806779},382.23938581529251,393.2274618967798,404.53140761507865,416.16030314279794,428.12348967647858,null,null,null,7926.6941589330991,8154.5595274043799,8388.9752465145884,8630.1296164594969,8878.2163504220116,9133.434730177054,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":25.5},{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":26.5},{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":27.5},{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":28.5},{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":29.75},{"$f":"_xlfn.XLOOKUP($H177,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":31.25},null,null,null,9474.7379996657291,10129.343724105251,10813.755202161445,11529.145117029742,12380.769018498238,13378.859052389957]
[null,"COLUMN 4-6.5M ORION WATE","Minor (Cat P)",null,null,"Support","Support","COLUMN 4-6.5M ORION WATE",null,{"$f":"IF(ISBLANK(F178),0,\nIF(OR(F178=\"Luminaire\",F178=\"Smart Controller\",F178=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H178,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F178=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H178,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H178,I_CAPEX!B$49:B$102,0),0))))","v":7688.8476619913181},null,{"$f":"IF(OR(C178=$C$15,ISBLANK(C178)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G178=\"Support\",I_CAPEX!$J$36,IF(G178=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J178,L178)*I_CAPEX!$D$13","v":461.33085971947907},8150.1785217107972,null,null,null,{"$f":"IF(OR(G178=\"LED\",G178=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N178)*(1+'I_Global Inputs'!$G$54),IF(G178=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N178)*(1+'I_Global Inputs'!$G$54),\nIF(G178=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N178),\n-PMT(return_on_assests_pct,pole_lifespan,N178))))","v":382.03402917770336},393.01620195764349,404.31407467464959,415.93672262304278,427.89348198084207,440.19395730927926,null,null,null,8150.1785217107972,8384.4683018789165,8625.4931125675321,8873.4465628878897,9128.5278275515448,9390.9418068623527,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":510},{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":542},{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":574},{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":606},{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":638},{"$f":"_xlfn.XLOOKUP($H178,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":670},null,null,null,194837.3548806287,213014.78146104276,232076.27886324885,252057.65390956393,272996.04150377726,294929.95139721711]
[null,"COLUMN 4M-6.5M","Minor (Cat P)",null,null,"Support","Support","COLUMN 4M-6.5M",null,{"$f":"IF(ISBLANK(F179),0,\nIF(OR(F179=\"Luminaire\",F179=\"Smart Controller\",F179=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H179,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F179=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H179,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H179,I_CAPEX!B$49:B$102,0),0))))","v":8028.8179780092787},null,{"$f":"IF(OR(C179=$C$15,ISBLANK(C179)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G179=\"Support\",I_CAPEX!$J$36,IF(G179=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J179,L179)*I_CAPEX!$D$13","v":481.72907868055671},8510.5470566898348,null,null,null,{"$f":"IF(OR(G179=\"LED\",G179=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N179)*(1+'I_Global Inputs'!$G$54),IF(G179=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N179)*(1+'I_Global Inputs'!$G$54),\nIF(G179=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N179),\n-PMT(return_on_assests_pct,pole_lifespan,N179))))","v":398.92605713024062},410.39381798718432,422.19123777896448,434.32779307338473,446.8132328571881,459.65758636717021,null,null,null,8510.5470566898348,8755.196200719105,9006.8781715779041,9265.795139003676,9532.1550844229223,9806.1719680174028,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":5859.25},{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":6045.75},{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":6232},{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":6418},{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":6604},{"$f":"_xlfn.XLOOKUP($H179,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":6790},null,null,null,2337407.5002403622,2481138.4250960196,2631095.7938385066,2787515.7759449831,2950754.5897888704,3121075.0114330859]
[null,"COLUMN 7M-10M","Major (Cat V)",null,null,"Support","Support","COLUMN 7M-10M",null,{"$f":"IF(ISBLANK(F180),0,\nIF(OR(F180=\"Luminaire\",F180=\"Smart Controller\",F180=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H180,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F180=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H180,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H180,I_CAPEX!B$49:B$102,0),0))))","v":7857.5151055971273},null,{"$f":"IF(OR(C180=$C$15,ISBLANK(C180)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G180=\"Support\",I_CAPEX!$J$36,IF(G180=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J180,L180)*I_CAPEX!$D$13","v":471.4509063358276},8328.9660119329546,null,null,null,{"$f":"IF(OR(G180=\"LED\",G180=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N180)*(1+'I_Global Inputs'!$G$54),IF(G180=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N180)*(1+'I_Global Inputs'!$G$54),\nIF(G180=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N180),\n-PMT(return_on_assests_pct,pole_lifespan,N180))))","v":390.41457017741175},401.63765487152421,413.18336489694531,425.06097462941392,437.28002505127722,449.85033141551963,null,null,null,8328.9660119329546,8568.3953214585435,8814.7074054098866,9068.1001200306055,9328.7770092551746,9596.9474682105956,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1019},{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1051},{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1083},{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1115},{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1147},{"$f":"_xlfn.XLOOKUP($H180,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1179},null,null,null,397832.44701078255,422121.17526997195,447477.58418339177,473942.98671179655,501560.18873381498,530373.54073889763]
[null,"DECORATIVE COLUMN","Minor (Cat P)",null,null,"Support","Support","DECORATIVE COLUMN",null,{"$f":"IF(ISBLANK(F181),0,\nIF(OR(F181=\"Luminaire\",F181=\"Smart Controller\",F181=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H181,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F181=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H181,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H181,I_CAPEX!B$49:B$102,0),0))))","v":8247.558568935563},null,{"$f":"IF(OR(C181=$C$15,ISBLANK(C181)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G181=\"Support\",I_CAPEX!$J$36,IF(G181=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J181,L181)*I_CAPEX!$D$13","v":494.85351413613375},8742.4120830716965,null,null,null,{"$f":"IF(OR(G181=\"LED\",G181=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N181)*(1+'I_Global Inputs'!$G$54),IF(G181=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N181)*(1+'I_Global Inputs'!$G$54),\nIF(G181=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N181),\n-PMT(return_on_assests_pct,pole_lifespan,N181))))","v":409.79457123923754},421.5747647348735,433.6935985360044,446.16080739414753,458.98640590165888,472.18069653620097,null,null,null,8742.4120830716965,8993.7265542364366,9252.2654576078348,9518.2364709231351,9791.8532419448147,10073.335560078402,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":99.5},{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":102.5},{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":105.5},{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":108.5},{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":111.5},{"$f":"_xlfn.XLOOKUP($H181,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":114.5},null,null,null,40774.559838304136,43211.413385324537,45754.674645548461,48408.447602265005,51176.984258034965,54064.68975339501]
[null,"DEDICATED SUPPORT & COND","Minor (Cat P)",null,null,"Support","Support","DEDICATED SUPPORT & COND",null,{"$f":"IF(ISBLANK(F182),0,\nIF(OR(F182=\"Luminaire\",F182=\"Smart Controller\",F182=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H182,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F182=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H182,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H182,I_CAPEX!B$49:B$102,0),0))))","v":7628.2327994454799},null,{"$f":"IF(OR(C182=$C$15,ISBLANK(C182)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G182=\"Support\",I_CAPEX!$J$36,IF(G182=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J182,L182)*I_CAPEX!$D$13","v":457.69396796672879},8085.9267674122084,null,null,null,{"$f":"IF(OR(G182=\"LED\",G182=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N182)*(1+'I_Global Inputs'!$G$54),IF(G182=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N182)*(1+'I_Global Inputs'!$G$54),\nIF(G182=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N182),\n-PMT(return_on_assests_pct,pole_lifespan,N182))))","v":379.02227225593305},389.91786731671749,401.12667350101191,412.65769455825296,424.52019306490428,436.72369786484899,null,null,null,8085.9267674122084,8318.3695292174871,8557.4942260773114,8803.4929407897289,9056.5632778768068,9316.9085223153324,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":239.5},{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":254.5},{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":269.5},{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":284.5},{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":299.5},{"$f":"_xlfn.XLOOKUP($H182,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":314.5},null,null,null,90775.834205295963,99234.097232104599,108103.63850852271,117401.11410182297,127143.79782293882,137349.60297849501]
[null,"MACQUARIE STANDARD","Minor (Cat P)",null,null,"Support","Support","MACQUARIE STANDARD",null,{"$f":"IF(ISBLANK(F183),0,\nIF(OR(F183=\"Luminaire\",F183=\"Smart Controller\",F183=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H183,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F183=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H183,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H183,I_CAPEX!B$49:B$102,0),0))))","v":7533.3573624172113},null,{"$f":"IF(OR(C183=$C$15,ISBLANK(C183)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G183=\"Support\",I_CAPEX!$J$36,IF(G183=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J183,L183)*I_CAPEX!$D$13","v":452.00144174503265},7985.3588041622443,null,null,null,{"$f":"IF(OR(G183=\"LED\",G183=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N183)*(1+'I_Global Inputs'!$G$54),IF(G183=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N183)*(1+'I_Global Inputs'!$G$54),\nIF(G183=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N183),\n-PMT(return_on_assests_pct,pole_lifespan,N183))))","v":374.30821794359713},385.06830005265959,396.13769775097057,407.5253028046692,419.24026258778451,431.29198743008874,null,null,null,7985.3588041622443,8214.910580703945,8451.061186353485,8694.0003148969499,8943.9231131685137,9201.0303378069439,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":9},{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":9},{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":9},{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":9},{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":9},{"$f":"_xlfn.XLOOKUP($H183,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":9},null,null,null,3368.7739614923739,3465.6147004739364,3565.2392797587354,3667.7277252420226,3773.1623632900605,3881.6278868707986]
[null,"MAST 15.5M-30M","Major (Cat V)",null,null,"Support","Support","MAST 15.5M-30M",null,{"$f":"IF(ISBLANK(F184),0,\nIF(OR(F184=\"Luminaire\",F184=\"Smart Controller\",F184=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H184,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F184=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H184,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H184,I_CAPEX!B$49:B$102,0),0))))","v":7968.2031154634406},null,{"$f":"IF(OR(C184=$C$15,ISBLANK(C184)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G184=\"Support\",I_CAPEX!$J$36,IF(G184=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J184,L184)*I_CAPEX!$D$13","v":478.09218692780644},8446.2953023912469,null,null,null,{"$f":"IF(OR(G184=\"LED\",G184=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N184)*(1+'I_Global Inputs'!$G$54),IF(G184=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N184)*(1+'I_Global Inputs'!$G$54),\nIF(G184=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N184),\n-PMT(return_on_assests_pct,pole_lifespan,N184))))","v":395.91430020847042},407.29548334625844,419.00383660532691,431.04876500859507,443.43994394125042,456.18732692274006,null,null,null,8446.2953023912469,8689.0974280576756,8938.8792850876835,9195.8415169055133,9460.1905347481807,9732.138683470379,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":11},{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11},{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":11},{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":11},{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":11},{"$f":"_xlfn.XLOOKUP($H184,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":11},null,null,null,4355.0573022931749,4480.2503168088424,4609.0422026585957,4741.5364150945461,4877.8393833537548,5018.0605961501406]
[null,"ORION DOUBLE ARM","Minor (Cat P)",null,null,"Support","Support","ORION DOUBLE ARM",null,{"$f":"IF(ISBLANK(F185),0,\nIF(OR(F185=\"Luminaire\",F185=\"Smart Controller\",F185=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H185,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F185=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H185,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H185,I_CAPEX!B$49:B$102,0),0))))","v":7314.3136971781978},null,{"$f":"IF(OR(C185=$C$15,ISBLANK(C185)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G185=\"Support\",I_CAPEX!$J$36,IF(G185=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J185,L185)*I_CAPEX!$D$13","v":438.85882183069185},7753.17251900889,null,null,null,{"$f":"IF(OR(G185=\"LED\",G185=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N185)*(1+'I_Global Inputs'!$G$54),IF(G185=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N185)*(1+'I_Global Inputs'!$G$54),\nIF(G185=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N185),\n-PMT(return_on_assests_pct,pole_lifespan,N185))))","v":363.4246450499914},373.87186163176585,384.61939998806247,395.67589334358246,407.05022309873397,418.75152596383583,null,null,null,7753.17251900889,7976.049733323307,8205.333905891106,8441.2092148670017,8683.8651328982487,8933.4965793232113,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":11},{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":11},{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":11},{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":11},{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":11},{"$f":"_xlfn.XLOOKUP($H185,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":11},null,null,null,3997.6710955499052,4112.590477949424,4230.8133998686872,4352.4348267794066,4477.5524540860733,4606.2667856021944]
[null,"POLO 10.5M DECORATIVE 2M","Minor (Cat P)",null,null,"Support","Support","POLO 10.5M DECORATIVE 2M",null,{"$f":"IF(ISBLANK(F186),0,\nIF(OR(F186=\"Luminaire\",F186=\"Smart Controller\",F186=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H186,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F186=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H186,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H186,I_CAPEX!B$49:B$102,0),0))))","v":7773.1813837942227},null,{"$f":"IF(OR(C186=$C$15,ISBLANK(C186)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G186=\"Support\",I_CAPEX!$J$36,IF(G186=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J186,L186)*I_CAPEX!$D$13","v":466.39088302765333},8239.5722668218768,null,null,null,{"$f":"IF(OR(G186=\"LED\",G186=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N186)*(1+'I_Global Inputs'!$G$54),IF(G186=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N186)*(1+'I_Global Inputs'!$G$54),\nIF(G186=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N186),\n-PMT(return_on_assests_pct,pole_lifespan,N186))))","v":386.22429967755761},397.3269284145839,408.7487197857975,420.49884862622838,432.58675351605967,445.0221443623995,null,null,null,8239.5722668218768,8476.4318116687318,8720.1002589887121,8970.7733414592512,9228.6524184033642,9493.9446375364787,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":1},{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":1},{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":1},{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":1},{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":1},{"$f":"_xlfn.XLOOKUP($H186,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":1},null,null,null,386.22429967755761,397.3269284145839,408.7487197857975,420.49884862622838,432.58675351605967,445.0221443623995]
[null,"ROCKS STANDARD","Minor (Cat P)",null,null,"Support","Support","ROCKS STANDARD",null,{"$f":"IF(ISBLANK(F187),0,\nIF(OR(F187=\"Luminaire\",F187=\"Smart Controller\",F187=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H187,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F187=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H187,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H187,I_CAPEX!B$49:B$102,0),0))))","v":7807.6659697251916},null,{"$f":"IF(OR(C187=$C$15,ISBLANK(C187)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G187=\"Support\",I_CAPEX!$J$36,IF(G187=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J187,L187)*I_CAPEX!$D$13","v":468.4599581835115},8276.1259279087026,null,null,null,{"$f":"IF(OR(G187=\"LED\",G187=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N187)*(1+'I_Global Inputs'!$G$54),IF(G187=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N187)*(1+'I_Global Inputs'!$G$54),\nIF(G187=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N187),\n-PMT(return_on_assests_pct,pole_lifespan,N187))))","v":387.93772747413851},399.08961140486707,410.56207388827772,422.36433046221845,434.50586157975721,446.99642022458937,null,null,null,8276.1259279087026,8514.0362655937206,8758.7857124549937,9010.5708695094418,9269.5939893813593,9536.0631387668127,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":36.5},{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":37.5},{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":38.5},{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":39.5},{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":40.5},{"$f":"_xlfn.XLOOKUP($H187,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":41.5},null,null,null,14159.727052806056,14965.860427682515,15806.639844698693,16683.39105325763,17597.487393980166,18550.35143932046]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F188),0,\nIF(OR(F188=\"Luminaire\",F188=\"Smart Controller\",F188=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H188,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F188=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H188,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H188,I_CAPEX!B$49:B$102,0),0))))","v":0},null,{"$f":"IF(OR(C188=$C$15,ISBLANK(C188)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G188=\"Support\",I_CAPEX!$J$36,IF(G188=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J188,L188)*I_CAPEX!$D$13","v":0},0,null,null,null,{"$f":"IF(OR(G188=\"LED\",G188=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N188)*(1+'I_Global Inputs'!$G$54),IF(G188=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N188)*(1+'I_Global Inputs'!$G$54),\nIF(G188=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N188),\n-PMT(return_on_assests_pct,pole_lifespan,N188))))","v":0},0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H188,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F189),0,\nIF(OR(F189=\"Luminaire\",F189=\"Smart Controller\",F189=\"NW\"),OFFSET(I_CAPEX!$AC$48,(MATCH('C_CAPEX Build Up'!H189,I_CAPEX!V$49:V$437,0)),0),\nIF('C_CAPEX Build Up'!F189=\"Bracket\",OFFSET(I_CAPEX!S$48,MATCH('C_CAPEX Build Up'!H189,I_CAPEX!L$49:L$130,0),0),\nOFFSET(I_CAPEX!I$48,MATCH('C_CAPEX Build Up'!H189,I_CAPEX!B$49:B$102,0),0))))","v":0},null,{"$f":"IF(OR(C189=$C$15,ISBLANK(C189)),0,I_CAPEX!$J$41*I_CAPEX!$J$34*(I_CAPEX!$J$40=0)*I_CAPEX!$D$31*IF(G189=\"Support\",I_CAPEX!$J$36,IF(G189=\"Bracket\",I_CAPEX!$J$37,I_CAPEX!$J$38)))","v":0},{"$f":"SUM(J189,L189)*I_CAPEX!$D$13","v":0},0,null,null,null,{"$f":"IF(OR(G189=\"LED\",G189=\"Smart Controller\"),-PMT(return_on_assests_pct,LED_lantern_lifespan,N189)*(1+'I_Global Inputs'!$G$54),IF(G189=\"LED20\",-PMT(return_on_assests_pct,LED_life_span_20yrs,N189)*(1+'I_Global Inputs'!$G$54),\nIF(G189=\"Traditional\",-PMT(return_on_assests_pct,trad_lantern_lifespan,N189),\n-PMT(return_on_assests_pct,pole_lifespan,N189))))","v":0},0,0,0,0,0,null,null,null,0,0,0,0,0,0,null,null,null,null,{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!J$5:J$239)","v":0},{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!K$5:K$239)","v":0},{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!L$5:L$239)","v":0},{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!M$5:M$239)","v":0},{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!N$5:N$239)","v":0},{"$f":"_xlfn.XLOOKUP($H189,'I_Asset number input'!$B$5:$B$239,'I_Asset number input'!O$5:O$239)","v":0},null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cost Recovery",{"$f":"SUM(AR15:AR189)","v":0},{"$f":"SUM(AS15:AS189)","v":0},{"$f":"SUM(AT15:AT189)","v":13256388.13564156},{"$f":"SUM(AU15:AU189)","v":15200065.340600196},{"$f":"SUM(AV15:AV189)","v":17036765.243437443},18193316.977745432,18777460.481854446,19292169.7392269]

{"sheet":"C_OPEX Calc","index":17,"n_rows":146,"n_cols":34,"rows_kept":146,"cut":false,"hidden":false,"merged":[[7,25,7,30],[7,16,7,23],[7,7,7,14],[5,3,5,5],[67,7,67,14],[67,16,67,23],[67,25,67,30],[6,3,6,5]]}
[null,"Maintenance Charge Build Up"]
[]
[null,"Description"]
[null,"This sheet models the FY24 maintenance costs for both spot and bulk replacement for each lamp type."]
[]
[null,"Corporate, Divisional & Non-Network Overheads",null,{"$f":"'I_Global Inputs'!G45+'I_Global Inputs'!G50","v":0.13800000000000001}]
[null,"Corporate, Divisional & Non-Network Overheads - with priority faults (apply to major roads)",null,{"$f":"+'I_Global Inputs'!G45+'I_Global Inputs'!G46","v":0.13800000000000001},null,{"$f":"+'I_Global Inputs'!G45++'I_Global Inputs'!G46","v":0.13800000000000001}]
[null,null,null,null,null,null,null,"Lookup From Inputs",null,null,null,null,null,null,null,null,"MAINT SPOT COST PER YEAR PER STREET LIGHT",null,null,null,null,null,null,null,null,"Bulk Cost",null,null,null,null,null,null,"FY24 Annual Charge","FY24 Annual Charge"]
[null,"Type","Description","Category","Intentially Blank","Mapping Code",null,"Lamp on-costed","Starter / PE Cell on-costed","Ballast / Igniter on-costed","Bulb Failure Rate","PE Cell Failure Rate","Ballast / Ignitor Failure Rate","Luminaire Failure Rate","Bulk % (expressed as a pecentage chance of failure for year)",null,"Pole Maintenance Cost","Labour & Plant","Lamp","PE Cell Cost","Ballast/Ignitor","Standard Luminaire Charge For Additional Components & Labour","Traffic Control\n\n(Taking into account category)","Total",null,"Contract Rate (Bulk)","Standard Materials (Lamp etc)","Additional Bulk Works Materials","Streetlight patrols","Improvement Works","Total",null,"Total maintenace (Excluding Corporate & Operational OVH)","Total maintenace Including Corporate & Operational OVH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q10:W10)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z10:AD10)","v":0},null,{"$f":"SUM(X10,AE10)","v":0},{"$f":"$AG10*(1+$D$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(Z11:AD11)","v":0},null,{"$f":"SUM(X11,AE11)","v":0},{"$f":"$AG11*(1+$D$6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,{"$f":"SUM(Z24:AD24)","v":0},null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,{"$f":"SUM(Q34:W34)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z34:AD34)","v":0},null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,{"$f":"SUM(Q45:W45)","v":0},null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,{"$f":"SUM(Z64:AD64)","v":0},null,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,0,null,null,null,null,null,null,0,null,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,{"$f":"SUM(Q66:W66)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z66:AD66)","v":0},null,{"$f":"SUM(X66,AE66)","v":0},0]
[]
[null,"Connection and Maintenance Charges",null,null,null,null,null,"Lookup From Inputs",null,null,null,null,null,null,null,null,"MAINT SPOT COST PER YEAR PER STREET LIGHT",null,null,null,null,null,null,null,null,"Bulk Cost",null,null,null,null,null,null,{"$f":"AG8","v":"FY24 Annual Charge"},{"$f":"AH8","v":"FY24 Annual Charge"}]
[null,"Type","Description","Category","Intentially Blank","Mapping Code",null,"Bulk Luminaire Cost",{"$f":"I9","v":"Starter / PE Cell on-costed"},"Ballast / Igniter on-costed","Bulb Failure Rate","PE Cell Failure Rate","Miscellaneous Failure Rate","Luminaire Failure Rate","Bulk % (expressed as a pecentage chance of failure for year)",null,"Connection Cost","Labour & Plant","Lamp","PE Cell Cost","Miscellaneous","Standard Luminaire Charge For Additional Components & Labour","Traffic Control\n\n(Taking into account category)","Total",null,"Contract Rate (Bulk)","Standard Materials (Lamp etc)","Additional Bulk Works Materials","Streetlight patrols","Improvement Works","Total",null,{"$f":"AG9","v":"Total maintenace (Excluding Corporate & Operational OVH)"},{"$f":"AH9","v":"Total maintenace Including Corporate & Operational OVH"}]
[null,null,{"$f":"VLOOKUP(F70, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"O/U"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F70,'I_Mapping & Lookups'!$X:$X,0))","v":"N/A"},null,"O/U",null,null,null,null,null,null,null,null,null,null,86.339740499060852,null,null,null,null,null,null,{"$f":"SUM(Q70:W70)","v":86.339740499060852},null,null,null,null,null,null,{"$f":"SUM(Z70:AD70)","v":0},null,86.339740499060852,{"$f":"IF(D70=\"Major (Cat V)\",$AG70*(1+$D$7),$AG70*(1+$D$6))","v":98.254624687931241}]
[null,null,{"$f":"VLOOKUP(F71, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"UGR1"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F71,'I_Mapping & Lookups'!$X:$X,0))","v":"N/A"},null,"UGR1",null,null,null,null,null,null,null,null,null,null,79.142761351642491,null,null,null,null,null,null,{"$f":"SUM(Q71:W71)","v":79.142761351642491},null,null,null,null,null,null,{"$f":"SUM(Z71:AD71)","v":0},null,79.142761351642491,{"$f":"IF(D71=\"Major (Cat V)\",$AG71*(1+$D$7),$AG71*(1+$D$6))","v":90.064462418169143}]
[null,null,{"$f":"VLOOKUP(F72, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"UGR2"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F72,'I_Mapping & Lookups'!$X:$X,0))","v":"N/A"},null,"UGR2",null,null,null,null,null,null,null,null,null,null,28.77563164372426,null,null,null,null,null,null,28.77563164372426,null,null,null,null,null,null,0,null,28.77563164372426,32.746668810558205]
[null,null,{"$f":"VLOOKUP(F73, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x1000"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F73,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBF1x1000",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.08,{"$f":"1/'I_OPEX Input'!L101","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K101+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N101+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M101+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K101+'I_OPEX Input'!$C$24*'I_OPEX Input'!N101+'I_OPEX Input'!$C$24*'I_OPEX Input'!M101))","v":28.404390955341178},{"$f":"'I_OPEX Input'!D101*'I_OPEX Input'!K101","v":2.6484264141302409},{"$f":"'I_OPEX Input'!H101*'I_OPEX Input'!N101","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F101*'I_OPEX Input'!M101","v":1.1632800644338439},null,{"$f":"IF(D73<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K101+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N101*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M101*'I_OPEX Input'!$C$49))","v":10.373893048034247},42.848682034150237,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,{"$f":"SUM(X73,AE73)","v":53.153021624593926},60.488138608787885]
[null,null,{"$f":"VLOOKUP(F74, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x125"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F74,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBF1x125",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,5.0099999999999999E-2,{"$f":"1/'I_OPEX Input'!L102","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K102+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N102+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M102+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K102+'I_OPEX Input'!$C$24*'I_OPEX Input'!N102+'I_OPEX Input'!$C$24*'I_OPEX Input'!M102))","v":21.989343385654305},{"$f":"'I_OPEX Input'!D102*'I_OPEX Input'!K102","v":0.30427132782123095},{"$f":"'I_OPEX Input'!H102*'I_OPEX Input'!N102","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F102*'I_OPEX Input'!M102","v":1.1632800644338439},null,{"$f":"IF(D74<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K102+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N102*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M102*'I_OPEX Input'!$C$49))","v":0},23.715586330120104,null,7.2,0,null,0,null,7.2,null,30.915586330120103,35.181937243676671]
[null,null,{"$f":"VLOOKUP(F75, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x250"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F75,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBF1x250",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,5.0099999999999999E-2,{"$f":"1/'I_OPEX Input'!L103","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K103+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N103+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M103+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K103+'I_OPEX Input'!$C$24*'I_OPEX Input'!N103+'I_OPEX Input'!$C$24*'I_OPEX Input'!M103))","v":21.989343385654305},{"$f":"'I_OPEX Input'!D103*'I_OPEX Input'!K103","v":0.32813574568956283},{"$f":"'I_OPEX Input'!H103*'I_OPEX Input'!N103","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F103*'I_OPEX Input'!M103","v":1.1632800644338439},null,{"$f":"IF(D75<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K103+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N103*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M103*'I_OPEX Input'!$C$49))","v":8.0309800283319284},31.770430776320364,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,{"$f":"SUM(X75,AE75)","v":42.074770366764049},47.881088677377484]
[null,null,{"$f":"VLOOKUP(F76, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x400"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F76,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBF1x400",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,5.0099999999999999E-2,{"$f":"1/'I_OPEX Input'!L104","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K104+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N104+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M104+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K104+'I_OPEX Input'!$C$24*'I_OPEX Input'!N104+'I_OPEX Input'!$C$24*'I_OPEX Input'!M104))","v":21.989343385654305},{"$f":"'I_OPEX Input'!D104*'I_OPEX Input'!K104","v":0.32813574568956283},{"$f":"'I_OPEX Input'!H104*'I_OPEX Input'!N104","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F104*'I_OPEX Input'!M104","v":1.1632800644338439},null,{"$f":"IF(D76<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K104+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N104*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M104*'I_OPEX Input'!$C$49))","v":8.0309800283319284},31.770430776320364,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,42.074770366764049,47.881088677377484]
[null,null,{"$f":"VLOOKUP(F77, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x42"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F77,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBF1x42",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,3.5299999999999998E-2,{"$f":"1/'I_OPEX Input'!L105","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K105+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N105+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M105+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K105+'I_OPEX Input'!$C$24*'I_OPEX Input'!N105+'I_OPEX Input'!$C$24*'I_OPEX Input'!M105))","v":18.814002113702276},{"$f":"'I_OPEX Input'!D105*'I_OPEX Input'!K105","v":0.13031353529598569},{"$f":"'I_OPEX Input'!H105*'I_OPEX Input'!N105","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F105*'I_OPEX Input'!M105","v":1.1632800644338439},null,{"$f":"IF(D77<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K105+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N105*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M105*'I_OPEX Input'!$C$49))","v":0},20.366287265642832,null,7.2,0,null,0,null,7.2,null,27.566287265642831,31.37043490830154]
[null,null,{"$f":"VLOOKUP(F78, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x50"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F78,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBF1x50",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,5.0099999999999999E-2,{"$f":"1/'I_OPEX Input'!L106","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K106+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N106+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M106+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K106+'I_OPEX Input'!$C$24*'I_OPEX Input'!N106+'I_OPEX Input'!$C$24*'I_OPEX Input'!M106))","v":21.989343385654305},{"$f":"'I_OPEX Input'!D106*'I_OPEX Input'!K106","v":0.32515269345602138},{"$f":"'I_OPEX Input'!H106*'I_OPEX Input'!N106","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F106*'I_OPEX Input'!M106","v":1.1632800644338439},null,{"$f":"IF(D78<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K106+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N106*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M106*'I_OPEX Input'!$C$49))","v":0},23.736467695754897,null,7.2,0,null,0,null,7.2,null,30.936467695754896,35.205700237769065]
[null,null,{"$f":"VLOOKUP(F79, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF1x80"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F79,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBF1x80",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,4.4699999999999997E-2,{"$f":"1/'I_OPEX Input'!L107","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K107+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N107+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M107+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K107+'I_OPEX Input'!$C$24*'I_OPEX Input'!N107+'I_OPEX Input'!$C$24*'I_OPEX Input'!M107))","v":20.8307729215637},{"$f":"'I_OPEX Input'!D107*'I_OPEX Input'!K107","v":0.19162984647564671},{"$f":"'I_OPEX Input'!H107*'I_OPEX Input'!N107","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F107*'I_OPEX Input'!M107","v":1.1632800644338439},null,{"$f":"IF(D79<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K107+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N107*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M107*'I_OPEX Input'!$C$49))","v":0},22.444374384683915,null,7.2,0,null,0,null,7.2,null,29.644374384683914,33.735298049770293]
[null,null,{"$f":"VLOOKUP(F80, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBF2x80"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F80,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBF2x80",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.08,{"$f":"1/'I_OPEX Input'!L108","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K108+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N108+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M108+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K108+'I_OPEX Input'!$C$24*'I_OPEX Input'!N108+'I_OPEX Input'!$C$24*'I_OPEX Input'!M108))","v":28.404390955341178},{"$f":"'I_OPEX Input'!D108*'I_OPEX Input'!K108","v":0.34296169391614628},{"$f":"'I_OPEX Input'!H108*'I_OPEX Input'!N108","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F108*'I_OPEX Input'!M108","v":1.1632800644338439},null,{"$f":"IF(D80<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K108+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N108*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M108*'I_OPEX Input'!$C$49))","v":0},30.169324265901892,null,7.2,0,null,0,null,7.2,null,37.369324265901895,42.526291014596353]
[null,null,{"$f":"VLOOKUP(F81, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x100"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F81,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBI1x100",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L109","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K109+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N109+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M109+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K109+'I_OPEX Input'!$C$24*'I_OPEX Input'!N109+'I_OPEX Input'!$C$24*'I_OPEX Input'!M109))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D109*'I_OPEX Input'!K109","v":0.68497071646030327},{"$f":"'I_OPEX Input'!H109*'I_OPEX Input'!N109","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F109*'I_OPEX Input'!M109","v":1.1632800644338439},null,{"$f":"IF(D81<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K109+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N109*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M109*'I_OPEX Input'!$C$49))","v":7.2395612491013797},29.168891099839243,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,39.473230690282932,44.920536525541976]
[null,null,{"$f":"VLOOKUP(F82, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x1000"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F82,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBI1x1000",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L110","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K110+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N110+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M110+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K110+'I_OPEX Input'!$C$24*'I_OPEX Input'!N110+'I_OPEX Input'!$C$24*'I_OPEX Input'!M110))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D110*'I_OPEX Input'!K110","v":2.3102280770740409},{"$f":"'I_OPEX Input'!H110*'I_OPEX Input'!N110","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F110*'I_OPEX Input'!M110","v":1.1632800644338439},null,{"$f":"IF(D82<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K110+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N110*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M110*'I_OPEX Input'!$C$49))","v":7.2395612491013797},30.79414846045298,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,41.09848805089667,46.770079401920405]
[null,null,{"$f":"VLOOKUP(F83, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x150"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F83,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBI1x150",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L111","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K111+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N111+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M111+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K111+'I_OPEX Input'!$C$24*'I_OPEX Input'!N111+'I_OPEX Input'!$C$24*'I_OPEX Input'!M111))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D111*'I_OPEX Input'!K111","v":0.68497071646030327},{"$f":"'I_OPEX Input'!H111*'I_OPEX Input'!N111","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F111*'I_OPEX Input'!M111","v":1.1632800644338439},null,{"$f":"IF(D83<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K111+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N111*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M111*'I_OPEX Input'!$C$49))","v":7.2395612491013797},29.168891099839243,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,39.473230690282932,44.920536525541976]
[null,null,{"$f":"VLOOKUP(F84, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x250"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F84,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBI1x250",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L112","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K112+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N112+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M112+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K112+'I_OPEX Input'!$C$24*'I_OPEX Input'!N112+'I_OPEX Input'!$C$24*'I_OPEX Input'!M112))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D112*'I_OPEX Input'!K112","v":0.39059526251561094},{"$f":"'I_OPEX Input'!H112*'I_OPEX Input'!N112","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F112*'I_OPEX Input'!M112","v":1.1632800644338439},null,{"$f":"IF(D84<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K112+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N112*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M112*'I_OPEX Input'!$C$49))","v":7.2395612491013797},28.874515645894547,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,39.178855236338237,44.585537258952911]
[null,null,{"$f":"VLOOKUP(F85, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x400"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F85,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"MBI1x400",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L113","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K113+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N113+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M113+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K113+'I_OPEX Input'!$C$24*'I_OPEX Input'!N113+'I_OPEX Input'!$C$24*'I_OPEX Input'!M113))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D113*'I_OPEX Input'!K113","v":0.38106854879571805},{"$f":"'I_OPEX Input'!H113*'I_OPEX Input'!N113","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F113*'I_OPEX Input'!M113","v":1.1632800644338439},null,{"$f":"IF(D85<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K113+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N113*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M113*'I_OPEX Input'!$C$49))","v":7.2395612491013797},28.864988932174654,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,39.169328522618343,44.574695858739673]
[null,null,{"$f":"VLOOKUP(F86, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x70"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F86,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBI1x70",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L114","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K114+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N114+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M114+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K114+'I_OPEX Input'!$C$24*'I_OPEX Input'!N114+'I_OPEX Input'!$C$24*'I_OPEX Input'!M114))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D114*'I_OPEX Input'!K114","v":0.69068674469223912},{"$f":"'I_OPEX Input'!H114*'I_OPEX Input'!N114","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F114*'I_OPEX Input'!M114","v":1.1632800644338439},null,{"$f":"IF(D86<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K114+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N114*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M114*'I_OPEX Input'!$C$49))","v":0},21.935045878969799,null,7.2,0,null,0,null,7.2,null,29.135045878969798,33.155682210267628]
[null,null,{"$f":"VLOOKUP(F87, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"MBI1x70 II"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F87,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"MBI1x70 II",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.04,{"$f":"1/'I_OPEX Input'!L115","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K115+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N115+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M115+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K115+'I_OPEX Input'!$C$24*'I_OPEX Input'!N115+'I_OPEX Input'!$C$24*'I_OPEX Input'!M115))","v":19.82238751763299},{"$f":"'I_OPEX Input'!D115*'I_OPEX Input'!K115","v":2.7627469787689565},{"$f":"'I_OPEX Input'!H115*'I_OPEX Input'!N115","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F115*'I_OPEX Input'!M115","v":1.1632800644338439},null,{"$f":"IF(D87<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K115+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N115*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M115*'I_OPEX Input'!$C$49))","v":0},24.007106113046515,null,7.2,0,null,0,null,7.2,null,31.207106113046514,35.513686756646926]
[null,null,{"$f":"VLOOKUP(F88, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x100"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F88,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x100",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L116","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K116+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N116+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M116+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K116+'I_OPEX Input'!$C$24*'I_OPEX Input'!N116+'I_OPEX Input'!$C$24*'I_OPEX Input'!M116))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D116*'I_OPEX Input'!K116","v":1.0269957671891345},{"$f":"'I_OPEX Input'!H116*'I_OPEX Input'!N116","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F116*'I_OPEX Input'!M116","v":1.1632800644338439},null,{"$f":"IF(D88<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K116+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N116*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M116*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.888165957242165,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,47.192505547685855,53.705071313266501]
[null,null,{"$f":"VLOOKUP(F89, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x1000"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F89,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x1000",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L117","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K117+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N117+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M117+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K117+'I_OPEX Input'!$C$24*'I_OPEX Input'!N117+'I_OPEX Input'!$C$24*'I_OPEX Input'!M117))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D117*'I_OPEX Input'!K117","v":2.1580107579635635},{"$f":"'I_OPEX Input'!H117*'I_OPEX Input'!N117","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F117*'I_OPEX Input'!M117","v":1.1632800644338439},null,{"$f":"IF(D89<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K117+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N117*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M117*'I_OPEX Input'!$C$49))","v":9.2131091367904485},38.019180948016597,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,48.323520538460286,54.992166372767798]
[null,null,{"$f":"VLOOKUP(F90, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x150"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F90,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x150",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L118","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K118+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N118+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M118+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K118+'I_OPEX Input'!$C$24*'I_OPEX Input'!N118+'I_OPEX Input'!$C$24*'I_OPEX Input'!M118))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D118*'I_OPEX Input'!K118","v":0.46575771754609274},{"$f":"'I_OPEX Input'!H118*'I_OPEX Input'!N118","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F118*'I_OPEX Input'!M118","v":1.1632800644338439},null,{"$f":"IF(D90<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K118+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N118*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M118*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.326927907599128,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,46.631267498042817,53.066382412772718]
[null,null,{"$f":"VLOOKUP(F91, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x150 AR"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F91,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x150 AR",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L119","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K119+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N119+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M119+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K119+'I_OPEX Input'!$C$24*'I_OPEX Input'!N119+'I_OPEX Input'!$C$24*'I_OPEX Input'!M119))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D119*'I_OPEX Input'!K119","v":0.46575771754609274},{"$f":"'I_OPEX Input'!H119*'I_OPEX Input'!N119","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F119*'I_OPEX Input'!M119","v":1.1632800644338439},null,{"$f":"IF(D91<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K119+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N119*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M119*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.326927907599128,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,46.631267498042817,53.066382412772718]
[null,null,{"$f":"VLOOKUP(F92, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x250"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F92,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x250",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L120","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K120+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N120+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M120+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K120+'I_OPEX Input'!$C$24*'I_OPEX Input'!N120+'I_OPEX Input'!$C$24*'I_OPEX Input'!M120))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D120*'I_OPEX Input'!K120","v":0.72968709082221206},{"$f":"'I_OPEX Input'!H120*'I_OPEX Input'!N120","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F120*'I_OPEX Input'!M120","v":1.1632800644338439},null,{"$f":"IF(D92<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K120+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N120*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M120*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.590857280875241,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,46.89519687131893,53.366734039560939]
[null,null,{"$f":"VLOOKUP(F93, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x250 AR"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F93,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x250 AR",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L121","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K121+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N121+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M121+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K121+'I_OPEX Input'!$C$24*'I_OPEX Input'!N121+'I_OPEX Input'!$C$24*'I_OPEX Input'!M121))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D121*'I_OPEX Input'!K121","v":0.72968709082221206},{"$f":"'I_OPEX Input'!H121*'I_OPEX Input'!N121","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F121*'I_OPEX Input'!M121","v":1.1632800644338439},null,{"$f":"IF(D93<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K121+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N121*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M121*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.590857280875241,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,46.89519687131893,53.366734039560939]
[null,null,{"$f":"VLOOKUP(F94, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x400"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F94,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x400",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L122","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K122+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N122+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M122+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K122+'I_OPEX Input'!$C$24*'I_OPEX Input'!N122+'I_OPEX Input'!$C$24*'I_OPEX Input'!M122))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D122*'I_OPEX Input'!K122","v":0.84612652020873524},{"$f":"'I_OPEX Input'!H122*'I_OPEX Input'!N122","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F122*'I_OPEX Input'!M122","v":1.1632800644338439},null,{"$f":"IF(D94<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K122+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N122*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M122*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.707296710261765,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,47.011636300705455,53.4992421102028]
[null,null,{"$f":"VLOOKUP(F95, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x400 AR"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F95,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x400 AR",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L123","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K123+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N123+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M123+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K123+'I_OPEX Input'!$C$24*'I_OPEX Input'!N123+'I_OPEX Input'!$C$24*'I_OPEX Input'!M123))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D123*'I_OPEX Input'!K123","v":0.84612652020873524},{"$f":"'I_OPEX Input'!H123*'I_OPEX Input'!N123","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F123*'I_OPEX Input'!M123","v":1.1632800644338439},null,{"$f":"IF(D95<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K123+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N123*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M123*'I_OPEX Input'!$C$49))","v":9.2131091367904485},36.707296710261765,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,47.011636300705455,53.4992421102028]
[null,null,{"$f":"VLOOKUP(F96, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x50"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F96,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"SON1x50",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L124","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K124+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N124+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M124+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K124+'I_OPEX Input'!$C$24*'I_OPEX Input'!N124+'I_OPEX Input'!$C$24*'I_OPEX Input'!M124))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D124*'I_OPEX Input'!K124","v":0.78092043975228231},{"$f":"'I_OPEX Input'!H124*'I_OPEX Input'!N124","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F124*'I_OPEX Input'!M124","v":1.1632800644338439},null,{"$f":"IF(D96<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K124+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N124*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M124*'I_OPEX Input'!$C$49))","v":0},27.428981493014867,null,7.2,0,null,0,null,7.2,null,34.628981493014869,39.407780939050916]
[null,null,{"$f":"VLOOKUP(F97, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x600"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F97,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON1x600",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L125","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K125+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N125+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M125+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K125+'I_OPEX Input'!$C$24*'I_OPEX Input'!N125+'I_OPEX Input'!$C$24*'I_OPEX Input'!M125))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D125*'I_OPEX Input'!K125","v":2.1580107579635635},{"$f":"'I_OPEX Input'!H125*'I_OPEX Input'!N125","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F125*'I_OPEX Input'!M125","v":1.1632800644338439},null,{"$f":"IF(D97<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K125+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N125*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M125*'I_OPEX Input'!$C$49))","v":9.2131091367904485},38.019180948016597,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,48.323520538460286,54.992166372767798]
[null,null,{"$f":"VLOOKUP(F98, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON1x70"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F98,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"SON1x70",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,6.518620253747219E-2,{"$f":"1/'I_OPEX Input'!L126","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K126+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N126+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M126+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K126+'I_OPEX Input'!$C$24*'I_OPEX Input'!N126+'I_OPEX Input'!$C$24*'I_OPEX Input'!M126))","v":25.226089436618015},{"$f":"'I_OPEX Input'!D126*'I_OPEX Input'!K126","v":0.48904560342339742},{"$f":"'I_OPEX Input'!H126*'I_OPEX Input'!N126","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F126*'I_OPEX Input'!M126","v":1.1632800644338439},null,{"$f":"IF(D98<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K126+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N126*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M126*'I_OPEX Input'!$C$49))","v":0},27.13710665668598,null,7.2,0,null,0,null,7.2,null,34.337106656685982,39.075627375308642]
[null,null,{"$f":"VLOOKUP(F99, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON2x250"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F99,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON2x250",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.12612316407368807,{"$f":"1/'I_OPEX Input'!L127","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K127+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N127+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M127+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K127+'I_OPEX Input'!$C$24*'I_OPEX Input'!N127+'I_OPEX Input'!$C$24*'I_OPEX Input'!M127))","v":38.300119771300416},{"$f":"'I_OPEX Input'!D127*'I_OPEX Input'!K127","v":1.4118086511531089},{"$f":"'I_OPEX Input'!H127*'I_OPEX Input'!N127","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F127*'I_OPEX Input'!M127","v":1.1632800644338439},null,{"$f":"IF(D99<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K127+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N127*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M127*'I_OPEX Input'!$C$49))","v":13.988025543623209},55.121925582721303,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,65.426265173164992,74.45508976706175]
[null,null,{"$f":"VLOOKUP(F100, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON2x400"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F100,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON2x400",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.12612316407368807,{"$f":"1/'I_OPEX Input'!L128","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K128+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N128+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M128+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K128+'I_OPEX Input'!$C$24*'I_OPEX Input'!N128+'I_OPEX Input'!$C$24*'I_OPEX Input'!M128))","v":38.300119771300416},{"$f":"'I_OPEX Input'!D128*'I_OPEX Input'!K128","v":1.6370972656988176},{"$f":"'I_OPEX Input'!H128*'I_OPEX Input'!N128","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F128*'I_OPEX Input'!M128","v":1.1632800644338439},null,{"$f":"IF(D100<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K128+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N128*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M128*'I_OPEX Input'!$C$49))","v":13.988025543623209},55.347214197267014,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,65.651553787710696,74.711468210414765]
[null,null,{"$f":"VLOOKUP(F101, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON4x250"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F101,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON4x250",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.23633927563141766,{"$f":"1/'I_OPEX Input'!L129","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K129+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N129+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M129+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K129+'I_OPEX Input'!$C$24*'I_OPEX Input'!N129+'I_OPEX Input'!$C$24*'I_OPEX Input'!M129))","v":61.946995978282025},{"$f":"'I_OPEX Input'!D129*'I_OPEX Input'!K129","v":2.6455555281561818},{"$f":"'I_OPEX Input'!H129*'I_OPEX Input'!N129","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F129*'I_OPEX Input'!M129","v":1.1632800644338439},null,{"$f":"IF(D101<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K129+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N129*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M129*'I_OPEX Input'!$C$49))","v":22.624372123876313},88.638895246959095,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,98.943234837402784,112.59740124496436]
[null,null,{"$f":"VLOOKUP(F102, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"SON4x600"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F102,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"SON4x600",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.23633927563141766,{"$f":"1/'I_OPEX Input'!L130","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K130+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N130+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M130+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K130+'I_OPEX Input'!$C$24*'I_OPEX Input'!N130+'I_OPEX Input'!$C$24*'I_OPEX Input'!M130))","v":61.946995978282025},{"$f":"'I_OPEX Input'!D130*'I_OPEX Input'!K130","v":7.8240897534831753},{"$f":"'I_OPEX Input'!H130*'I_OPEX Input'!N130","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F130*'I_OPEX Input'!M130","v":1.1632800644338439},null,{"$f":"IF(D102<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K130+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N130*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M130*'I_OPEX Input'!$C$49))","v":22.624372123876313},93.817429472286079,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,104.12176906272977,118.49057319338647]
[null,null,{"$f":"VLOOKUP(F103, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF1x20"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F103,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF1x20",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L131","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K131+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N131+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M131+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K131+'I_OPEX Input'!$C$24*'I_OPEX Input'!N131+'I_OPEX Input'!$C$24*'I_OPEX Input'!M131))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D131*'I_OPEX Input'!K131","v":9.2885458768956278E-2},{"$f":"'I_OPEX Input'!H131*'I_OPEX Input'!N131","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F131*'I_OPEX Input'!M131","v":1.1632800644338439},null,{"$f":"IF(D103<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K131+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N131*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M131*'I_OPEX Input'!$C$49))","v":0},25.628246311900607,null,7.2,0,null,0,null,7.2,null,32.828246311900607,37.358544302942889]
[null,null,{"$f":"VLOOKUP(F104, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF1x40"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F104,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF1x40",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.158,{"$f":"1/'I_OPEX Input'!L132","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K132+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N132+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M132+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K132+'I_OPEX Input'!$C$24*'I_OPEX Input'!N132+'I_OPEX Input'!$C$24*'I_OPEX Input'!M132))","v":45.139297658872138},{"$f":"'I_OPEX Input'!D132*'I_OPEX Input'!K132","v":0.28222889395182865},{"$f":"'I_OPEX Input'!H132*'I_OPEX Input'!N132","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F132*'I_OPEX Input'!M132","v":1.1632800644338439},null,{"$f":"IF(D104<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K132+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N132*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M132*'I_OPEX Input'!$C$49))","v":0},46.843498169468539,null,7.2,0,null,0,null,7.2,null,54.043498169468542,61.501500916855193]
[null,null,{"$f":"VLOOKUP(F105, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF1x80"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F105,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF1x80",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L133","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K133+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N133+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M133+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K133+'I_OPEX Input'!$C$24*'I_OPEX Input'!N133+'I_OPEX Input'!$C$24*'I_OPEX Input'!M133))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D133*'I_OPEX Input'!K133","v":0.10717552934879569},{"$f":"'I_OPEX Input'!H133*'I_OPEX Input'!N133","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F133*'I_OPEX Input'!M133","v":1.1632800644338439},null,{"$f":"IF(D105<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K133+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N133*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M133*'I_OPEX Input'!$C$49))","v":0},25.642536382480444,null,7.2,0,null,0,null,7.2,null,32.842536382480446,37.374806403262745]
[null,null,{"$f":"VLOOKUP(F106, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF2x14 T5"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F106,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF2x14 T5",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L134","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K134+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N134+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M134+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K134+'I_OPEX Input'!$C$24*'I_OPEX Input'!N134+'I_OPEX Input'!$C$24*'I_OPEX Input'!M134))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D134*'I_OPEX Input'!K134","v":0.10717552934879569},{"$f":"'I_OPEX Input'!H134*'I_OPEX Input'!N134","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F134*'I_OPEX Input'!M134","v":1.1632800644338439},null,{"$f":"IF(D106<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K134+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N134*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M134*'I_OPEX Input'!$C$49))","v":0},25.642536382480444,null,7.2,0,null,0,null,7.2,null,32.842536382480446,37.374806403262745]
[null,null,{"$f":"VLOOKUP(F107, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF2x20"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F107,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF2x20",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.10290000000000001,{"$f":"1/'I_OPEX Input'!L135","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K135+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N135+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M135+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K135+'I_OPEX Input'!$C$24*'I_OPEX Input'!N135+'I_OPEX Input'!$C$24*'I_OPEX Input'!M135))","v":33.317587923429116},{"$f":"'I_OPEX Input'!D135*'I_OPEX Input'!K135","v":0.15929856178876003},{"$f":"'I_OPEX Input'!H135*'I_OPEX Input'!N135","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F135*'I_OPEX Input'!M135","v":1.1632800644338439},null,{"$f":"IF(D107<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K135+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N135*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M135*'I_OPEX Input'!$C$49))","v":0},34.898858101862444,null,7.2,0,null,0,null,7.2,null,42.098858101862447,47.908500519919464]
[null,null,{"$f":"VLOOKUP(F108, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF2x26"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F108,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF2x26",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L136","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K136+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N136+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M136+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K136+'I_OPEX Input'!$C$24*'I_OPEX Input'!N136+'I_OPEX Input'!$C$24*'I_OPEX Input'!M136))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D136*'I_OPEX Input'!K136","v":0.10717552934879569},{"$f":"'I_OPEX Input'!H136*'I_OPEX Input'!N136","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F136*'I_OPEX Input'!M136","v":1.1632800644338439},null,{"$f":"IF(D108<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K136+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N136*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M136*'I_OPEX Input'!$C$49))","v":0},25.642536382480444,null,7.2,0,null,0,null,7.2,null,32.842536382480446,37.374806403262745]
[null,null,{"$f":"VLOOKUP(F109, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF2x40"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F109,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF2x40",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L137","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K137+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N137+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M137+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K137+'I_OPEX Input'!$C$24*'I_OPEX Input'!N137+'I_OPEX Input'!$C$24*'I_OPEX Input'!M137))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D137*'I_OPEX Input'!K137","v":0.10717552934879569},{"$f":"'I_OPEX Input'!H137*'I_OPEX Input'!N137","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F137*'I_OPEX Input'!M137","v":1.1632800644338439},null,{"$f":"IF(D109<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K137+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N137*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M137*'I_OPEX Input'!$C$49))","v":0},25.642536382480444,null,7.2,0,null,0,null,7.2,null,32.842536382480446,37.374806403262745]
[null,null,{"$f":"VLOOKUP(F110, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF4x20"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F110,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF4x20",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L138","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K138+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N138+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M138+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K138+'I_OPEX Input'!$C$24*'I_OPEX Input'!N138+'I_OPEX Input'!$C$24*'I_OPEX Input'!M138))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D138*'I_OPEX Input'!K138","v":9.2885458768956278E-2},{"$f":"'I_OPEX Input'!H138*'I_OPEX Input'!N138","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F138*'I_OPEX Input'!M138","v":1.1632800644338439},null,{"$f":"IF(D110<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K138+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N138*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M138*'I_OPEX Input'!$C$49))","v":0},25.628246311900607,null,7.2,0,null,0,null,7.2,null,32.828246311900607,37.358544302942889]
[null,null,{"$f":"VLOOKUP(F111, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"TF4x40"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F111,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"TF4x40",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0.06,{"$f":"1/'I_OPEX Input'!L139","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K139+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N139+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M139+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K139+'I_OPEX Input'!$C$24*'I_OPEX Input'!N139+'I_OPEX Input'!$C$24*'I_OPEX Input'!M139))","v":24.11338923648708},{"$f":"'I_OPEX Input'!D139*'I_OPEX Input'!K139","v":0.10717552934879569},{"$f":"'I_OPEX Input'!H139*'I_OPEX Input'!N139","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F139*'I_OPEX Input'!M139","v":1.1632800644338439},null,{"$f":"IF(D111<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K139+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N139*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M139*'I_OPEX Input'!$C$49))","v":0},25.642536382480444,null,7.2,0,null,0,null,7.2,null,32.842536382480446,37.374806403262745]
[null,null,{"$f":"VLOOKUP(F112, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED TRIAL"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F112,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED TRIAL",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L140","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K140+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N140+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M140+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K140+'I_OPEX Input'!$C$24*'I_OPEX Input'!N140+'I_OPEX Input'!$C$24*'I_OPEX Input'!M140))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D140*'I_OPEX Input'!K140","v":0},{"$f":"'I_OPEX Input'!H140*'I_OPEX Input'!N140","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F140*'I_OPEX Input'!M140","v":1.1632800644338439},null,{"$f":"IF(D112<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K140+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N140*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M140*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F113, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x100"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F113,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"LED1x100",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L141","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K141+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N141+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M141+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K141+'I_OPEX Input'!$C$24*'I_OPEX Input'!N141+'I_OPEX Input'!$C$24*'I_OPEX Input'!M141))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D141*'I_OPEX Input'!K141","v":0},{"$f":"'I_OPEX Input'!H141*'I_OPEX Input'!N141","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F141*'I_OPEX Input'!M141","v":1.1632800644338439},null,{"$f":"IF(D113<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K141+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N141*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M141*'I_OPEX Input'!$C$49))","v":4.1052294501685127},16.767585146737883,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,27.071924737181568,30.807850350912624]
[null,null,{"$f":"VLOOKUP(F114, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x17"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F114,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x17",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L142","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K142+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N142+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M142+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K142+'I_OPEX Input'!$C$24*'I_OPEX Input'!N142+'I_OPEX Input'!$C$24*'I_OPEX Input'!M142))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D142*'I_OPEX Input'!K142","v":0},{"$f":"'I_OPEX Input'!H142*'I_OPEX Input'!N142","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F142*'I_OPEX Input'!M142","v":1.1632800644338439},null,{"$f":"IF(D114<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K142+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N142*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M142*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F115, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x200"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F115,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"LED1x200",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L143","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K143+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N143+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M143+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K143+'I_OPEX Input'!$C$24*'I_OPEX Input'!N143+'I_OPEX Input'!$C$24*'I_OPEX Input'!M143))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D143*'I_OPEX Input'!K143","v":0},{"$f":"'I_OPEX Input'!H143*'I_OPEX Input'!N143","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F143*'I_OPEX Input'!M143","v":1.1632800644338439},null,{"$f":"IF(D115<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K143+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N143*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M143*'I_OPEX Input'!$C$49))","v":4.1052294501685127},16.767585146737883,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,27.071924737181568,30.807850350912624]
[null,null,{"$f":"VLOOKUP(F116, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x22"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F116,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x22",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L144","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K144+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N144+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M144+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K144+'I_OPEX Input'!$C$24*'I_OPEX Input'!N144+'I_OPEX Input'!$C$24*'I_OPEX Input'!M144))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D144*'I_OPEX Input'!K144","v":0},{"$f":"'I_OPEX Input'!H144*'I_OPEX Input'!N144","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F144*'I_OPEX Input'!M144","v":1.1632800644338439},null,{"$f":"IF(D116<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K144+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N144*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M144*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F117, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x25 GE"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F117,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x25 GE",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L145","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K145+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N145+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M145+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K145+'I_OPEX Input'!$C$24*'I_OPEX Input'!N145+'I_OPEX Input'!$C$24*'I_OPEX Input'!M145))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D145*'I_OPEX Input'!K145","v":0},{"$f":"'I_OPEX Input'!H145*'I_OPEX Input'!N145","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F145*'I_OPEX Input'!M145","v":1.1632800644338439},null,{"$f":"IF(D117<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K145+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N145*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M145*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F118, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x28"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F118,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x28",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L146","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K146+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N146+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M146+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K146+'I_OPEX Input'!$C$24*'I_OPEX Input'!N146+'I_OPEX Input'!$C$24*'I_OPEX Input'!M146))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D146*'I_OPEX Input'!K146","v":0},{"$f":"'I_OPEX Input'!H146*'I_OPEX Input'!N146","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F146*'I_OPEX Input'!M146","v":1.1632800644338439},null,{"$f":"IF(D118<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K146+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N146*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M146*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F119, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x29"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F119,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x29",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L147","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K147+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N147+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M147+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K147+'I_OPEX Input'!$C$24*'I_OPEX Input'!N147+'I_OPEX Input'!$C$24*'I_OPEX Input'!M147))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D147*'I_OPEX Input'!K147","v":0},{"$f":"'I_OPEX Input'!H147*'I_OPEX Input'!N147","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F147*'I_OPEX Input'!M147","v":1.1632800644338439},null,{"$f":"IF(D119<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K147+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N147*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M147*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F120, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x298"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F120,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"LED1x298",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L148","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K148+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N148+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M148+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K148+'I_OPEX Input'!$C$24*'I_OPEX Input'!N148+'I_OPEX Input'!$C$24*'I_OPEX Input'!M148))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D148*'I_OPEX Input'!K148","v":0},{"$f":"'I_OPEX Input'!H148*'I_OPEX Input'!N148","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F148*'I_OPEX Input'!M148","v":1.1632800644338439},null,{"$f":"IF(D120<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K148+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N148*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M148*'I_OPEX Input'!$C$49))","v":4.1052294501685127},16.767585146737883,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,27.071924737181568,30.807850350912624]
[null,null,{"$f":"VLOOKUP(F121, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x33"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F121,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x33",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L149","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K149+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N149+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M149+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K149+'I_OPEX Input'!$C$24*'I_OPEX Input'!N149+'I_OPEX Input'!$C$24*'I_OPEX Input'!M149))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D149*'I_OPEX Input'!K149","v":0},{"$f":"'I_OPEX Input'!H149*'I_OPEX Input'!N149","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F149*'I_OPEX Input'!M149","v":1.1632800644338439},null,{"$f":"IF(D121<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K149+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N149*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M149*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F122, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"LED1x42"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F122,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"LED1x42",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L150","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K150+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N150+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M150+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K150+'I_OPEX Input'!$C$24*'I_OPEX Input'!N150+'I_OPEX Input'!$C$24*'I_OPEX Input'!M150))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D150*'I_OPEX Input'!K150","v":0},{"$f":"'I_OPEX Input'!H150*'I_OPEX Input'!N150","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F150*'I_OPEX Input'!M150","v":1.1632800644338439},null,{"$f":"IF(D122<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K150+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N150*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M150*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,7.2,0,null,0,null,7.2,null,19.86235569656937,22.60336078269594]
[null,null,{"$f":"VLOOKUP(F123, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Smart Controller (Licence and maintenance fee)"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F123,'I_Mapping & Lookups'!$X:$X,0))","v":"N/A"},null,"Smart Controller (Licence and maintenance fee)",null,0,null,null,null,0,0,0,{"$f":"1/'I_OPEX Input'!L151","v":1},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K151+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N151+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M151+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K151+'I_OPEX Input'!$C$24*'I_OPEX Input'!N151+'I_OPEX Input'!$C$24*'I_OPEX Input'!M151))","v":0},{"$f":"'I_OPEX Input'!D151*'I_OPEX Input'!K151","v":0},{"$f":"'I_OPEX Input'!H151*'I_OPEX Input'!N151","v":0},{"$f":"'I_OPEX Input'!F151*'I_OPEX Input'!M151","v":0},null,{"$f":"IF(D123<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K151+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N151*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M151*'I_OPEX Input'!$C$49))","v":0},0,null,4.9969014084507029,0,null,0,null,4.9969014084507029,null,4.9969014084507029,5.6864738028168995]
[null,null,{"$f":"VLOOKUP(F124, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Decorative "},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F124,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"Luminaire - Decorative ",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L152","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K152+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N152+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M152+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K152+'I_OPEX Input'!$C$24*'I_OPEX Input'!N152+'I_OPEX Input'!$C$24*'I_OPEX Input'!M152))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D152*'I_OPEX Input'!K152","v":0},{"$f":"'I_OPEX Input'!H152*'I_OPEX Input'!N152","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F152*'I_OPEX Input'!M152","v":1.1632800644338439},null,{"$f":"IF(D124<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K152+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N152*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M152*'I_OPEX Input'!$C$49))","v":0},12.662355696569369,null,8.64,0,null,0,null,8.64,null,21.302355696569371,24.242080782695943]
[null,null,{"$f":"VLOOKUP(F125, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Floodlight"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F125,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"Luminaire - Floodlight",null,0,null,null,null,1.9828577401484269E-2,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L153","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K153+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N153+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M153+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K153+'I_OPEX Input'!$C$24*'I_OPEX Input'!N153+'I_OPEX Input'!$C$24*'I_OPEX Input'!M153))","v":11.240384079924802},{"$f":"'I_OPEX Input'!D153*'I_OPEX Input'!K153","v":0},{"$f":"'I_OPEX Input'!H153*'I_OPEX Input'!N153","v":0.25869155221072437},{"$f":"'I_OPEX Input'!F153*'I_OPEX Input'!M153","v":1.1632800644338439},null,{"$f":"IF(D125<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K153+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N153*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M153*'I_OPEX Input'!$C$49))","v":4.1052294501685127},16.767585146737883,null,8.4600000000000009,0,null,1.8443395904436861,null,10.304339590443687,null,27.071924737181568,30.807850350912624]
[null,null,{"$f":"VLOOKUP(F126, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Major (Cat V) road - smart controller installed"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F126,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"Luminaire - Major (Cat V) road - smart controller installed",null,0,null,null,null,0,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L154","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K154+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N154+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M154+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K154+'I_OPEX Input'!$C$24*'I_OPEX Input'!N154+'I_OPEX Input'!$C$24*'I_OPEX Input'!M154))","v":6.9861610943147801},{"$f":"'I_OPEX Input'!D154*'I_OPEX Input'!K154","v":0},{"$f":"'I_OPEX Input'!H154*'I_OPEX Input'!N154","v":0},{"$f":"'I_OPEX Input'!F154*'I_OPEX Input'!M154","v":1.1632800644338439},null,{"$f":"IF(D126<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K154+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N154*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M154*'I_OPEX Input'!$C$49))","v":2.551495933241668},{"$f":"SUM(Q126:W126)","v":10.700937091990292},null,8.4600000000000009,0,null,0,null,{"$f":"SUM(Z126:AD126)","v":8.4600000000000009},null,{"$f":"SUM(X126,AE126)","v":19.160937091990291},21.805146410684952]
[null,null,{"$f":"VLOOKUP(F127, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Minor (Cat P) road - smart controller installed"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F127,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"Luminaire - Minor (Cat P) road - smart controller installed",null,0,null,null,null,0,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L155","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K155+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N155+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M155+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K155+'I_OPEX Input'!$C$24*'I_OPEX Input'!N155+'I_OPEX Input'!$C$24*'I_OPEX Input'!M155))","v":6.9861610943147801},{"$f":"'I_OPEX Input'!D155*'I_OPEX Input'!K155","v":0},{"$f":"'I_OPEX Input'!H155*'I_OPEX Input'!N155","v":0},{"$f":"'I_OPEX Input'!F155*'I_OPEX Input'!M155","v":1.1632800644338439},null,{"$f":"IF(D127<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K155+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N155*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M155*'I_OPEX Input'!$C$49))","v":0},8.1494411587486244,null,7.2,0,null,0,null,7.2,null,15.349441158748625,17.467664038655933]
[null,null,{"$f":"VLOOKUP(F128, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Floodlight - smart controller installed"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F128,'I_Mapping & Lookups'!$X:$X,0))","v":"Major (Cat V)"},null,"Luminaire - Floodlight - smart controller installed",null,0,null,null,null,0,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L156","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K156+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N156+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M156+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K156+'I_OPEX Input'!$C$24*'I_OPEX Input'!N156+'I_OPEX Input'!$C$24*'I_OPEX Input'!M156))","v":6.9861610943147801},{"$f":"'I_OPEX Input'!D156*'I_OPEX Input'!K156","v":0},{"$f":"'I_OPEX Input'!H156*'I_OPEX Input'!N156","v":0},{"$f":"'I_OPEX Input'!F156*'I_OPEX Input'!M156","v":1.1632800644338439},null,{"$f":"IF(D128<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K156+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N156*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M156*'I_OPEX Input'!$C$49))","v":2.551495933241668},10.700937091990292,null,8.4600000000000009,0,null,0,null,8.4600000000000009,null,19.160937091990291,21.805146410684952]
[null,null,{"$f":"VLOOKUP(F129, 'I_OPEX Input'!$B$98:$C$188, 2, FALSE)","v":"Luminaire - Decorative - smart controller installed"},{"$f":"INDEX('I_Mapping & Lookups'!$Z:$Z,MATCH('C_OPEX Calc'!F129,'I_Mapping & Lookups'!$X:$X,0))","v":"Minor (Cat P)"},null,"Luminaire - Decorative - smart controller installed",null,0,null,null,null,0,3.2561912355422808E-2,0,{"$f":"1/'I_OPEX Input'!L157","v":0.16666666666666666},null,null,{"$f":"'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!K157+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!N157+'I_OPEX Input'!$C$38*'I_OPEX Input'!$C$24*'I_OPEX Input'!M157+('I_Global Inputs'!$G$16*('I_OPEX Input'!$C$24*'I_OPEX Input'!K157+'I_OPEX Input'!$C$24*'I_OPEX Input'!N157+'I_OPEX Input'!$C$24*'I_OPEX Input'!M157))","v":6.9861610943147801},{"$f":"'I_OPEX Input'!D157*'I_OPEX Input'!K157","v":0},{"$f":"'I_OPEX Input'!H157*'I_OPEX Input'!N157","v":0},{"$f":"'I_OPEX Input'!F157*'I_OPEX Input'!M157","v":1.1632800644338439},null,{"$f":"IF(D129<>\"Major (Cat V)\",0,(I_CAPEX!$J$41*I_CAPEX!$J$42*(I_CAPEX!$J$40=0)*'I_OPEX Input'!$C$49)*'I_OPEX Input'!K157+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$N157*'I_OPEX Input'!$C$49)+(I_CAPEX!$J$41*I_CAPEX!$J$42*'I_OPEX Input'!$M157*'I_OPEX Input'!$C$49))","v":0},8.1494411587486244,null,8.64,0,null,0,null,8.64,null,16.789441158748623,19.106384038655932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q130:W130)","v":0},null,null,null,null,null,null,{"$f":"SUM(Z130:AD130)","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,{"$f":"IF(D135=\"Major (Cat V)\",$AG135*(1+$D$7),$AG135*(1+$D$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,{"$f":"SUM(X142,AE142)","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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,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,0,null,null,null,null,null,null,0,null,0,0]

{"sheet":"I_Global Inputs","index":18,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Global Inputs"]
[null,"Description:"]
[null,"This sheet contains all the major inputs for this spreadheet such as overheads and oncosts."]
[]
[null,"Real 2023-24$"]
[null,"Cost_Type","Source",null,"FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","Average 25-29",null,"To use in model"]
[]
[null,"Labour Rates (including oncost)",null,"2023/24"]
[null,"Ausgrid labour rate","[Insert source here]",null,null,null,68.026813391852016]
[null,"[Spare labour rate 1]","[Insert source here]",null,null,null,{"$f":"G9","v":68.026813391852016}]
[null,"[Spare labour rate 1]","[Insert source here]",null,null,null,{"$f":"G10","v":68.026813391852016}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant material cost"]
[null,"Plant Material Type (including oncost)",null,"Hourly Rate $23/24",null,null,null,null,null,null,null,null,null,null,null,null,"$/month",null,null,"Hours per month","Days of hire"]
[null,"EWP","[Insert source here]",null,null,null,38.215966517221133]
[null,"Borer","[Insert source here]",null,null,null,0]
[null,"Ditchwitch","[Insert source here]",null,null,null,0]
[null,"Trailer/Jinker","[Insert source here]",null,null,null,0]
[null,"Ute / Van","[Insert source here]",null,null,null,0]
[null,"4 tonne truck","[Insert source here]",null,null,null,0]
[]
[null,"WACC","ACS PTRM Model sheet \"WACC\""]
[null,"Nominal Vanilla WACC","Metering PTRM"]
[null,"Real Vanilla WACC","Public lighting PTRM"]
[null,"Post-tax Nominal WACC ","Public lighting PTRM"]
[null,"Post-tax Real WACC ","Public lighting PTRM"]
[null,"Pre-tax Nominal WACC ","Public lighting PTRM"]
[null,"Pre-tax Real WACC ","Public lighting PTRM",null,null,null,3.0492185832609486E-2]
[null,"Nominal Tax Allowance","Public lighting PTRM"]
[null,"Real Tax Allowance","Public lighting PTRM"]
[]
[null,"On-Cost Rates"]
[null,"Materials On-Cost Rate","[Insert source here]",null,null,null,0]
[null,"Labour Annual Escalator","[Insert source here]",null,null,null,0]
[null,"Labour Ordinary On-Cost Rate","[Insert source here]",null,null,null,0.52229999999999999]
[]
[null,"CAPEX Overhead Rates"]
[null,"Corporate","[Insert source here]",null,null,null,0.06]
[null,"Divisional","[Insert source here]"]
[null,"Total CAPEX overehead %",null,null,null,null,{"$f":"SUM(G39:G40)","v":0.06}]
[null,"OPEX Overhead Rates"]
[null,"Corporate","[Insert source here]",null,null,null,0.04]
[null,"Divisional","[Insert source here]",null,null,null,9.8000000000000004E-2]
[null,"Total OPEX overhead %",null,null,null,null,{"$f":"SUM(G43:G44)","v":0.13800000000000001}]
[null,"Additional Overhead for priority faults (to apply to major raods/floodlights)",null,null,null,null,0]
[null,"Non-System Overheads - Given To OPEX"]
[null,"Direct opex Spend Street Lighting","[Insert source here]"]
[null,"Non-System Spend","[Insert source here]"]
[null,"Non-System Overheads (to be spread over opex only)","Calculation",null,null,null,0]
[]
[]
[null,"LED Warranty NPV Discout Rate"]
[null,"Discount Rate",null,null,null,null,0.05]
[]
[null,"Cumulative weighted average escalation rate(real)"]
[null,"Public lighting (capex)",null,"No escalation applied"]
[null,"Public lighting (opex)",null,"No escalation applied"]
[null,"Consumer Price Index"]
[null,"Annual CPI Rate","[Insert source here]","Not required",null,null,null,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2,2.8746582610921667E-2]
[null,"Cumulative CPI rate Nominal to 23/24","[Insert source here]",null,null,null,1,{"$f":"G61*(1+H60)","v":1.0287465826109217},1.05831953123365,1.08874260106701,1.1200402301906125,1.1522375591953427]

{"sheet":"I_OPEX Input","index":19,"n_rows":353,"n_cols":17,"rows_kept":353,"cut":false,"hidden":false,"merged":[[0,1,0,2],[229,13,231,13],[89,5,89,7],[93,1,93,5],[336,1,336,2],[240,1,240,2],[245,1,245,5],[191,14,192,14],[213,14,214,14],[310,1,310,2],[334,1,334,2],[287,1,287,2],[312,1,312,2],[313,1,313,2]]}
[null,"OPEX Input Data"]
[]
[null,"Labour Rates","FY24","FY25","FY26","FY27","FY28","FY29"]
[null,{"$f":"'I_Global Inputs'!B9","v":"Ausgrid labour rate"},{"$f":"'I_Global Inputs'!G9","v":68.026813391852016}]
[]
[null,"On-Cost Rates",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Materials On-Cost Rate"]
[null,"Labour Ordinary On-Cost Rate",{"$f":"'I_Global Inputs'!G36","v":0.52229999999999999}]
[null,"Labour Escalation Rate (Above CPI)",{"$f":"'I_Global Inputs'!G35","v":0}]
[]
[null,"Contractor Rate",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Lamp/PE Change"]
[null,"LED clean"]
[]
[null,"Overheads",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Divisional"]
[null,"Corporate"]
[null,"Non-System"]
[null,"Total"]
[]
[null,"Assumptions"]
[]
[null,"Task Estimation","Man hours"]
[null,"Spot Replacement Hours",1.5133333333333332]
[null,"Bulk Replacement Hours"]
[]
[null,"Asset growth assumption"]
[null,"Asset growth",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Default annual growth rate",null,0,0,0,0,0]
[]
[null,"Plant Assumptions"]
[null,"Plant Material Type",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"EWP",{"$f":"'I_Global Inputs'!G16","v":38.215966517221133}]
[null,"Ute / Van"]
[]
[null,"Traffic Control Assumptions - SPOT",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Number of Controllers Required"]
[null,"Hourly Rate for Controller ",{"$f":"C50","v":103.55721802641632}]
[null,"Minimum Hours for Controller"]
[null,"Number of Lights maintained per 4 hour stint (bulk)"]
[null,"Base Traffic Control Cost per light"]
[]
[null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category P"]
[null,"Percentage of Installations Requiring Traffic Control : Spot Replacement, Category V"]
[]
[]
[null,"Labour Rates",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"EE Standard Labour Rate",{"$f":"C4*(1+C9)","v":68.026813391852016}]
[null,"EE Standard Labour Rate (oncosted)",{"$f":"C48*(1+'I_OPEX Input'!C8)","v":103.55721802641632}]
[null,"Pole Inspection and Treatment Labour Rate (oncosted)",{"$f":"C49","v":103.55721802641632}]
[]
[null,"Labour & Plant (RATE)",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Spot Replacement Labour and Plant Cost",{"$f":"C24*C33+C24*C49","v":214.55008594270467}]
[]
[null,"Pole Maintenance",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Shared Poles - All pole inspection cost is attributed to the reticulation pole."]
[null,"Total Number of Dedicated wood streetlight poles as determined from WASP (April 2014)"]
[null,"Total Number of Dedicated steel streetlight poles as determined from WASP(April 2014)"]
[null,"Pole Treatment Cost (oncosted)"]
[null,"Pole Treatment Time (includes any travel)"]
[null,"Percentage of Poles >= 12 years and hence requiring drill hoile and treatment (as determined from WASP)"]
[null,"Pole Inspection Frequency"]
[]
[null,"Annual Pole Maintenance Costs",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"WOOD POLE"]
[null,"STEEL POLE"]
[null,"R/BOUT COLUMN"]
[null,"SHARED OR NO POLE"]
[null,"SUSPENDED"]
[null,"NO CAPITAL"]
[]
[null,"Street Light Patrol Cost (Cat V Light Only)",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Num Cat  V Lights"]
[null,"Cost Total For Steet Light Patrol"]
[null,"Cost Per Year"]
[]
[null,"Street Lighting Smart Controls",{"$f":"C$3","v":"FY24"},"FY25","FY26","FY27","FY28","FY29"]
[null,"Connection Maintenance Charge"]
[null,"Zhaga call out rate"]
[]
[null,"Fault & Emergency","No longer used - built up from failure rates"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lamp Stock"]
[]
[null,"Description"]
[]
[null,"The costs presented below are expressed in FY24 dollars."]
[]
[]
["Type","Mapping Code","Description","Lamp Cost","Lamp On-costed","Miscellaneous Cost","Ballast / Igniter On-costed","Starter / PE Cell Cost","Starter / PE Cell On-Costed","Bulb Failure Rate","Luminaire Failure Rate","Bulk Maintenance","Miscellaneous Failure Rate","PE Cell Failure Rate","Remarks"]
[null,"O/U",{"$f":"B98","v":"O/U"}]
[null,"UGR1",{"$f":"B99","v":"UGR1"}]
[null,"UGR2","UGR2"]
[null,"MBF1x1000","MBF1x1000",33.105330176628009,null,35.725176449598578,null,13.0464,null,0,0.08,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x125","MBF1x125",6.0732799964317561,null,35.725176449598578,null,13.0464,null,0,5.0099999999999999E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x250","MBF1x250",6.5496156824264045,null,35.725176449598578,null,13.0464,null,0,5.0099999999999999E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x400","MBF1x400",6.5496156824264045,null,35.725176449598578,null,13.0464,null,0,5.0099999999999999E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x42","MBF1x42",3.6916015664585187,null,35.725176449598578,null,13.0464,null,0,3.5299999999999998E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x50","MBF1x50",6.4900737216770734,null,35.725176449598578,null,13.0464,null,0,5.0099999999999999E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF1x80","MBF1x80",4.2870211739518282,null,35.725176449598578,null,13.0464,null,0,4.4699999999999997E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBF2x80","MBF2x80",4.2870211739518282,null,35.725176449598578,null,13.0464,null,0,0.08,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x100","MBI1x100",17.12426791150758,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x1000","MBI1x1000",57.755701926851017,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x150","MBI1x150",17.12426791150758,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x250","MBI1x250",9.7648815628902739,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x400","MBI1x400",9.5267137198929515,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x70","MBI1x70",17.267168617305977,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"MBI1x70 II","MBI1x70 II",69.068674469223907,null,35.725176449598578,null,13.0464,null,0,0.04,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x100","SON1x100",15.754802814272969,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x1000","SON1x1000",33.105330176628009,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x150","SON1x150",7.1450352899197132,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x150 AR","SON1x150 AR",7.1450352899197132,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x250","SON1x250",11.193888620874219,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x250 AR","SON1x250 AR",11.193888620874219,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x400","SON1x400",12.980147443354147,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x400 AR","SON1x400 AR",12.980147443354147,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x50","SON1x50",11.979842502765388,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x600","SON1x600",33.105330176628009,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON1x70","SON1x70",7.5022870544156994,null,35.725176449598578,null,13.0464,null,0,6.518620253747219E-2,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON2x250","SON2x250",11.193888620874219,null,35.725176449598578,null,13.0464,null,0,0.12612316407368807,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON2x400","SON2x400",12.980147443354147,null,35.725176449598578,null,13.0464,null,0,0.12612316407368807,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON4x250","SON4x250",11.193888620874219,null,35.725176449598578,null,13.0464,null,0,0.23633927563141766,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"SON4x600","SON4x600",33.105330176628009,null,35.725176449598578,null,13.0464,null,0,0.23633927563141766,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF1x20","TF1x20",1.5480909794826048,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF1x40","TF1x40",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.158,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF1x80","TF1x80",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF2x14 T5","TF2x14 T5",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF2x20","TF2x20",1.5480909794826048,null,35.725176449598578,null,13.0464,null,0,0.10290000000000001,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF2x26","TF2x26",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF2x40","TF2x40",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF4x20","TF4x20",1.5480909794826048,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"TF4x40","TF4x40",1.7862588224799283,null,35.725176449598578,null,13.0464,null,0,0.06,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED TRIAL","LED TRIAL",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x100","LED1x100",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x17","LED1x17",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x200","LED1x200",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x22","LED1x22",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x25 GE","LED1x25 GE",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x28","LED1x28",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x29","LED1x29",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x298","LED1x298",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x33","LED1x33",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"LED1x42","LED1x42",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"Smart Controller (Licence and maintenance fee)","Smart Controller (Licence and maintenance fee)",0,null,0,null,0,null,0,0,1,0,0]
[null,"Luminaire - Decorative ","Luminaire - Decorative ",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"Luminaire - Floodlight","Luminaire - Floodlight",0,null,35.725176449598578,null,13.0464,null,0,0,6,3.2561912355422808E-2,1.9828577401484269E-2]
[null,"Luminaire - Major (Cat V) road - smart controller installed","Luminaire - Major (Cat V) road - smart controller installed",0,null,35.725176449598578,null,0,null,0,0,6,3.2561912355422808E-2,0]
[null,"Luminaire - Minor (Cat P) road - smart controller installed",{"$f":"B155","v":"Luminaire - Minor (Cat P) road - smart controller installed"},0,null,35.725176449598578,null,0,null,0,0,6,3.2561912355422808E-2,0]
[null,"Luminaire - Floodlight - smart controller installed","Luminaire - Floodlight - smart controller installed",0,null,35.725176449598578,null,0,null,0,0,6,3.2561912355422808E-2,0]
[null,"Luminaire - Decorative - smart controller installed","Luminaire - Decorative - smart controller installed",0,null,35.725176449598578,null,0,null,0,0,6,3.2561912355422808E-2,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Mapping Code","Description",{"$f":"D$97","v":"Lamp Cost"},{"$f":"E$97","v":"Lamp On-costed"},"Miscellaneous Cost","Ballast / Igniter On-costed","Starter / PE Cell Cost","Starter / PE Cell On-Costed","Bulb Failure Rate","Luminaire Failure Rate","Bulk Maintenance","Miscellaneous Failure Rate","PE Cell Failure Rate","Remarks","Previous Bulb Failure To Save For Archive Purposes","Previous Bulb Failure To Save For Archive Purposes (FY20-25 determination)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Mapping Code",null,null,"Inspection Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Other Maintenance"]
[]
[]
[]
[null,"Description"]
[]
[]
[]
[]
[]
[null,"Item ID","Description","Average of Standard Price","In $23/24",null,null,"Count of Items Used","Sum Of Costs"]
[null,null,null,null,null,null,null,null,{"$f":"H252*E252","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H253*E253","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H254*E254","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H255*E255","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H256*E256","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"H259*E259","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H260*E260","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H261*E261","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"H262*E262","v":0}]
[null,null,null,null,null,null,null,"TOTAL:",{"$f":"SUM(I252:I262)","v":0}]
[]
[null,"Calculations - Materials"]
[null,"Total Cost Of Components",{"$f":"I263","v":0}]
[null,"Number Of Assets "]
[null,"Average Per Light",{"$f":"C266/C267","v":{"$error":"#DIV/0!"}}]
[]
[null,"Calculations - Labour"]
[null,"Number of callouts for other maintenance"]
[null,"Cost Per Callout (Labour)",{"$f":"$C$53","v":214.55008594270467}]
[null,"Total On Labour",{"$f":"C271*C272","v":0}]
[null,"$ Labour Per Asset (Averaged)",{"$f":"C273/C267","v":{"$error":"#DIV/0!"}}]
[]
[null,"Calculations - Warranty"]
[null,"Number of hours to assess warranties",{"$f":"'C_Warranty NPV'!C8","v":0}]
[null,"Hourly rate",{"$f":"'I_Global Inputs'!$G$9","v":68.026813391852016}]
[null,"Support costs of assessing lamps for warranty",{"$f":"C277*C278/C267","v":{"$error":"#DIV/0!"}}]
[]
[null,"TOTAL PER LAMP"]
[null,"Addition of materials and labour",{"$f":"C274+C268+C279","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Bulk Works Additional Material Usage"]
[]
[]
[]
[]
[]
[null,"Inputs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",null,null,{"$f":"SUM(E293:E301)","v":0}]
[null,"Number Of Assets:"]
[null,"Average Per Light:",null,null,{"$f":"E302/E303","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[null,"Additional Pole Maintenance"]
[]
[null,"Currently not used, but left in here in case future years wish to use this feature."]
[null,"(E.g. pole remedial work)"]
[]
[null,"Type Of Work","Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",0]
[]
[]
[]
[]
[]
[null,"Street Light Improvement Programs"]
[]
[]
[]
[null,"Type Of Works","Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total:",{"$f":"SUM(C340:C350)","v":0}]
[null,"Total Lights"]
[null,"Per light surcharge",{"$f":"C351/C352","v":{"$error":"#DIV/0!"}}]

{"sheet":"O_New Component SLUOS","index":20,"n_rows":91,"n_cols":13,"rows_kept":91,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,5,1,12]]}
[]
[null,"Final Pricing - FY24 Nominal",null,null,null,"Internal Use Only"]
[]
[null,"Support Type","CAPEX","OPEX",null,"-","CAPEX Lookup","OPEX Lookup","Name From Model","Grouping","Category","Grouping - Category","Prefered Name"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Night Patrol","CAPEX","OPEX",null,"-","CAPEX Lookup","OPEX Lookup","Name From Model",{"$f":"J$4","v":"Grouping"},{"$f":"K$4","v":"Category"},{"$f":"L$4","v":"Grouping - Category"},"Prefered Name"]
[]
[]
[null,"Bracket Type","CAPEX","OPEX",null,"-","CAPEX Lookup","OPEX Lookup",null,{"$f":"J$4","v":"Grouping"},{"$f":"K$4","v":"Category"},{"$f":"L$4","v":"Grouping - Category"},"Prefered Name"]
[]
[]
[]
[null,"Traditional Luminaire Type","CAPEX","OPEX",null,"Lamp Code","CAPEX Lookup","OPEX Lookup","New Code",{"$f":"J$4","v":"Grouping"},{"$f":"K$4","v":"Category"},{"$f":"L$4","v":"Grouping - Category"},"Prefered Naming"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LED Luminaire Type","CAPEX","OPEX",null,"Lamp Code","CAPEX Lookup","OPEX Lookup",null,{"$f":"J$4","v":"Grouping"},{"$f":"K$4","v":"Category"},{"$f":"L$4","v":"Grouping - Category"},"Prefered Naming"]

{"sheet":"C_Warranty NPV","index":21,"n_rows":106,"n_cols":14,"rows_kept":106,"cut":false,"hidden":false,"merged":[[0,11,0,12],[1,1,1,2],[0,1,0,2]]}
[null,"Warranty NPV Calculation"]
[null,"Description"]
[null,"This sheet is not used by Ausgrid. Originally it provided the NPV calculation for warranty to feed into the maitenance costs."]
[]
[null,"Proportion of warranties accepted",0]
[null,"Discount Rate:",{"$f":"'I_Global Inputs'!G54","v":0.05}]
[null,"Labour warranty (years):",0]
[null,"Time taken to assess bulbs (hours)",0]
[]
[null,null,null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","NPV"]
[null,"Lamp Type","Description",1,2,3,4,5,6,7,8,9,10,"PA"]
[null,null,null,{"$f":"IF(D11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M11<($C$7+1),0,'C_OPEX Calc'!$N$10*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D12:M12)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N11*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D13:M13)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N12*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D14:M14)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N13*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D15:M15)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N14*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D16:M16)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N15*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D17:M17)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N16*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D18:M18)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N17*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D19:M19)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N18*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D20:M20)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N19*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D21:M21)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N20*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D22:M22)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N21*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D23:M23)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N22*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D24:M24)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N23*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D25:M25)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N24*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D26:M26)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N25*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D27:M27)/10 * $C$5","v":0}]
[null,null,null,{"$f":"IF(D$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(E$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(F$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(G$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(H$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(I$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(J$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(K$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(L$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"IF(M$11<($C$7+1),0,'C_OPEX Calc'!$N26*'I_OPEX Input'!$C$53)","v":0},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D28:M28)/10 * $C$5","v":0}]
[]
[null,"Emerging Technology Additions"]
[null,null,null,"Year","Year","Year","Year","Year","Year","Year","Year","Year","Year","NPV"]
[null,"Lamp Type","Description",1,2,3,4,5,6,7,8,9,10,"PA"]
[null,null,{"$f":"VLOOKUP(B33,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B33,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D33:M33)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B34,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B34,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D34:M34)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B35,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B35,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D35:M35)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B36,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B36,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D36:M36)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B37,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B37,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D37:M37)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B38,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B38,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D38:M38)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B39,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B39,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D39:M39)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B40,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B40,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D40:M40)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B41,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B41,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D41:M41)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B42,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B42,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D42:M42)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B43,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B43,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D43:M43)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B44,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B44,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D44:M44)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B45,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B45,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D45:M45)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B46,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B46,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D46:M46)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B47,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B47,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D47:M47)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B48,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B48,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D48:M48)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B49,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B49,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D49:M49)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B50,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B50,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D50:M50)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B51,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B51,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D51:M51)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B52,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B52,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D52:M52)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B53,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B53,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D53:M53)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B54,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B54,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D54:M54)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B55,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B55,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D55:M55)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B56,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B56,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D56:M56)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B57,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B57,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D57:M57)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B58,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B58,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D58:M58)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B59,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B59,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D59:M59)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B60,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B60,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D60:M60)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B61,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B61,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D61:M61)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B62,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B62,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D62:M62)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B63,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B63,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D63:M63)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B64,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B64,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D64:M64)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B65,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B65,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D65:M65)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B66,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B66,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D66:M66)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B67,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B67,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D67:M67)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B68,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B68,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D68:M68)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B69,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B69,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D69:M69)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B70,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B70,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D70:M70)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B71,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B71,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D71:M71)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B72,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B72,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D72:M72)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B73,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B73,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D73:M73)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B74,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B74,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D74:M74)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B75,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B75,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D75:M75)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B76,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B76,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D76:M76)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B77,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B77,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D77:M77)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B78,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B78,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D78:M78)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B79,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B79,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D79:M79)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B80,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B80,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D80:M80)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B81,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B81,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D81:M81)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B82,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B82,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D82:M82)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B83,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B83,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D83:M83)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B84,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B84,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D84:M84)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B85,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B85,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D85:M85)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B86,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B86,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D86:M86)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B87,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B87,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D87:M87)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B88,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B88,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D88:M88)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B89,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B89,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D89:M89)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B90,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B90,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D90:M90)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B91,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B91,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D91:M91)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B92,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B92,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D92:M92)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B93,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B93,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D93:M93)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B94,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B94,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D94:M94)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B95,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B95,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D95:M95)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B96,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B96,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D96:M96)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B97,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B97,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D97:M97)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B98,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B98,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D98:M98)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B99,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B99,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D99:M99)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B100,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B100,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D100:M100)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B101,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B101,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D101:M101)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B102,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B102,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D102:M102)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B103,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B103,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D103:M103)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B104,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B104,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D104:M104)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B105,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B105,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D105:M105)/10 * $C$5","v":{"$error":"#N/A"}}]
[null,null,{"$f":"VLOOKUP(B106,I_CAPEX!V:AC,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(D$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(E$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(F$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(G$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(H$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(I$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(J$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(K$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(L$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"IF(M$11<($C$7+1),0,INDEX('C_OPEX Calc'!$N:$N,MATCH('C_Warranty NPV'!$B106,'C_OPEX Calc'!$F:$F,0))*'I_OPEX Input'!$C$53)","v":{"$error":"#N/A"}},{"$f":"NPV('C_Warranty NPV'!$C$6,'C_Warranty NPV'!D106:M106)/10 * $C$5","v":{"$error":"#N/A"}}]

{"sheet":"I_CAPEX - Hybid Calcs","index":22,"n_rows":111,"n_cols":11,"rows_kept":111,"cut":false,"hidden":false,"merged":[[33,10,38,10],[40,10,45,10],[47,10,49,10],[51,10,53,10],[55,10,57,10],[64,10,65,10],[73,10,75,10],[82,10,83,10],[91,10,93,10],[103,10,104,10]]}
[null,"Hybrid calculations"]
[]
[null,null,"Assembly Code","Assembly Description","Component Type","Stock No.","Stock Name","Breakdown","Cost","Hybrid Cost  (Loaded)","Notes"]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F4,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F4,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H4","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I4:I8)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F5,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F5,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H5","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F6,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F6,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H6","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F7,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F7,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H7","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F8,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F8,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H8","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F9,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F9,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H9","v":{"$error":"#N/A"}},{"$f":"AVERAGE(I9:I11)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F10,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F10,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H10","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F11,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F11,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H11","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F12,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F12,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H12","v":{"$error":"#N/A"}},{"$f":"SUM(I12:I13)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F13,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F13,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H13","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F14,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F14,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H14","v":{"$error":"#N/A"}},{"$f":"SUM(I14:I15)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F15,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F15,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H15","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F16,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F16,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H16","v":{"$error":"#N/A"}},{"$f":"SUM(I16:I17)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F17,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F17,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H17","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F18,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F18,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H18","v":{"$error":"#N/A"}},{"$f":"SUM(I18:I19)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F19,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F19,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H19","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F20,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F20,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H20","v":{"$error":"#N/A"}},{"$f":"SUM(I20:I21)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F21,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F21,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H21","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F22,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F22,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H22","v":{"$error":"#N/A"}},{"$f":"SUM(I22:I23)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F23,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F23,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H23","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F24,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F24,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H24","v":{"$error":"#N/A"}},{"$f":"SUM(I24:I26)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F25,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F25,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H25","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F26,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F26,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H26","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F27,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F27,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H27","v":{"$error":"#N/A"}},{"$f":"SUM(I27:I28)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F28,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F28,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H28","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F29,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F29,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H29","v":{"$error":"#N/A"}},{"$f":"SUM(I29:I30)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F30,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F30,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H30","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F31,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F31,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H31","v":{"$error":"#N/A"}},{"$f":"SUM(I31:I32)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F32,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F32,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H32","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F33,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F33,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H33","v":{"$error":"#N/A"}},{"$f":"SUM(I33:I39)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F34,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F34,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H34","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F35,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F35,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H35","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F36,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F36,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H36","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F37,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F37,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H37","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F38,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F38,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H38","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F39,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F39,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H39","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F40,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F40,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H40","v":{"$error":"#N/A"}},{"$f":"SUM(I40:I46)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F41,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F41,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H41","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F42,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F42,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H42","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F43,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F43,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H43","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F44,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F44,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H44","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F45,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F45,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H45","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F46,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F46,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H46","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F47,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F47,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H47","v":{"$error":"#N/A"}},{"$f":"SUM(I47:I50)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F48,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F48,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H48","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F49,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F49,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H49","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F50,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F50,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H50","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F51,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F51,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H51","v":{"$error":"#N/A"}},{"$f":"SUM(I51:I54)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F52,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F52,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H52","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F53,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F53,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H53","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F54,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F54,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H54","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F55,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F55,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H55","v":{"$error":"#N/A"}},{"$f":"SUM(I55:I63)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F56,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F56,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H56","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F57,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F57,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F58,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F58,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F59,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F59,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H59","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F60,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F60,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H60","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F61,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F61,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H61","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F62,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F62,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H62","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F63,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F63,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H63","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F64,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F64,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H64","v":{"$error":"#N/A"}},{"$f":"SUM(I64:I72)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F65,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F65,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H65","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F66,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F66,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H66","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F67,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F67,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H67","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F68,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F68,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H68","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F69,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F69,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H69","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F70,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F70,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H70","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F71,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F71,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H71","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F72,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F72,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H72","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F73,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F73,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H73","v":{"$error":"#N/A"}},{"$f":"SUM(I73:I81)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F74,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F74,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H74","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F75,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F75,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H75","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F76,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F76,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H76","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F77,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F77,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H77","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F78,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F78,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H78","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F79,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F79,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H79","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F80,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F80,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H80","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F81,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F81,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H81","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F82,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F82,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H82","v":{"$error":"#N/A"}},{"$f":"SUM(I82:I90)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F83,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F83,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H83","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F84,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F84,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H84","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F85,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F85,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H85","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F86,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F86,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H86","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F87,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F87,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H87","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F88,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F88,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H88","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F89,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F89,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H89","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F90,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F90,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H90","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F91,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F91,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H91","v":{"$error":"#N/A"}},{"$f":"SUM(I91:I102)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F92,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F92,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H92","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F93,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F93,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H93","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F94,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F94,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H94","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F95,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F95,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H95","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F96,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F96,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H96","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F97,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F97,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H97","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F98,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F98,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H98","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F99,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F99,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H99","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F100,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F100,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H100","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F101,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F101,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H101","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F102,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F102,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H102","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F103,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F103,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H103","v":{"$error":"#N/A"}},{"$f":"SUM(I103:I111)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F104,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F104,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H104","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F105,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F105,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H105","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F106,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F106,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H106","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F107,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F107,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H107","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F108,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F108,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H108","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F109,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F109,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H109","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F110,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F110,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H110","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!C$12,MATCH('I_CAPEX - Hybid Calcs'!F111,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)","v":{"$error":"#N/A"}},null,{"$f":"OFFSET('I_CAPEX - Stock Costs'!F$12,MATCH('I_CAPEX - Hybid Calcs'!F111,'I_CAPEX - Stock Costs'!B$13:B$383,0),0)*H111","v":{"$error":"#N/A"}}]

{"sheet":"I_Mapping & Lookups","index":23,"n_rows":416,"n_cols":32,"rows_kept":416,"cut":false,"hidden":false,"merged":[[1,22,2,27],[3,22,4,27],[1,1,2,5],[3,1,4,5],[3,15,4,20],[1,15,2,20],[1,7,4,8],[1,10,2,13],[3,10,4,13]]}
[]
[null,"Description Lookup Table",null,null,null,null,null,"Unused Mapping",null,null,"Construction Code Mapping",null,null,null,null,"Capex Lookup",null,null,null,null,null,null,"Opex Lookup"]
[]
[null,"This table is used to get only the description of the lamp, \nfrom the lamp code",null,null,null,null,null,null,null,null,"This table is used for lookup in the public lighting charges tab to determine if a pole maintenance charge needs to be applied ",null,null,null,null,"This table is used in finding the associated assembly number, \ngiven the lamp code.\nOPEX and CAPEX mapping codes are different for a given lamp type.",null,null,null,null,null,null,"This table find the associated OPEX mapping code given the lamp code.\nThe OPEX and CAPEX mapping codes are different for a given lamp type."]
[]
[null,"Lamp Code","Description","Unused","Nominal Rating","Total Watts",null,"Equivalent / Replacement Construction","Capital Code",null,"Capital Code","Equivalent / Replacement Construction","Dedicated Pole Type","Number of lights",null,"Capital Code","Mapped to Assembly",null,"LAMP CODE","cap","Assembly",null,"Lamp Code","Mapping Code","Lantern Watts (Nominal)\n(N/A)","Category","Number of Lamps","Count of Lamps in WASP (as of 16-04-2014)",null,null,null,"Council"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L7,\" \",M7,\" \",N7)","v":"  "},{"$f":"K7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X7","v":"O/U"},"O/U",null,"N/A",null,null,null,null,1]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X8","v":"UGR1"},"UGR1",null,"N/A",null,null,null,null,{"$f":"AE7+1","v":2}]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"UGR2","UGR2",null,"N/A",null,null,null,null,{"$f":"AE8+1","v":3}]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x1000","MBF1x1000",null,"Major (Cat V)",null,null,null,null,4]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x125","MBF1x125",null,"Minor (Cat P)",null,null,null,null,5]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x250","MBF1x250",null,"Major (Cat V)",null,null,null,null,6]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x400","MBF1x400",null,"Major (Cat V)",null,null,null,null,7]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x42","MBF1x42",null,"Minor (Cat P)",null,null,null,null,8]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x50","MBF1x50",null,"Minor (Cat P)",null,null,null,null,9]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF1x80","MBF1x80",null,"Minor (Cat P)",null,null,null,null,10]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBF2x80","MBF2x80",null,"Minor (Cat P)",null,null,null,null,11]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x100","MBI1x100",null,"Major (Cat V)",null,null,null,null,12]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x1000","MBI1x1000",null,"Major (Cat V)",null,null,null,null,13]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x150","MBI1x150",null,"Major (Cat V)",null,null,null,null,14]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x250","MBI1x250",null,"Major (Cat V)",null,null,null,null,15]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x400","MBI1x400",null,"Major (Cat V)",null,null,null,null,16]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x70","MBI1x70",null,"Minor (Cat P)",null,null,null,null,17]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"MBI1x70 II","MBI1x70 II",null,"Minor (Cat P)",null,null,null,null,18]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x100","SON1x100",null,"Major (Cat V)",null,null,null,null,19]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x1000","SON1x1000",null,"Major (Cat V)",null,null,null,null,20]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x150","SON1x150",null,"Major (Cat V)",null,null,null,null,21]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x150 AR","SON1x150 AR",null,"Major (Cat V)",null,null,null,null,22]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x250","SON1x250",null,"Major (Cat V)",null,null,null,null,23]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x250 AR","SON1x250 AR",null,"Major (Cat V)",null,null,null,null,24]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x400","SON1x400",null,"Major (Cat V)",null,null,null,null,25]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x400 AR","SON1x400 AR",null,"Major (Cat V)",null,null,null,null,26]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x50","SON1x50",null,"Minor (Cat P)",null,null,null,null,27]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x600","SON1x600",null,"Major (Cat V)",null,null,null,null,28]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON1x70","SON1x70",null,"Minor (Cat P)",null,null,null,null,29]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON2x250","SON2x250",null,"Major (Cat V)",null,null,null,null,30]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON2x400","SON2x400",null,"Major (Cat V)",null,null,null,null,31]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"SON4x250","SON4x250",null,"Major (Cat V)",null,null,null,null,32]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L39,\" \",M39,\" \",N39)","v":"  "},{"$f":"K39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"SON4x600","SON4x600",null,"Major (Cat V)",null,null,null,null,33]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF1x20","TF1x20",null,"Minor (Cat P)",null,null,null,null,34]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF1x40","TF1x40",null,"Minor (Cat P)",null,null,null,null,35]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF1x80","TF1x80",null,"Minor (Cat P)",null,null,null,null,36]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF2x14 T5","TF2x14 T5",null,"Minor (Cat P)",null,null,null,null,37]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF2x20","TF2x20",null,"Minor (Cat P)",null,null,null,null,38]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF2x26","TF2x26",null,"Minor (Cat P)",null,null,null,null,39]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF2x40","TF2x40",null,"Minor (Cat P)",null,null,null,null,40]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF4x20","TF4x20",null,"Minor (Cat P)",null,null,null,null,41]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TF4x40","TF4x40",null,"Minor (Cat P)",null,null,null,null,42]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED TRIAL","LED TRIAL",null,"Minor (Cat P)",null,null,null,null,43]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x100","LED1x100",null,"Major (Cat V)",null,null,null,null,44]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x17","LED1x17",null,"Minor (Cat P)",null,null,null,null,45]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x200","LED1x200",null,"Major (Cat V)",null,null,null,null,46]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x22","LED1x22",null,"Minor (Cat P)",null,null,null,null,47]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x25 GE","LED1x25 GE",null,"Minor (Cat P)",null,null,null,null,48]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x28","LED1x28",null,"Minor (Cat P)",null,null,null,null,49]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x29","LED1x29",null,"Minor (Cat P)",null,null,null,null,50]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x298","LED1x298",null,"Major (Cat V)",null,null,null,null,51]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x33","LED1x33",null,"Minor (Cat P)",null,null,null,null,52]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED1x42","LED1x42",null,"Minor (Cat P)",null,null,null,null,53]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Controller (Licence and maintenance fee)","Smart Controller (Licence and maintenance fee)",null,"N/A",null,null,null,null,54]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire - Decorative ","Luminaire - Decorative ",null,"Minor (Cat P)",null,null,null,null,55]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X62","v":"Luminaire - Floodlight"},"Luminaire - Floodlight",null,"Major (Cat V)",null,null,null,null,56]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X63","v":"Luminaire - Major (Cat V) road - smart controller installed"},"Luminaire - Major (Cat V) road - smart controller installed",null,"Major (Cat V)",null,null,null,null,57]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X64","v":"Luminaire - Minor (Cat P) road - smart controller installed"},"Luminaire - Minor (Cat P) road - smart controller installed",null,"Minor (Cat P)",null,null,null,null,58]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luminaire - Floodlight - smart controller installed","Luminaire - Floodlight - smart controller installed",null,"Major (Cat V)",null,null,null,null,59]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X66","v":"Luminaire - Decorative - smart controller installed"},"Luminaire - Decorative - smart controller installed",null,"Minor (Cat P)",null,null,null,null,60]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L71,\" \",M71,\" \",N71)","v":"  "},{"$f":"K71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE72+1","v":67}]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L103,\" \",M103,\" \",N103)","v":"  "},{"$f":"K103","v":0}]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L135,\" \",M135,\" \",N135)","v":"  "},{"$f":"K135","v":0}]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADDED LEDS:"]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(L167,\" \",M167,\" \",N167)","v":"  "},{"$f":"K167","v":0}]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEMPORARY MAPPINGS FOR CATEGORY INFORMATION FOR TRAFFIC CALCULATIONS ETC:"]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"  ",0]
[null,null,null,null,null,null,null,"NO CAPITALNO CAPITAL1",1]
[null,null,null,null,null,null,null,"MAINTENANCE COMPONENTNO CAPITAL1",5,null,null,null,null,null,null,null,null,null,null,null,null,null,"For New Assemblies (Not In Current Asset DB) The Mapping Codes Are CAPEX Assembly Codes"]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE1",10]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W SHARED OR NO POLE1",20]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSHARED OR NO POLE1",30]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE1",40]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSHARED OR NO POLE1",50]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE1",60]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)SHARED OR NO POLE1",70]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCSHARED OR NO POLE1",80]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE1",90]
[null,null,null,null,null,null,null,"35W LOW PRESSURE SODIUMSHARED OR NO POLE1",100]
[null,null,null,null,null,null,null,"BULKHEADS ETCSHARED OR NO POLE1",110]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT SHARED OR NO POLE1",120]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCWOOD POLE1",140]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCWOOD POLE1",140]
[null,null,null,null,null,null,null,"35W LOW PRESSURE SODIUMWOOD POLE1",150]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE1",170]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 50W TWIN ARCSTEEL POLE1",170]
[null,null,null,null,null,null,null,"35W LOW PRESSURE SODIUMSTEEL POLE1",180]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTSHARED OR NO POLE1",190]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W WOOD POLE1",200]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WWOOD POLE1",210]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WWOOD POLE1",220]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE1",230]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE1",240]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTWOOD POLE1",250]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN2",260]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN3",270]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)R/BOUT COLUMN4",280]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE1",290]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE1",300]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE1",310]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE1",320]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE1",330]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTSTEEL POLE1",340]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)WOOD POLE1",350]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE1",360]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE2",370]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE2",380]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE2",390]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE2",400]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE3",410]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSTEEL POLE3",420]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE3",430]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE3",440]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W STEEL POLE4",450]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400W STEEL POLE4",460]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)STEEL POLE4",470]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)STEEL POLE4",480]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN2",490]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN2",500]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN2",510]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN2",520]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN3",530]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN3",540]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN3",550]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN3",560]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W R/BOUT COLUMN4",570]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WR/BOUT COLUMN4",580]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)R/BOUT COLUMN4",590]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)R/BOUT COLUMN4",600]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE1",610]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE1",620]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE1",630]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE1",640]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE2",650]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",660]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)SHARED OR NO POLE2",670]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",680]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE2",690]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 600W HIGH MASTWOOD POLE2",700]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE3",710]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSTEEL POLE4",720]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE2",730]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE2",740]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE3",750]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE2",760]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE2",770]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W WOOD POLE2",780]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WWOOD POLE2",790]
[null,null,null,null,null,null,null,"SV 600W HIGH MASTR/BOUT COLUMN6",800]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WWOOD POLE1",810]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE3",820]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSHARED OR NO POLE4",830]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN3",840]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN2",850]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN3",860]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN4",870]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)STEEL POLE4",880]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE2",890]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE2",900]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)WOOD POLE2",910]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W (100)SHARED OR NO POLE4",920]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)WOOD POLE3",930]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 250W SHARED OR NO POLE2",940]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 400WSHARED OR NO POLE2",950]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE2",960]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE4",970]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WWOOD POLE2",980]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE1",990]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE2",1000]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WSHARED OR NO POLE2",1010]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 250W (210/220)SHARED OR NO POLE3",1020]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)SHARED OR NO POLE2",1030]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT SHARED OR NO POLE2",1040]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT R/BOUT COLUMN4",1050]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 400W (310/360)WOOD POLE4",1060]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)WOOD POLE1",1070]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE1",1100]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)SHARED OR NO POLE2",1080]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE1",1100]
[null,null,null,null,null,null,null,"METAL HALIDE 1000W FLOODLIGHT WOOD POLE1",1110]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE1",1120]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)STEEL POLE2",1130]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE2",1140]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)STEEL POLE3",1150]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)WOOD POLE2",1160]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)STEEL POLE1",1170]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE2",1180]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE3",1190]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSHARED OR NO POLE4",1200]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCWOOD POLE2",1210]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE2",1220]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE3",1230]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 70W TWIN ARCSTEEL POLE4",1240]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 400W FLOOD (310/360)WOOD POLE3",1250]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WWOOD POLE2",1260]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE1",1270]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE2",1280]
[null,null,null,null,null,null,null,"METAL HALIDE 250W BOSTON 3STEEL POLE4",1290]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE1",1300]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE2",1310]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 150WSTEEL POLE4",1320]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE1",1330]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE2",1340]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM DECORATIVE 250W (210/220)STEEL POLE4",1350]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WR/BOUT COLUMN3",1360]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 150WR/BOUT COLUMN4",1370]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)R/BOUT COLUMN3",1380]
[null,null,null,null,null,null,null,"METAL HALIDE/HPS 250W FLOOD (210/220)R/BOUT COLUMN4",1450]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE3",1460]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 3X400 W POST TOPR/BOUT COLUMN1",1470]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 1X400 W POST TOPR/BOUT COLUMN1",1480]
[null,null,null,null,null,null,null,"HIGH PRESSURE SODIUM 2X250 W OR 2X400 W FLOODR/BOUT COLUMN2",1490]
[null,null,null,null,null,null,null,"MERCURY VAPOUR 80WSTEEL POLE4",1500]
[null,null,null,null,null,null,null,"KENSINGTON 80 WSTEEL POLE1",1600]
[null,null,null,null,null,null,null,"NOSTALGIA 80 WSTEEL POLE1",1610]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57SHARED OR NO POLE1",7090]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57WOOD POLE1",7140]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR CFL57STEEL POLE1",7170]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSSHARED OR NO POLE1",8090]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSWOOD POLE1",8140]
[null,null,null,null,null,null,null,"REXEL OPTISPAN MINOR 70 HPSSTEEL POLE1",8170]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8180]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8190]
[null,null,null,null,null,null,null,"2000 W MH FLOODLIGHT SHARED OR NO POLE1",8200]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE1",1620]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE2",1630]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE3",1640]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSHARED OR NO POLE4",1650]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE1",1660]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE2",1670]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE3",1680]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WWOOD POLE4",1690]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE1",1700]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE2",1710]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE3",1720]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 42WSTEEL POLE4",1730]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE1",1980]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE2",1990]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE3",2000]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSHARED OR NO POLE4",2010]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE1",2020]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE2",2030]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE3",2040]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WWOOD POLE4",2050]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE1",2060]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE2",2070]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE3",2080]
[null,null,null,null,null,null,null,"COMPACT FLUORESCENT 32WSTEEL POLE4",2090]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE1",1740]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE2",1750]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE3",1760]
[null,null,null,null,null,null,null,"T5 2x14WSHARED OR NO POLE4",1770]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE1",1780]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE2",1790]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE3",1800]
[null,null,null,null,null,null,null,"T5 2x14WWOOD POLE4",1810]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE1",1820]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE2",1830]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE3",1840]
[null,null,null,null,null,null,null,"T5 2x14WSTEEL POLE4",1850]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE1",1860]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE2",1870]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE3",1880]
[null,null,null,null,null,null,null,"T5 2x24WSHARED OR NO POLE4",1890]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE1",1900]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE2",1910]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE3",1920]
[null,null,null,null,null,null,null,"T5 2x24WWOOD POLE4",1930]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE1",1940]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE2",1950]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE3",1960]
[null,null,null,null,null,null,null,"T5 2x24WSTEEL POLE4",1970]
[]
[null,null,null,null,null,null,null,"Hand-calculated construction codes"]
[]
[null,null,null,null,null,null,null,"FLU0355 - Compact Fluorescent 32",1980,"FLU0355-ST"]
[null,null,null,null,null,null,null,"LED0090 - LED90",3030,"LED0090-ST"]
[null,null,null,null,null,null,null,"LED0090 - LED90",3040,"LED0090-ST"]
[null,null,null,null,null,null,null,"LED0090 - LED90",3050,"LED0090-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3060,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3070,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3100,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3110,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3140,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0025 - EvolveLED 25w",3150,"LED0025-ST"]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3180,"LED0018-ST"]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3190,"LED0018-ST"]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3200,"LED0018-ST"]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3220,"LED0018-ST"]
[null,null,null,null,null,null,null,"LED0018 - StreetLED 18w",3260,"LED0018-ST"]
[null,null,null,null,null,null,null,"LED0012 - Aldridge LED 198W - Std Distribution",4710,"LED0012-ST"]

{"sheet":"Sheet1","index":24,"n_rows":2,"n_cols":4,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mapping Code","Description","Category"]

{"sheet":"SRC_STLAssetList","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}