{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Cover","Report - Summary","Report - Tariffs","Input - General","Input - Inventory","Calc - Tariff Smoothing","Calc - Opex FY18","Calc - Opex FY19","Calc - Opex FY20","Calc - Opex FY21","Calc - Opex FY22","Calc - Opex FY23","Calc - Opex FY24"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":1313,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Report - Summary","index":1,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(OR(K11=\"Overhead recovery not equal to target\",K12=\"Overhead recovery not equal to target\"),\"Errors\",\"Ok\")","v":"Ok"}]
[null,"Summary Opex"]
[]
[null,"$, nominal","FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"Bulk contract",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AC$4\")","v":1965539.2750032786},2002884.5212283412,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AC$4\")","v":1964307.4123494499},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AC$4\")","v":1924045.2321485181},1890823.3456282357,1925011.0278994215,1969590.9610150359]
[null,"Bulk materials",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AM$4\")","v":174151.52609405364},455667.24074234063,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AM$4\")","v":425416.98714158166},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AM$4\")","v":393423.02399447584},362544.45229569427,364931.08645124047,371920.8990133591]
[null,"Spot labour",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$AX$4\")","v":3712876.7771296324},3819226.653006041,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$AX$4\")","v":3605160.4658873947},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$AX$4\")","v":3397109.4220424611},3254535.233691223,3337385.9676096975,3447110.3496933728]
[null,"Spot materials",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BF$4\")","v":239437.9297758803},243987.25044162205,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BF$4\")","v":242066.18206703183},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BF$4\")","v":239871.55691700094},238026.57085811754,242557.1851209389,248030.05836446682]
[null,"EWP costs",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BJ$4\")","v":1392570.098597869},1419028.930471228,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BJ$4\")","v":1335093.2221129092},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BJ$4\")","v":1250080.1308356533},1185182.6509087901,1199935.6215685285,1225437.5724204141]
[null,"Connections",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BL$4\")","v":2728792.0422716849},2780639.0910748467,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BL$4\")","v":2848066.1037119613},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BL$4\")","v":2917128.13689085},2987864.8378102756,3060316.8150638761,3134525.6619527843]
[null,"Overheads",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BP$4\")","v":2398162.4831339442},2451890.6402024897,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BP$4\")","v":2382980.843799084},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BP$4\")","v":2314727.4906615755},2268376.3944599153,2316666.8325241865,2377607.7887100023,null,{"$f":"IF(NPV(NominalVanillaWACC,E11:I11)=NPV(NominalVanillaWACC,'Input - General'!J69:N69),\"Overheads recovered\", \"Overhead recovery not equal to target\")","v":"Overheads recovered"}]
[null,"CAM",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$BT$4\")","v":1438897.4100781134},1471134.302531359,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$BT$4\")","v":1429788.4269823872},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$BT$4\")","v":1388836.4173711084},1361025.7611925094,1390000.0224241409,1426564.5941077326,null,{"$f":"IF(NPV(NominalVanillaWACC,E12:I12)=NPV(NominalVanillaWACC,'Input - General'!J70:N70),\"Overheads recovered\", \"Overhead recovery not equal to target\")","v":"Overheads recovered"}]
[null,"Total",{"$f":"INDIRECT(\"'Calc - Opex \" &C4&\"'!$K$4\")","v":14050427.542084461},14644458.629698271,{"$f":"INDIRECT(\"'Calc - Opex \" &E4&\"'!$K$4\")","v":14232879.644051803},{"$f":"INDIRECT(\"'Calc - Opex \" &F4&\"'!$K$4\")","v":13825221.410861643},13548379.246844761,13836804.558662029,14200787.885277173]
[]
[null,null,{"$f":"C4","v":"FY18"},"FY19","FY20","FY21","FY22","FY23","FY24"]
[null,"CPI",{"$f":"CPIFY18","v":1.9518706553279808E-2},{"$f":"CPIFY19","v":1.9E-2},{"$f":"CPIFY20","v":2.4248746575396697E-2},{"$f":"CPIFY21","v":2.4248746575396697E-2},{"$f":"CPIFY22","v":2.4248746575396697E-2},{"$f":"CPIFY23","v":2.4248746575396697E-2},{"$f":"CPIFY24","v":2.4248746575396697E-2}]
[null,"Indexation",{"$f":"D17/(1+D16)","v":0.9813542688910698},1,{"$f":"D17*(1+E16)","v":1.0242487465753967},1.0490854948612711,1.0745245031620867,1.1005803755283181,1.1272680701403592]
[]
[null,"$, FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24","Total"]
[null,"Bulk contract",{"$f":"C5/C$17","v":2002884.5212283407},2002884.5212283412,1917803.0912092056,1834021.3848852708,1759683.7857712533,1749087.1822744859,1747225.0063552291,{"$f":"SUM(E20:I20)","v":9007820.4504954442}]
[null,"Bulk materials",177460.40508984064,455667.24074234063,415345.38222670503,375015.21651150205,337399.89290966053,331580.58653922519,329931.19282359362,1789272.2710106862]
[null,"Spot labour",3783421.4358950951,3819226.653006041,3519809.4973914744,3238162.607988101,3028814.3491505771,3032387.3129280834,3057933.1048240936,15877106.872282332]
[null,"Spot materials",243987.25044162199,243987.25044162205,236335.34615139794,228648.24467782871,221518.04836246942,220390.25092056792,220027.57368403411,1126919.463796298]
[null,"EWP costs",1419028.9304712284,1419028.930471228,1303485.3365228216,1191590.3298243212,1102983.3637307116,1090275.3204122109,1087086.2085784364,5775420.5590685019]
[null,"Connections",2780639.0910748467,2780639.0910748467,2780639.0910748462,2780639.0910748462,2780639.0910748462,2780639.0910748467,2780639.0910748462,13903195.455374232]
[null,"Overheads",2443727.5703134891,2451890.6402024897,2326564.5691699842,2206424.0731568499,2111051.3420444001,2104950.1554233176,2109176.9133618413,{"$f":"SUM(E26:I26)","v":10858167.053156393}]
[null,"CAM",1466236.4608695975,1471134.302531359,1395938.6640822587,1323854.3704722228,1266630.7349784144,1262970.0232087921,{"$f":"I12/I$17","v":1265506.0778312536},6514899.8705729414]
[null,"Total",{"$f":"SUM(C20:C27)","v":14317385.66538406},14644458.629698267,13895920.977828693,13178355.318590943,12608720.608022334,12572279.922781529,12597525.168533329,64852801.99575682]

{"sheet":"Report - Tariffs","index":2,"n_rows":70,"n_cols":8,"rows_kept":70,"cut":false,"hidden":false,"merged":[[3,3,3,7]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"'Calc - Tariff Smoothing'!B2","v":"Maintenance charges per component"}]
[]
[null,null,null,"Prices ($ nominal)",{"$f":"'Calc - Tariff Smoothing'!R10","v":0},{"$f":"'Calc - Tariff Smoothing'!S10","v":0},{"$f":"'Calc - Tariff Smoothing'!T10","v":0},{"$f":"'Calc - Tariff Smoothing'!U10","v":0}]
[null,{"$f":"'Calc - Tariff Smoothing'!C11","v":"Description"},{"$f":"'Calc - Tariff Smoothing'!D11","v":"Type"},{"$f":"'Calc - Tariff Smoothing'!Q11","v":"FY20"},{"$f":"'Calc - Tariff Smoothing'!R11","v":"FY21"},{"$f":"'Calc - Tariff Smoothing'!S11","v":"FY22"},{"$f":"'Calc - Tariff Smoothing'!T11","v":"FY23"},{"$f":"'Calc - Tariff Smoothing'!U11","v":"FY24"}]
[]
[null,{"$f":"'Calc - Tariff Smoothing'!C13","v":"O/U"},{"$f":"'Calc - Tariff Smoothing'!D13","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q13*(1+INDIRECT(\"CPI\"&D$5))","v":106.01152413357904},{"$f":"D7*(1+INDIRECT(\"CPI\"&E$5))","v":108.58217071636575},{"$f":"E7*(1+INDIRECT(\"CPI\"&F$5))","v":111.21515225667336},113.91198029908959,116.67420304126379]
[null,{"$f":"'Calc - Tariff Smoothing'!C14","v":"OH"},{"$f":"'Calc - Tariff Smoothing'!D14","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q14*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D8*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C15","v":"OH2"},{"$f":"'Calc - Tariff Smoothing'!D15","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q15*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D9*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C16","v":"OHS"},{"$f":"'Calc - Tariff Smoothing'!D16","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q16*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D10*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C17","v":"UG2"},{"$f":"'Calc - Tariff Smoothing'!D17","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q17*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D11*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C18","v":"UGR1"},{"$f":"'Calc - Tariff Smoothing'!D18","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q18*(1+INDIRECT(\"CPI\"&D$5))","v":97.174773824100114},{"$f":"D12*(1+INDIRECT(\"CPI\"&E$5))","v":99.531140288082213},101.94464568528817,104.41667556322932,106.94864906720748]
[null,{"$f":"'Calc - Tariff Smoothing'!C19","v":"UGR2"},{"$f":"'Calc - Tariff Smoothing'!D19","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q19*(1+INDIRECT(\"CPI\"&D$5))","v":35.331917270365643},{"$f":"D13*(1+INDIRECT(\"CPI\"&E$5))","v":36.188671978277618},37.066201913979029,37.965010850703592,38.885614777554487]
[null,{"$f":"'Calc - Tariff Smoothing'!C20","v":"UGS"},{"$f":"'Calc - Tariff Smoothing'!D20","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q20*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D14*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C21","v":"UG-SP"},{"$f":"'Calc - Tariff Smoothing'!D21","v":"Connection"},{"$f":"'Calc - Tariff Smoothing'!Q21*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D15*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C22","v":"LED TRIAL"},{"$f":"'Calc - Tariff Smoothing'!D22","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q22*(1+INDIRECT(\"CPI\"&D$5))","v":23.763532416158601},{"$f":"D16*(1+INDIRECT(\"CPI\"&E$5))","v":24.339768291454256},24.929977164457604,25.534497862848962,26.153677430455193]
[null,{"$f":"'Calc - Tariff Smoothing'!C23","v":"LED1x100"},{"$f":"'Calc - Tariff Smoothing'!D23","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q23*(1+INDIRECT(\"CPI\"&D$5))","v":31.597363530867799},{"$f":"D17*(1+INDIRECT(\"CPI\"&E$5))","v":32.363559991578491},33.148335756091925,33.952141349237557,34.775438220507262]
[null,{"$f":"'Calc - Tariff Smoothing'!C24","v":"LED1x17"},{"$f":"'Calc - Tariff Smoothing'!D24","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q24*(1+INDIRECT(\"CPI\"&D$5))","v":23.804203007978511},{"$f":"D18*(1+INDIRECT(\"CPI\"&E$5))","v":24.381425094148277},24.972644092403296,25.578199410317559,26.19843868567331]
[null,{"$f":"'Calc - Tariff Smoothing'!C25","v":"LED1x18"},{"$f":"'Calc - Tariff Smoothing'!D25","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q25*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D19*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C26","v":"LED1x20"},{"$f":"'Calc - Tariff Smoothing'!D26","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q26*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D20*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C27","v":"LED1x200"},{"$f":"'Calc - Tariff Smoothing'!D27","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q27*(1+INDIRECT(\"CPI\"&D$5))","v":31.605425698411302},{"$f":"D21*(1+INDIRECT(\"CPI\"&E$5))","v":32.371817656579609},33.156793659118961,33.960804345811653,34.78431128388987]
[null,{"$f":"'Calc - Tariff Smoothing'!C28","v":"LED1x22"},{"$f":"'Calc - Tariff Smoothing'!D28","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q28*(1+INDIRECT(\"CPI\"&D$5))","v":23.763532416158601},{"$f":"D22*(1+INDIRECT(\"CPI\"&E$5))","v":24.339768291454256},24.929977164457604,25.534497862848962,26.153677430455193]
[null,{"$f":"'Calc - Tariff Smoothing'!C29","v":"LED1x25 GE"},{"$f":"'Calc - Tariff Smoothing'!D29","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q29*(1+INDIRECT(\"CPI\"&D$5))","v":23.763532416158597},{"$f":"D23*(1+INDIRECT(\"CPI\"&E$5))","v":24.339768291454252},24.9299771644576,25.534497862848959,26.15367743045519]
[null,{"$f":"'Calc - Tariff Smoothing'!C30","v":"LED1x28"},{"$f":"'Calc - Tariff Smoothing'!D30","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q30*(1+INDIRECT(\"CPI\"&D$5))","v":23.809986684959366},{"$f":"D24*(1+INDIRECT(\"CPI\"&E$5))","v":24.387349018046514},24.978711664030872,25.584414112951862,26.204804087056832]
[null,{"$f":"'Calc - Tariff Smoothing'!C31","v":"LED1x29"},{"$f":"'Calc - Tariff Smoothing'!D31","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q31*(1+INDIRECT(\"CPI\"&D$5))","v":23.763532416158593},{"$f":"D25*(1+INDIRECT(\"CPI\"&E$5))","v":24.339768291454245},24.929977164457593,25.534497862848951,26.153677430455183]
[null,{"$f":"'Calc - Tariff Smoothing'!C32","v":"LED1x298"},{"$f":"'Calc - Tariff Smoothing'!D32","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q32*(1+INDIRECT(\"CPI\"&D$5))","v":31.625191242250516},{"$f":"D26*(1+INDIRECT(\"CPI\"&E$5))","v":32.392062490082303},33.177529404458724,33.982042906985214,34.806064853550957]
[null,{"$f":"'Calc - Tariff Smoothing'!C33","v":"LED1x33"},{"$f":"'Calc - Tariff Smoothing'!D33","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q33*(1+INDIRECT(\"CPI\"&D$5))","v":23.846141528821196},{"$f":"D27*(1+INDIRECT(\"CPI\"&E$5))","v":24.424380571554622},25.016641186295292,25.623263378589396,26.244595398691452]
[null,{"$f":"'Calc - Tariff Smoothing'!C34","v":"LED1x42"},{"$f":"'Calc - Tariff Smoothing'!D34","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q34*(1+INDIRECT(\"CPI\"&D$5))","v":23.892216620924412},{"$f":"D28*(1+INDIRECT(\"CPI\"&E$5))","v":24.471572926889689},25.064977897095176,25.672772194039755,26.295304740860914]
[null,{"$f":"'Calc - Tariff Smoothing'!C35","v":"MBF1x1000"},{"$f":"'Calc - Tariff Smoothing'!D35","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q35*(1+INDIRECT(\"CPI\"&D$5))","v":78.778718375475322},{"$f":"D29*(1+INDIRECT(\"CPI\"&E$5))","v":80.689003552896764},82.645610751472233,84.649663222153563,86.702311453320235]
[null,{"$f":"'Calc - Tariff Smoothing'!C36","v":"MBF1x125"},{"$f":"'Calc - Tariff Smoothing'!D36","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q36*(1+INDIRECT(\"CPI\"&D$5))","v":41.623116119996325},{"$f":"D30*(1+INDIRECT(\"CPI\"&E$5))","v":42.632424514468426},43.666207372414497,44.725058168896894,45.809584770004349]
[null,{"$f":"'Calc - Tariff Smoothing'!C37","v":"MBF1x250"},{"$f":"'Calc - Tariff Smoothing'!D37","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q37*(1+INDIRECT(\"CPI\"&D$5))","v":56.355947284597768},{"$f":"D31*(1+INDIRECT(\"CPI\"&E$5))","v":57.722508368318394},59.122206845437958,60.555846256211161,62.024249625736708]
[null,{"$f":"'Calc - Tariff Smoothing'!C38","v":"MBF1x400"},{"$f":"'Calc - Tariff Smoothing'!D38","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q38*(1+INDIRECT(\"CPI\"&D$5))","v":56.356550310158717},{"$f":"D32*(1+INDIRECT(\"CPI\"&E$5))","v":57.723126016493346},59.12283947080698,60.556494221952434,62.024913303835028]
[null,{"$f":"'Calc - Tariff Smoothing'!C39","v":"MBF1x42"},{"$f":"'Calc - Tariff Smoothing'!D39","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q39*(1+INDIRECT(\"CPI\"&D$5))","v":37.117346787304591},{"$f":"D33*(1+INDIRECT(\"CPI\"&E$5))","v":38.017395923101056},38.939270122296854,39.883498615323347,40.850623465786505]
[null,{"$f":"'Calc - Tariff Smoothing'!C40","v":"MBF1x50"},{"$f":"'Calc - Tariff Smoothing'!D40","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q40*(1+INDIRECT(\"CPI\"&D$5))","v":41.726583726119799},{"$f":"D34*(1+INDIRECT(\"CPI\"&E$5))","v":42.738401080351551},43.774753737186657,44.836236646960096,45.923459186806745]
[null,{"$f":"'Calc - Tariff Smoothing'!C41","v":"MBF1x80"},{"$f":"'Calc - Tariff Smoothing'!D41","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q41*(1+INDIRECT(\"CPI\"&D$5))","v":39.533003449079636},{"$f":"D35*(1+INDIRECT(\"CPI\"&E$5))","v":40.491629231080651},41.473500486730046,42.479180889627351,43.509247781750361]
[null,{"$f":"'Calc - Tariff Smoothing'!C42","v":"MBF2x80"},{"$f":"'Calc - Tariff Smoothing'!D42","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q42*(1+INDIRECT(\"CPI\"&D$5))","v":50.347087239721837},{"$f":"D36*(1+INDIRECT(\"CPI\"&E$5))","v":51.567940999007241},52.818398931707172,54.09917890192034,55.411016181050051]
[null,{"$f":"'Calc - Tariff Smoothing'!C43","v":"MBI1x100"},{"$f":"'Calc - Tariff Smoothing'!D43","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q43*(1+INDIRECT(\"CPI\"&D$5))","v":56.278771461626398},{"$f":"D37*(1+INDIRECT(\"CPI\"&E$5))","v":57.643461128374042},59.041242809004714,60.472918943376733,61.939311429509182]
[null,{"$f":"'Calc - Tariff Smoothing'!C44","v":"MBI1x1000"},{"$f":"'Calc - Tariff Smoothing'!D44","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q44*(1+INDIRECT(\"CPI\"&D$5))","v":70.098695095063121},{"$f":"D38*(1+INDIRECT(\"CPI\"&E$5))","v":71.798500587689304},73.539524232933644,75.322765519333288,77.149248171769628]
[null,{"$f":"'Calc - Tariff Smoothing'!C45","v":"MBI1x150"},{"$f":"'Calc - Tariff Smoothing'!D45","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q45*(1+INDIRECT(\"CPI\"&D$5))","v":56.188832778502082},{"$f":"D39*(1+INDIRECT(\"CPI\"&E$5))","v":57.551341544915317},58.946889441112063,60.376277624577511,61.840326679861683]
[null,{"$f":"'Calc - Tariff Smoothing'!C46","v":"MBI1x250"},{"$f":"'Calc - Tariff Smoothing'!D46","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q46*(1+INDIRECT(\"CPI\"&D$5))","v":53.851123833252217},{"$f":"D40*(1+INDIRECT(\"CPI\"&E$5))","v":55.156946087885053},56.494432895442998,57.86435208164535,59.267490091022694]
[null,{"$f":"'Calc - Tariff Smoothing'!C47","v":"MBI1x400"},{"$f":"'Calc - Tariff Smoothing'!D47","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q47*(1+INDIRECT(\"CPI\"&D$5))","v":53.774633222571829},{"$f":"D41*(1+INDIRECT(\"CPI\"&E$5))","v":55.078600675770879},56.414187705285116,57.782161046207435,59.183306025995677]
[null,{"$f":"'Calc - Tariff Smoothing'!C48","v":"MBI1x70"},{"$f":"'Calc - Tariff Smoothing'!D48","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q48*(1+INDIRECT(\"CPI\"&D$5))","v":43.070145689164292},{"$f":"D42*(1+INDIRECT(\"CPI\"&E$5))","v":44.114542736946248},45.184265104063961,46.27992689776795,47.402157116639806]
[null,{"$f":"'Calc - Tariff Smoothing'!C49","v":"MBI1x70 II"},{"$f":"'Calc - Tariff Smoothing'!D49","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q49*(1+INDIRECT(\"CPI\"&D$5))","v":61.053833034563361},{"$f":"D43*(1+INDIRECT(\"CPI\"&E$5))","v":62.534311959275072},64.05069064224233,65.603839607605195,67.194650488622983]
[null,{"$f":"'Calc - Tariff Smoothing'!C50","v":"SON1x100"},{"$f":"'Calc - Tariff Smoothing'!D50","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q50*(1+INDIRECT(\"CPI\"&D$5))","v":66.231866285462658},{"$f":"D44*(1+INDIRECT(\"CPI\"&E$5))","v":67.837906026234407},69.482890217670146,71.167763213884541,72.89349226839586]
[null,{"$f":"'Calc - Tariff Smoothing'!C51","v":"SON1x1000"},{"$f":"'Calc - Tariff Smoothing'!D51","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q51*(1+INDIRECT(\"CPI\"&D$5))","v":72.691189699499958},{"$f":"D45*(1+INDIRECT(\"CPI\"&E$5))","v":74.453859936787211},76.259272717954445,78.108464496116184,80.002496857075869]
[null,{"$f":"'Calc - Tariff Smoothing'!C52","v":"SON1x150"},{"$f":"'Calc - Tariff Smoothing'!D52","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q52*(1+INDIRECT(\"CPI\"&D$5))","v":63.017503664742698},{"$f":"D46*(1+INDIRECT(\"CPI\"&E$5))","v":64.545599140923173},66.110749017048562,67.71385181587263,69.355827848199695]
[null,{"$f":"'Calc - Tariff Smoothing'!C53","v":"SON1x150 AR"},{"$f":"'Calc - Tariff Smoothing'!D53","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q53*(1+INDIRECT(\"CPI\"&D$5))","v":63.024706208983254},{"$f":"D47*(1+INDIRECT(\"CPI\"&E$5))","v":64.552976337833712},66.11830510173742,67.721591126144205,69.363754827044701]
[null,{"$f":"'Calc - Tariff Smoothing'!C54","v":"SON1x250"},{"$f":"'Calc - Tariff Smoothing'!D54","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q54*(1+INDIRECT(\"CPI\"&D$5))","v":64.546674879576344},{"$f":"D48*(1+INDIRECT(\"CPI\"&E$5))","v":66.111850841015709},67.714980357689925,69.35698375574151,71.03880367806839]
[null,{"$f":"'Calc - Tariff Smoothing'!C55","v":"SON1x250 AR"},{"$f":"'Calc - Tariff Smoothing'!D55","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q55*(1+INDIRECT(\"CPI\"&D$5))","v":64.550292515709074},{"$f":"D49*(1+INDIRECT(\"CPI\"&E$5))","v":66.115556200290229},67.718775567282464,69.360870994409666,71.042785177401882]
[null,{"$f":"'Calc - Tariff Smoothing'!C56","v":"SON1x400"},{"$f":"'Calc - Tariff Smoothing'!D56","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q56*(1+INDIRECT(\"CPI\"&D$5))","v":65.22202461599889},{"$f":"D50*(1+INDIRECT(\"CPI\"&E$5))","v":66.803576962046535},68.423479970129208,70.082663595731603,71.782080344593282]
[null,{"$f":"'Calc - Tariff Smoothing'!C57","v":"SON1x400 AR"},{"$f":"'Calc - Tariff Smoothing'!D57","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q57*(1+INDIRECT(\"CPI\"&D$5))","v":87.61345929187209},{"$f":"D51*(1+INDIRECT(\"CPI\"&E$5))","v":89.737975862834531},91.914009297721464,94.14280881591057,96.425653928783603]
[null,{"$f":"'Calc - Tariff Smoothing'!C58","v":"SON1x50"},{"$f":"'Calc - Tariff Smoothing'!D58","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q58*(1+INDIRECT(\"CPI\"&D$5))","v":48.12938061213184},{"$f":"D52*(1+INDIRECT(\"CPI\"&E$5))","v":49.296457765426233},50.491835076844801,51.716198789749932,52.970251788045417]
[null,{"$f":"'Calc - Tariff Smoothing'!C59","v":"SON1x600"},{"$f":"'Calc - Tariff Smoothing'!D59","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q59*(1+INDIRECT(\"CPI\"&D$5))","v":72.820142271738177},{"$f":"D53*(1+INDIRECT(\"CPI\"&E$5))","v":74.58593944726988},76.394554991014601,78.247027194731913,80.144419527455142]
[null,{"$f":"'Calc - Tariff Smoothing'!C60","v":"SON1x70"},{"$f":"'Calc - Tariff Smoothing'!D60","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q60*(1+INDIRECT(\"CPI\"&D$5))","v":46.441834403471795},{"$f":"D54*(1+INDIRECT(\"CPI\"&E$5))","v":47.56799067641812},48.721454827431415,49.902889038326435,51.112971547996956]
[null,{"$f":"'Calc - Tariff Smoothing'!C61","v":"SON2x250"},{"$f":"'Calc - Tariff Smoothing'!D61","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q61*(1+INDIRECT(\"CPI\"&D$5))","v":92.448719876120165},{"$f":"D55*(1+INDIRECT(\"CPI\"&E$5))","v":94.690485455616042},96.986611040530562,99.338414792858956,101.74724683837263]
[null,{"$f":"'Calc - Tariff Smoothing'!C62","v":"SON2x400"},{"$f":"'Calc - Tariff Smoothing'!D62","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q62*(1+INDIRECT(\"CPI\"&D$5))","v":93.787629037480983},{"$f":"D56*(1+INDIRECT(\"CPI\"&E$5))","v":96.061861485918172},98.391241220651054,100.77710549424934,103.22082398598141]
[null,{"$f":"'Calc - Tariff Smoothing'!C63","v":"SON4x250"},{"$f":"'Calc - Tariff Smoothing'!D63","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q63*(1+INDIRECT(\"CPI\"&D$5))","v":143.54538997916288},{"$f":"D57*(1+INDIRECT(\"CPI\"&E$5))","v":147.02618576283407},150.59138648134424,154.24303884856798,157.98323920862597]
[null,{"$f":"'Calc - Tariff Smoothing'!C64","v":"SON4x600"},{"$f":"'Calc - Tariff Smoothing'!D64","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q64*(1+INDIRECT(\"CPI\"&D$5))","v":175.97603390485574},{"$f":"D58*(1+INDIRECT(\"CPI\"&E$5))","v":180.243232154358},184.61390461279942,189.09056040004964,193.67576947899019]
[null,{"$f":"'Calc - Tariff Smoothing'!C65","v":"TF1x20"},{"$f":"'Calc - Tariff Smoothing'!D65","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q65*(1+INDIRECT(\"CPI\"&D$5))","v":42.845520332335504},{"$f":"D59*(1+INDIRECT(\"CPI\"&E$5))","v":43.88447049676531},44.948613900436847,46.038561447823895,47.154938857068004]
[null,{"$f":"'Calc - Tariff Smoothing'!C66","v":"TF1x40"},{"$f":"'Calc - Tariff Smoothing'!D66","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q66*(1+INDIRECT(\"CPI\"&D$5))","v":67.866269642502701},{"$f":"D60*(1+INDIRECT(\"CPI\"&E$5))","v":69.511941616081288},71.197519072293417,72.923969669074424,74.692284528851729]
[null,{"$f":"'Calc - Tariff Smoothing'!C67","v":"TF1x80"},{"$f":"'Calc - Tariff Smoothing'!D67","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q67*(1+INDIRECT(\"CPI\"&D$5))","v":42.549976183826672},{"$f":"D61*(1+INDIRECT(\"CPI\"&E$5))","v":43.581759773097446},44.638562821145101,45.720992018484971,46.829668767116949]
[null,{"$f":"'Calc - Tariff Smoothing'!C68","v":"TF2x14 T5"},{"$f":"'Calc - Tariff Smoothing'!D68","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q68*(1+INDIRECT(\"CPI\"&D$5))","v":43.431825195208752},{"$f":"D62*(1+INDIRECT(\"CPI\"&E$5))","v":44.4849925176743},45.5636978276438,46.66856038930429,47.800214483223122]
[null,{"$f":"'Calc - Tariff Smoothing'!C69","v":"TF2x20"},{"$f":"'Calc - Tariff Smoothing'!D69","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q69*(1+INDIRECT(\"CPI\"&D$5))","v":53.995015963305249},{"$f":"D63*(1+INDIRECT(\"CPI\"&E$5))","v":55.304327421733937},56.645388041906322,58.018967701199514,59.425854945552025]
[null,{"$f":"'Calc - Tariff Smoothing'!C70","v":"TF2x26"},{"$f":"'Calc - Tariff Smoothing'!D70","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q70*(1+INDIRECT(\"CPI\"&D$5))","v":43.084579133448273},{"$f":"D64*(1+INDIRECT(\"CPI\"&E$5))","v":44.129326174162884},45.199407021103177,46.295435987316111,47.418042282170035]
[null,{"$f":"'Calc - Tariff Smoothing'!C71","v":"TF2x40"},{"$f":"'Calc - Tariff Smoothing'!D71","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q71*(1+INDIRECT(\"CPI\"&D$5))","v":43.084579133448273},{"$f":"D65*(1+INDIRECT(\"CPI\"&E$5))","v":44.129326174162884},45.199407021103177,46.295435987316111,47.418042282170035]
[null,{"$f":"'Calc - Tariff Smoothing'!C72","v":"TF4x20"},{"$f":"'Calc - Tariff Smoothing'!D72","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q72*(1+INDIRECT(\"CPI\"&D$5))","v":42.924911052494615},{"$f":"D66*(1+INDIRECT(\"CPI\"&E$5))","v":43.965786342378003},45.031901553382362,46.123868721958544,47.242314725674184]
[null,{"$f":"'Calc - Tariff Smoothing'!C73","v":"TF4x40"},{"$f":"'Calc - Tariff Smoothing'!D73","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q73*(1+INDIRECT(\"CPI\"&D$5))","v":44.537716868871073},{"$f":"D67*(1+INDIRECT(\"CPI\"&E$5))","v":45.617700678271099},46.723872741370798,47.856868090497379,49.017337156716039]
[null,{"$f":"'Calc - Tariff Smoothing'!C74","v":"TH1x1500"},{"$f":"'Calc - Tariff Smoothing'!D74","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q74*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D68*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C75","v":"TH1x500"},{"$f":"'Calc - Tariff Smoothing'!D75","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q75*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D69*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]
[null,{"$f":"'Calc - Tariff Smoothing'!C76","v":"TH1x750"},{"$f":"'Calc - Tariff Smoothing'!D76","v":"Lamp"},{"$f":"'Calc - Tariff Smoothing'!Q76*(1+INDIRECT(\"CPI\"&D$5))","v":0},{"$f":"D70*(1+INDIRECT(\"CPI\"&E$5))","v":0},0,0,0]

{"sheet":"Input - General","index":3,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[65,14,66,14],[25,7,25,13],[5,7,5,13],[50,7,50,13],[64,7,64,13],[65,9,66,9],[65,10,66,10],[65,11,66,11],[65,12,66,12],[65,13,66,13],[26,12,27,12],[51,12,52,12],[65,1,66,1],[65,3,66,3],[65,7,66,7],[65,8,66,8],[26,11,27,11],[51,7,52,7],[51,8,52,8],[51,9,52,9],[51,10,52,10],[51,11,52,11],[72,1,73,1],[26,1,27,1],[51,1,52,1],[26,13,27,13],[40,1,41,1],[51,3,52,3],[51,5,52,5],[40,5,41,5],[26,5,27,5],[26,3,27,3],[40,3,41,3],[26,7,27,7],[51,13,52,13],[26,8,27,8],[26,9,27,9],[26,10,27,10]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Cell colour legend"]
[]
[null,"Inputs - hardcoded value"]
[null,"Derived Inputs - Calculated or referenced to another cell"]
[null,"Derived Inputs - Calculated by goal seek macro",null,null,null,null,null,"Price $ nominal"]
[null,"General assumptions",null,"Units",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,"CPI (%)",null,"% p.a.",null,null,null,1.9518706553279808E-2,1.9E-2,2.4248746575396697E-2,2.4248746575396697E-2,2.4248746575396697E-2,2.4248746575396697E-2,2.4248746575396697E-2]
[null,"Labour real price escalation (%)",null,"% p.a.",null,null,null,5.2286525342141177E-3,9.4637136564390545E-3,3.2954116714084369E-3,6.3723003017598194E-3,1.0489973516534423E-2,1.2849218662208877E-2,1.1382663691661226E-2]
[null,"Labour rate ($/hour)",null,"$/hour",null,null,null,52.91,{"$f":"INDIRECT(\"PriceLabour\"&H$7)*(1+INDIRECT(\"EscLabour\"&I$7))*(1+INDIRECT(\"CPI\"&I$7))","v":54.425528866263861},55.928983368398839,57.650229552930114,59.66758915509206,61.899726378478881,64.122386197719777]
[null,"Labour rate - overtime (1.89 times) ($/hour)",null,"$/hour",null,1.89,null,{"$f":"PriceLabourFY18*F12","v":99.999899999999982},{"$f":"PriceLabourFY19*F12","v":102.86424955723869},{"$f":"PriceLabourFY20*F12","v":105.70577856627381},{"$f":"PriceLabourFY21*F12","v":108.95893385503791},{"$f":"PriceLabourFY22*F12","v":112.77174350312399},{"$f":"PriceLabourFY23*F12","v":116.99048285532508},{"$f":"PriceLabourFY24*F12","v":121.19130991369038}]
[null,"EWP ($/hour)",null,"$/hour",null,null,null,32.091625835189312,{"$f":"INDIRECT(\"priceewp\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":32.701366726057906},{"$f":"INDIRECT(\"priceewp\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":33.494333880467195},34.306529494446366,35.138419834038565,35.990482471654055,36.863206560235447]
[null,"Average Visor cost ",null,"$/unit",null,null,null,49.719738430583497,{"$f":"INDIRECT(\"PriceVisor\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":50.664413460764578},{"$f":"INDIRECT(\"PriceVisor\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":51.892961983165776},53.151301267342255,54.440153701926597,55.76025919257026,57.112375586709327]
[null,"Average PE cell cost",null,"$/unit",null,null,null,11.65,{"$f":"INDIRECT(\"PricePECell\"&H7)*((1+INDIRECT(\"CPI\"&I7)))","v":11.87135},{"$f":"INDIRECT(\"PricePECell\"&I7)*((1+INDIRECT(\"CPI\"&J7)))","v":12.159215357657835},12.454061089421351,12.756056460613239,13.065374841028101,13.382193804460755]
[null,"Average miscellaneous materials cost",null,"$/unit",null,null,null,15,{"$f":"INDIRECT(\"PriceMisc\"&H7)*(1+INDIRECT(\"CPI\"&I7))","v":15.284999999999998},{"$f":"INDIRECT(\"PriceMisc\"&I7)*(1+INDIRECT(\"CPI\"&J7))","v":15.655642091404935},16.035271788954528,16.424107030832495,16.822371039950344,17.230292452095391]
[null,"Miscellaneous materials costs (SON 400 AR)",null,"$/unit",null,null,null,140,{"$f":"INDIRECT(\"SON400ARMiscMaterials\"&H7)","v":140},{"$f":"INDIRECT(\"SON400ARMiscMaterials\"&I7)","v":140},140,140,140,140]
[null,"Miscellaneous failures (SON 400 AR)",null,"% p.a.",null,0.125]
[null,"Nominal Vanilla WACC",null,"% p.a.",null,5.9938600000000002E-2]
[null,"Proportion of work in overtime hours (%)",null,"% p.a.",null,7.0000000000000007E-2]
[null,"Proportion of work in standard hours (%)",null,"% p.a.",null,0.93]
[null,"Labour oncosts (%)",null,"% p.a.",null,0.52229999999999999]
[null,"Corporate Overheads (CAM)",null,"% p.a.",null,0.11167525113592533,null,{"$f":"OverheadsCAM","v":0.11167525113592533},0.11167525113592533,0.11167525113592533,0.11167525113592533,0.11167525113592533,0.11167525113592533,0.11167525113592533]
[null,"Overhead cost allocation (Direct + Indirect) (%)",null,"% p.a.",null,0.22869055685935027,null,{"$f":"OverheadsOther","v":0.22869055685935027},0.22869055685935027,0.22869055685935027,0.22869055685935027,0.22869055685935027,0.22869055685935027,0.22869055685935027]
[]
[null,null,null,null,null,null,null,"Price $ nominal"]
[null,"Bulk maintenance assumptions",null,"Units",null,"Inputs",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[]
[null,"Servicing of Minor Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,24.671900800380101,{"$f":"INDIRECT(\"PriceBulkTask1\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":25.140666915587321},25.750296576359858,26.374708992281313,27.014262626634977,27.669324634989458,28.340271075975696]
[null,"Servicing of Major Luminaire - Scheduled",null,"Cycle time (Yrs)",null,4,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":29.28487184701844},29.994993282929759,30.722334273578248,31.467312371582871,32.230355254690231,33.011900971296221]
[null,"Servicing of Minor LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,24.671900800380119,{"$f":"INDIRECT(\"PriceBulkTask1LED\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":25.140666915587339},25.750296576359876,26.374708992281331,27.014262626634995,27.669324634989476,28.340271075975714]
[null,"Servicing of Major LED Luminaire - Scheduled",null,"Cycle time (Yrs)",null,6,null,28.738834000999454,{"$f":"INDIRECT(\"PriceBulkTask2LED\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":29.28487184701844},29.994993282929759,30.722334273578248,31.467312371582871,32.230355254690231,33.011900971296221]
[null,"Replacement of Luminaire Visor",null,"Cycle time (Yrs)",null,140.38757906843011,null,11.485004423800044,{"$f":"INDIRECT(\"PriceBulkTask3\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":11.703219507852245},11.987007911814391,12.277677828865253,12.575396127071773,12.880333720842362,13.192665669045605]
[null,"Replacement of Photo-electric Cell",null,"Cycle time (Yrs)",null,0,null,5.5741804910418047,{"$f":"INDIRECT(\"PriceBulkTask4\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":5.6800899203715982},5.8178249813761544,5.9588999449695566,6.1033957996032688,6.2513954975971888,6.4029840027609985]
[null,"Minor Non-Electrical Repair",null,"Cycle time (Yrs)",null,168.60082872928177,null,24.139541030745409,{"$f":"INDIRECT(\"PriceBulkTask5\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":24.598192310329569},25.194667641875622,25.805606752574811,26.431360370942343,27.072287730220307,27.728756774606641]
[null,"Apply Temporary Insulation",null,"Cycle time (Yrs)",null,49.925153374233126,null,14.461498562264984,{"$f":"INDIRECT(\"PriceBulkTask6\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":14.736267034948018},15.093603039745844,15.459603994766278,15.834480014191355,16.218446307208666,16.611723301558847]
[null,"Minor Electrical Work",null,"Cycle time (Yrs)",null,66.503405066739305,null,40.199504534395047,{"$f":"INDIRECT(\"PriceBulkTask7\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":40.963295120548551},41.956603682819917,42.973998732688969,44.016064337289365,45.08339872665065,46.176614637130761]
[null,"Night Time Traffic Route Luminaire (TRL) Patrol",null,"Cycle time (Yrs)",null,16275.599999999999,null,8290.4881772205226,{"$f":"INDIRECT(\"PriceBulkTask8\"&H$27)*(1+ INDIRECT(\"CPI\"&I$27))","v":8448.0074525877117},8652.8610443725738,8862.6820789896865,9077.591010701417,9297.7112146350137,9523.1690576099209]
[]
[null,"Spot maintenance assumptions",null,"Units",null,"Inputs"]
[]
[]
[null,"Number of workers in standard crew",null,"no. of ppl",null,2]
[null,"Additional workers on traffic route",null,"no. of ppl",null,1]
[null,"Time required for average spot lamp replacement (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Time for PE Cell replacement (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Time for other spot maintenance task (hours)",null,"no. of hrs",null,{"$f":"45.4/60","v":0.7566666666666666}]
[null,"Annual average failure rate for PE cells",null,"% p.a.",null,1.9828577401484269E-2]
[null,"Annual average failure rates for other components",null,"% p.a.",null,3.2561912355422808E-2]
[null,null,null,null,null,null,null,"Price $ nominal"]
[null,"Connection maintenance assumptions",null,"Units",null,"Type",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[]
[null,"Connection type - \"O/U\"",null,"$/unit",null,"O/U",null,74.362331106161832,{"$f":"H55*(1+INDIRECT(\"CPI\"&I$52))","v":75.775215397178897},{"$f":"I55*(1+INDIRECT(\"CPI\"&J$52))","v":77.612669392041184},79.494679343168841,81.422325676653756,83.396715017566351,85.4189808252479]
[null,"Connection type - \"OH\"",null,"$/unit",null,"OH",null,0,{"$f":"H56*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"OH2\"",null,"$/unit",null,"OH2",null,0,{"$f":"H57*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"OHS\"",null,"$/unit",null,"OHS",null,0,{"$f":"H58*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UG2\"",null,"$/unit",null,"UG2",null,0,{"$f":"H59*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UGR1\"",null,"$/unit",null,"UGR1",null,68.163746963668501,{"$f":"H60*(1+INDIRECT(\"CPI\"&I$52))","v":69.458858155978191},71.14314840481893,72.868280581063217,74.63524505025832,76.445056193074663,78.298752987642487]
[null,"Connection type - \"UGR2\"",null,"$/unit",null,"UGR2",null,24.783755843033216,{"$f":"H61*(1+INDIRECT(\"CPI\"&I$52))","v":25.254647204050844},25.867040743952924,26.494284059608496,27.136737239466513,27.794769103669466,28.468757415786012]
[null,"Connection type - \"UGS\"",null,"$/unit",null,"UGS",null,0,{"$f":"H62*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[null,"Connection type - \"UG-SP\"",null,"$/unit",null,"UG-SP",null,0,{"$f":"H63*(1+INDIRECT(\"CPI\"&I$52))","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Price $ nominal"]
[null,"Targeted Overheads",null,"Units",null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24","NPV FY19 (FY20-24)"]
[]
[]
[null,"Overhead pre-CAM change",null,"$ nominal",null,null,null,2500000,{"$f":"H69*(1+INDIRECT(\"CPI\"&I$66))","v":2547499.9999999995},2650430,2393392,2188423,2177629,2183560]
[null,"CAM impact",null,"$ nominal",null,null,null,1500000,1528499.9999999998,1590258,1436035,1313054,1306577,1310136]
[null,"Unrecovered: Overhead pre-CAM change",null,"$ nominal",null,null,null,{"$f":"'Report - Summary'!C11-H69","v":-101837.51686605578},{"$f":"'Report - Summary'!D11-I69","v":-95609.359797509853},{"$f":"'Report - Summary'!E11-J69","v":-267449.15620091604},{"$f":"'Report - Summary'!F11-K69","v":-78664.509338424541},{"$f":"'Report - Summary'!G11-L69","v":79953.394459915347},{"$f":"'Report - Summary'!H11-M69","v":139037.83252418647},{"$f":"'Report - Summary'!I11-N69","v":194047.78871000232},{"$f":"NPV(NominalVanillaWACC,J71:N71)","v":-1.3729017160396698E-10}]
[null,"Unrecovered: CAM impact",null,"$ nominal",null,null,null,{"$f":"'Report - Summary'!C12-H70","v":-61102.589921886567},{"$f":"'Report - Summary'!D12-I70","v":-57365.697468640748},{"$f":"'Report - Summary'!E12-J70","v":-160469.5730176128},{"$f":"'Report - Summary'!F12-K70","v":-47198.58262889157},{"$f":"'Report - Summary'!G12-L70","v":47971.761192509439},{"$f":"'Report - Summary'!H12-M70","v":83423.022424140945},{"$f":"'Report - Summary'!I12-N70","v":116428.59410773264},{"$f":"NPV(NominalVanillaWACC,J72:N72)","v":3.4322542900991746E-10}]
[null,"Options"]
[]
[]
[null,"Traffic",null,null,null,1]
[null,"Non-Traffic",null,null,null,0]

{"sheet":"Input - Inventory","index":4,"n_rows":77,"n_cols":40,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,1,2,3],[5,31,6,31],[5,15,5,21],[5,23,5,29],[3,1,3,3],[5,8,5,10],[73,2,73,4],[74,2,74,4],[75,2,75,4],[76,2,76,4],[5,33,5,39]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Cell colour legend"]
[null,"Inputs - hardcoded value"]
[null,"Derived Inputs - Calculated or referenced to another cell"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qty of assets being maintained",null,null,null,null,null,null,null,"Price",null,null,null,null,null,null,null,"Average annual failure under selected bulk cycle",null,"Number of Spot Tasks"]
[null,"#","Description","Type","Route","Category","Is LED","Lamps (#)","Rate 1","Rate 2","Rate 3","Rate 4","Rate 5","Total",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[]
[null,1,"O/U","Connection","NonTraffic","n/a","N",0,560,16,19,0,0,{"$f":"SUM(I9:M9)","v":595},null,{"$f":"I9+J9+L9+M9","v":576},{"$f":"Count1FY18","v":576},576,576,576,576,576]
[null,2,"OH","Connection","NonTraffic","n/a","N",0,193907,2255,1582,1,460,{"$f":"SUM(I10:M10)","v":198205},null,{"$f":"I10+J10+L10+M10","v":196623},{"$f":"Count2FY18","v":196623},196623,196623,196623,196623,196623]
[null,3,"OH2","Connection","NonTraffic","n/a","N",0,521,197,10,0,0,728,null,718,{"$f":"Count3FY18","v":718},718,718,718,718,718]
[null,4,"OHS","Connection","NonTraffic","n/a","N",0,8,1,0,0,0,9,null,9,{"$f":"Count4FY18","v":9},9,9,9,9,9]
[null,5,"UG2","Connection","NonTraffic","n/a","N",0,649,485,161,0,0,1295,null,1134,{"$f":"Count5FY18","v":1134},1134,1134,1134,1134,1134]
[null,6,"UGR1","Connection","NonTraffic","n/a","N",0,31681,0,1741,0,111,33533,null,31792,{"$f":"Count6FY18","v":31792},31792,31792,31792,31792,31792]
[null,7,"UGR2","Connection","NonTraffic","n/a","N",0,0,20883,785,54,0,21722,null,20937,{"$f":"Count7FY18","v":20937},20937,20937,20937,20937,20937]
[null,8,"UGS","Connection","NonTraffic","n/a","N",0,30,78,1,0,0,109,null,{"$f":"I16+J16+L16+M16","v":108},{"$f":"Count8FY18","v":108},108,108,108,108,108]
[null,9,"UG-SP","Connection","NonTraffic","n/a","N",0,6,7,1185,0,0,1198,null,13,{"$f":"Count9FY18","v":13},13,13,13,13,13]
[null,10,"LED TRIAL","Lamp","NonTraffic","Minor","Y",1,67,0,0,0,0,67,null,67,67,67,67,67,67,67,null,null,null,null,null,null,null,null,null,0,null,{"$f":"P18*FailurePECellAnnual+P18*FailureMiscAnnual+P18*$AF18","v":3.5101628137127738},{"$f":"Q18*FailurePECellAnnual+Q18*FailureMiscAnnual+Q18*$AF18","v":3.5101628137127738},{"$f":"R18*FailurePECellAnnual+R18*FailureMiscAnnual+R18*$AF18","v":3.5101628137127738},{"$f":"S18*FailurePECellAnnual+S18*FailureMiscAnnual+S18*$AF18","v":3.5101628137127738},{"$f":"T18*FailurePECellAnnual+T18*FailureMiscAnnual+T18*$AF18","v":3.5101628137127738},{"$f":"U18*FailurePECellAnnual+U18*FailureMiscAnnual+U18*$AF18","v":3.5101628137127738},{"$f":"V18*FailurePECellAnnual+V18*FailureMiscAnnual+V18*$AF18","v":3.5101628137127738}]
[null,11,"LED1x100","Lamp","Traffic","Major","Y",1,6,0,0,0,0,6,null,6,6,4982.666666666667,10159,15343,15554,15761,null,null,null,null,null,null,null,null,null,0,null,0.31434293854144246,0.31434293854144246,261.04434696208239,532.234985440419,803.82728434022533,814.88167767893265,825.72650905861246]
[null,12,"LED1x17","Lamp","NonTraffic","Minor","Y",1,2106,88,0,28,571,2793,null,2793,2793,34068,64297,89881,93783,94011,null,null,null,null,null,null,null,null,null,0,null,146.32663789104146,146.32663789104146,1784.8392050383104,3368.5513198998542,4708.9096098405644,4913.3373008720164,4925.2823325365916]
[null,13,"LED1x18","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,14,"LED1x20","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,0,0]
[null,15,"LED1x200","Lamp","Traffic","Major","Y",1,14,0,0,0,0,14,null,14,14,1795,3776,5756,6164,6378,null,null,null,null,null,null,null,null,null,0,null,0.73346685659669908,0.73346685659669908,94.040929113648204,197.8264893220811,301.55965904075714,322.93497886157525,334.14654366955335]
[null,16,"LED1x22","Lamp","NonTraffic","Minor","Y",1,12528,1858,0,8,0,14394,null,14394,14394,14394,14394,14394,14394,14394,null,null,null,null,null,null,null,null,null,0,null,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049,754.10870956092049]
[null,17,"LED1x25 GE","Lamp","NonTraffic","Minor","Y",1,3340,320,1,5,0,3666,null,3665,3665,3665,3665,3665,3665,3665,null,null,null,null,null,null,null,null,null,0,null,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444,192.01114495906444]
[null,18,"LED1x28","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,1395,2791,4186,4440,4464,null,null,null,null,null,null,null,null,null,0,null,0,0,73.084733210885375,146.22185691152765,219.30659012241301,232.61377452066739,233.87114627483322]
[null,19,"LED1x29","Lamp","NonTraffic","Minor","Y",1,14188,1356,3,1,0,15548,null,15545,15545,15545,15545,15545,15545,15545,null,null,null,null,null,null,null,null,null,0,null,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205,814.4101632711205]
[null,20,"LED1x298","Lamp","Traffic","Major","Y",1,0,0,0,0,0,0,null,0,0,52,75,102,152,178,null,null,null,null,null,null,null,null,null,0,null,0,0,2.724305467359168,3.9292867317680309,5.3438299552045212,7.9633544430498748,9.3255071767294595]
[null,21,"LED1x33","Lamp","NonTraffic","Minor","Y",1,0,0,0,0,0,0,null,0,0,5,10,15,25,30,null,null,null,null,null,null,null,null,null,0,null,0,0,0.26195244878453539,0.52390489756907077,0.78585734635360616,1.3097622439226768,1.5717146927072123]
[null,22,"LED1x42","Lamp","NonTraffic","Minor","Y",1,4,13,0,0,0,17,null,17,17,17,17,112,207,303,null,null,null,null,null,null,null,null,null,0,null,0.89063832586742031,0.89063832586742031,0.89063832586742031,0.89063832586742031,5.8677348527735926,10.844831379679764,15.874318396342844]
[null,23,"MBF1x1000","Lamp","Traffic","Major","N",1,6,0,1,0,0,7,null,6,6,6,6,6,0,0,null,null,null,null,null,null,null,null,null,0.08,null,0.79434293854144244,0.79434293854144244,0.79434293854144244,0.79434293854144244,0.79434293854144244,0,0]
[null,24,"MBF1x125","Lamp","NonTraffic","Minor","N",1,4123,339,706,0,0,5168,null,4462,4462,3091,1719,348,142.99999999999969,142.99999999999969,null,null,null,null,null,null,null,null,null,5.0099999999999999E-2,null,457.31256529531936,457.31256529531936,316.79810383859979,176.18115189212324,35.666690435403666,14.65614003523768,14.65614003523768]
[null,25,"MBF1x250","Lamp","Traffic","Major","N",1,14865,166,186,0,0,15217,null,15031,15031,10054,5078,101,101,101,null,null,null,null,null,null,null,null,null,5.0099999999999999E-2,null,1540.5345515360702,1540.5345515360702,1030.4393840159437,520.44670698557411,10.351539465447615,10.351539465447615,10.351539465447615]
[null,26,"MBF1x400","Lamp","Traffic","Major","N",1,5393,98,111,0,0,5602,null,5491,5491,3724,1957,190,0,0,null,null,null,null,null,null,null,null,null,5.0099999999999999E-2,null,562.77527925517677,562.77527925517677,381.67458385472196,200.57388845426715,19.473193053812345,0,0]
[null,27,"MBF1x42","Lamp","NonTraffic","Minor","N",1,37582,4557,10,13,0,42162,null,42152,42152,41952,41752,41552,41152,40952,null,null,null,null,null,null,null,null,null,3.5299999999999998E-2,null,3696.3295242331474,3696.3295242331474,3678.7914262817658,3661.2533283303837,3643.7152303790026,3608.6390344762399,3591.1009365248583]
[null,28,"MBF1x50","Lamp","NonTraffic","Minor","N",1,7080,2387,51,0,0,9518,null,9467,9467,6357,3248,138,0,0,null,null,null,null,null,null,null,null,null,5.0099999999999999E-2,null,970.27746652863925,970.27746652863925,651.53204338465832,332.88911073043414,14.143687586453176,0,0]
[null,29,"MBF1x80","Lamp","NonTraffic","Minor","N",1,62761,7467,155,0,0,70383,null,70228,70228,47982,25736,3490,162,162,null,null,null,null,null,null,null,null,null,4.4699999999999997E-2,null,6818.4709146480691,6818.4709146480691,4658.5958795159149,2498.7208443837603,338.84580925160571,15.728659340618947,15.728659340618947]
[null,30,"MBF2x80","Lamp","NonTraffic","Minor","N",2,16,0,0,0,0,16,null,16,16,16,16,13,10,8,null,null,null,null,null,null,null,null,null,0.08,null,2.1182478361105135,2.1182478361105135,2.1182478361105135,2.1182478361105135,1.7210763668397919,1.3239048975690708,1.0591239180552567]
[null,31,"MBI1x100","Lamp","Traffic","Major","N",1,30,0,15,0,0,45,null,30,30,26,22,18,9,5,null,null,null,null,null,null,null,null,null,0.04,null,2.7717146927072123,2.7717146927072123,2.4021527336795838,2.0325907746519558,1.6630288156243274,0.83151440781216368,0.4619524487845354]
[null,32,"MBI1x1000","Lamp","Traffic","Major","N",1,13,0,0,0,0,13,null,13,13,6,0,0,0,0,null,null,null,null,null,null,null,null,null,0.04,null,1.2010763668397919,1.2010763668397919,0.55434293854144245,0,0,0,0]
[null,33,"MBI1x150","Lamp","Traffic","Major","N",1,4,0,0,0,0,4,null,4,4,4,4,4,0,0,null,null,null,null,null,null,null,null,null,0.04,null,0.36956195902762834,0.36956195902762834,0.36956195902762834,0.36956195902762834,0.36956195902762834,0,0]
[null,34,"MBI1x250","Lamp","Traffic","Major","N",1,54,3,50,0,0,107,null,57,57,53,50,46,38,35,null,null,null,null,null,null,null,null,null,0.04,null,5.2662579161437035,5.2662579161437035,4.8966959571160746,4.6195244878453536,4.2499625288177256,3.5108386107624687,3.2336671414917477]
[null,35,"MBI1x400","Lamp","Traffic","Major","N",1,91,37,63,0,0,191,null,128,128,120,113,105,90,82,null,null,null,null,null,null,null,null,null,0.04,null,11.825982688884107,11.825982688884107,11.086858770828849,10.4401253425305,9.7010014244752441,8.3151440781216372,7.5760201600663803]
[null,36,"MBI1x70","Lamp","NonTraffic","Minor","N",1,272,19,35,0,0,326,null,291,291,289,287,285,281,279,null,null,null,null,null,null,null,null,null,0.04,null,26.885632519259961,26.885632519259961,26.700851539746147,26.516070560232333,26.331289580718519,25.961727621690891,25.776946642177077]
[null,37,"MBI1x70 II","Lamp","NonTraffic","Minor","N",1,366,30,0,0,0,396,null,396,396,393,390,387,381,378,null,null,null,null,null,null,null,null,null,0.04,null,36.586633943735208,36.586633943735208,36.309462474464482,36.032291005193763,35.755119535923043,35.200776597381598,34.923605128110879]
[null,38,"SON1x100","Lamp","Traffic","Major","N",1,1344,80,71,0,0,1495,null,1424,1424,1424,1424,1329,1234,1138,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,167.42920982719608,167.42920982719608,167.42920982719608,167.42920982719608,156.25942405923007,145.08963829126401,133.80227583100361]
[null,39,"SON1x1000","Lamp","Traffic","Major","N",1,45,4,3,0,0,52,null,49,49,49,49,40,31,23,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,5.7612579224245835,5.7612579224245835,5.7612579224245835,5.7612579224245835,4.7030676917751713,3.6448774611257573,2.704263922770723]
[null,40,"SON1x150","Lamp","Traffic","Major","N",1,18788,1090,150,0,0,20028,null,19878,19878,19878,19678,19478,19278,19078,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,2337.1894894276711,2337.1894894276711,2337.1894894276711,2313.6741509687954,2290.1588125099192,2266.6434740510435,2243.1281355921674]
[null,41,"SON1x150 AR","Lamp","Traffic","Major","N",1,2384,231,5,0,0,2620,null,2615,2615,2615,2615,2615,2615,2615,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179,307.46305034980179]
[null,42,"SON1x250","Lamp","Traffic","Major","N",1,22184,2576,580,0,0,25340,null,24760,24760,24760,24560,24360,24160,23960,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,{"$f":"P50*FailurePECellAnnual+P50*FailureMiscAnnual+P50*$AF50","v":2911.1989012088306},{"$f":"Q50*FailurePECellAnnual+Q50*FailureMiscAnnual+Q50*$AF50","v":2911.1989012088306},{"$f":"R50*FailurePECellAnnual+R50*FailureMiscAnnual+R50*$AF50","v":2911.1989012088306},{"$f":"S50*FailurePECellAnnual+S50*FailureMiscAnnual+S50*$AF50","v":2887.6835627499549},{"$f":"T50*FailurePECellAnnual+T50*FailureMiscAnnual+T50*$AF50","v":2864.1682242910788},{"$f":"U50*FailurePECellAnnual+U50*FailureMiscAnnual+U50*$AF50","v":2840.6528858322031},{"$f":"V50*FailurePECellAnnual+V50*FailureMiscAnnual+V50*$AF50","v":2817.1375473733269}]
[null,43,"SON1x250 AR","Lamp","Traffic","Major","N",1,2953,353,3,0,0,3309,null,3306,3306,3296,3286,3276,3266,3256,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,388.70854472521785,388.70854472521785,387.53277780227404,386.35701087933023,385.18124395638642,384.00547703344267,382.82971011049892]
[null,44,"SON1x400","Lamp","Traffic","Major","N",1,1772,350,267,0,0,2389,null,2122,2122,2112,2102,2092,2072,2062,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,249.49774104867282,249.49774104867282,248.32197412572901,247.14620720278521,245.97044027984143,243.61890643395384,242.44313951101003]
[null,45,"SON1x400 AR","Lamp","Traffic","Major","N",1,224,108,0,0,0,332,null,332,332,332,332,332,332,332,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392,39.03546184173392]
[null,46,"SON1x50","Lamp","NonTraffic","Minor","N",1,460,5,0,0,0,465,null,465,465,459,453,447,435,429,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,54.673161916886357,54.673161916886357,53.967701763120083,53.262241609353808,52.556781455587533,51.145861148054976,50.440400994288709]
[null,47,"SON1x600","Lamp","Traffic","Major","N",1,1,0,0,0,0,1,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927,0.11757669229437927]
[null,48,"SON1x70","Lamp","NonTraffic","Minor","N",1,1695,310,99,0,0,2104,null,2005,2005,1985,1965,1945,1905,1885,null,null,null,null,null,null,null,null,null,6.518620253747219E-2,null,235.74126805023042,235.74126805023042,233.38973420434286,231.03820035845527,228.68666651256768,223.98359882079251,221.63206497490492]
[null,49,"SON2x250","Lamp","Traffic","Major","N",2,28,2,1,0,0,31,null,30,30,30,30,30,30,30,null,null,null,null,null,null,null,null,null,0.12612316407368807,null,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543,5.3554096149178543]
[null,50,"SON2x400","Lamp","Traffic","Major","N",2,4,0,0,0,0,4,null,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,0.12612316407368807,null,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057,0.71405461532238057]
[null,51,"SON4x250","Lamp","Traffic","Major","N",4,6,0,0,0,0,6,null,6,6,6,6,6,6,6,null,null,null,null,null,null,null,null,null,0.23633927563141766,null,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484,1.7323785923299484]
[null,52,"SON4x600","Lamp","Traffic","Major","N",4,2,0,0,0,0,2,null,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,0.23633927563141766,null,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947,0.57745953077664947]
[null,53,"TF1x20","Lamp","NonTraffic","Minor","N",1,4,0,231,0,0,235,null,4,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,0.06,null,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283,0.4495619590276283]
[null,54,"TF1x40","Lamp","NonTraffic","Minor","N",1,268,24,40,0,0,332,null,292,292,123,0,0,0,0,null,null,null,null,null,null,null,null,null,0.158,null,61.434023009016869,61.434023009016869,25.878030240099569,0,0,0,0]
[null,55,"TF1x80","Lamp","NonTraffic","Minor","N",1,88,9,9,0,0,106,null,97,97,48,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,10.901877506419986,10.901877506419986,5.3947435083315396,0,0,0,0]
[null,56,"TF2x14 T5","Lamp","NonTraffic","Minor","N",2,222,0,0,0,0,222,null,222,222,222,222,202,182,162,null,null,null,null,null,null,null,null,null,0.06,null,24.95068872603337,24.95068872603337,24.95068872603337,24.95068872603337,22.702878930895231,20.455069135757086,18.207259340618947]
[null,57,"TF2x20","Lamp","NonTraffic","Minor","N",2,9917,35,110,0,0,10062,null,9952,9952,4477,0,0,0,0,null,null,null,null,null,null,null,null,null,0.10290000000000001,null,1545.4509540607392,1545.4509540607392,695.23552264167301,0,0,0,0]
[null,58,"TF2x26","Lamp","NonTraffic","Minor","N",2,14,0,23,0,0,37,null,14,14,7,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,1.5734668565966992,1.5734668565966992,0.78673342829834958,0,0,0,0]
[null,59,"TF2x40","Lamp","NonTraffic","Minor","N",2,8,6,134,0,0,148,null,14,14,7,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,1.5734668565966992,1.5734668565966992,0.78673342829834958,0,0,0,0]
[null,60,"TF4x20","Lamp","NonTraffic","Minor","N",2,12,0,38,0,0,50,null,12,12,6,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,1.3486858770828849,1.3486858770828849,0.67434293854144245,0,0,0,0]
[null,61,"TF4x40","Lamp","NonTraffic","Minor","N",4,2,0,42,0,0,44,null,2,2,2,2,2,2,2,null,null,null,null,null,null,null,null,null,0.06,null,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415,0.22478097951381415]
[null,62,"TH1x1500","Lamp","Traffic","Major","N",1,10,0,12,0,0,22,null,10,10,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,1.1239048975690706,1.1239048975690706,0,0,0,0,0]
[null,63,"TH1x500","Lamp","Traffic","Major","N",1,9,0,4,0,0,13,null,9,9,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,1.0115144078121636,1.0115144078121636,0,0,0,0,0]
[null,64,"TH1x750","Lamp","Traffic","Major","N",1,8,0,3,0,0,11,null,8,8,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.06,null,0.8991239180552566,0.8991239180552566,0,0,0,0,0]
[]
[null,null,"Non LED",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,$G$9:$G$72,\"N\",ColumnInventoryType,\"Lamp\")","v":215407},215407,175922,137113,102848,97926,97134,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,$G$9:$G$72,\"N\",ColumnInventoryType,\"Lamp\")","v":22489.656766776436},22489.656766776436,18257.231513408242,14145.960050100719,10748.838807184689,10259.428801914237,10172.863122631154]
[null,null,"LED",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,$G$9:$G$72,\"Y\",ColumnInventoryType,\"Lamp\")","v":36501},36501,75985.666666666657,114796,149066,153996,154796,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,$G$9:$G$72,\"Y\",ColumnInventoryType,\"Lamp\")","v":1912.3052666168653},1912.3052666168653,3980.926291171756,6014.2186621339042,7809.6407461031094,8067.9258606046624,8109.838252410188]
[null,null,"Lamp Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,ColumnInventoryType,\"Lamp\")","v":251908},251908,251907.66666666666,251909,251914,251922,251930,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,ColumnInventoryType,\"Lamp\")","v":24401.962033393302},24401.962033393302,22238.157804579998,20160.178712234632,18558.479553287802,18327.354662518894,18282.701375041343]
[null,null,"Connection Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$72,ColumnInventoryType,\"Connection\")","v":251910},251910,251910,251910,251910,251910,251910,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AH$9:AH$72,ColumnInventoryType,\"Connection\")","v":0},0,0,0,0,0,0]

{"sheet":"Calc - Tariff Smoothing","index":5,"n_rows":78,"n_cols":38,"rows_kept":78,"cut":false,"hidden":false,"merged":[[7,1,7,3],[6,1,6,3],[4,1,4,3],[3,1,3,3],[9,36,10,37],[9,4,9,8],[9,10,9,14],[9,16,9,20],[9,22,9,27],[9,29,9,34]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,"Maintenance charges per component"]
[null,null,null,null,"FY20","FY21","FY22","FY23","FY24"]
[null,"CPI",null,null,{"$f":"'Input - General'!J9","v":2.4248746575396697E-2},{"$f":"'Input - General'!K9","v":2.4248746575396697E-2},{"$f":"'Input - General'!L9","v":2.4248746575396697E-2},{"$f":"'Input - General'!M9","v":2.4248746575396697E-2},{"$f":"'Input - General'!N9","v":2.4248746575396697E-2}]
[null,"CPI Index",null,null,{"$f":"1+E4","v":1.0242487465753967},{"$f":"E5*(1+F4)","v":1.0490854948612711},{"$f":"F5*(1+G4)","v":1.0745245031620867},{"$f":"G5*(1+H4)","v":1.1005803755283181},{"$f":"H5*(1+I4)","v":1.1272680701403592}]
[]
[null,"Nominal Vanilla WACC",null,null,{"$f":"NominalVanillaWACC","v":5.9938600000000002E-2}]
[null,"Real Vanilla WACC",null,null,{"$f":"(1+E7)/(1+E4)-1","v":3.4844908079149084E-2}]
[]
[null,null,null,null,"Volumes",null,null,null,null,null,"Unsmoothed Prices (Real $ FY19)",null,null,null,null,null,"Smoothed Prices (Real $ FY19)",null,null,null,null,null,"Unsmoothed Revenue (Real $ FY19)",null,null,null,null,null,null,"Smoothed Revenue (Real $ FY19)",null,null,null,null,null,null,"NPV Difference"]
[null,{"$f":"'Input - Inventory'!B7","v":"#"},{"$f":"'Input - Inventory'!C7","v":"Description"},{"$f":"'Input - Inventory'!D7","v":"Type"},"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24",null,"FY20","FY21","FY22","FY23","FY24","NPV",null,"FY20","FY21","FY22","FY23","FY24","NPV"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!R9","v":576},{"$f":"'Input - Inventory'!S9","v":576},{"$f":"'Input - Inventory'!T9","v":576},{"$f":"'Input - Inventory'!U9","v":576},{"$f":"'Input - Inventory'!V9","v":576},null,{"$f":"'Calc - Opex FY20'!I12/E$5","v":103.50173674903823},{"$f":"'Calc - Opex FY21'!I12/F$5","v":103.50173674903823},{"$f":"'Calc - Opex FY22'!I12/G$5","v":103.50173674903823},{"$f":"'Calc - Opex FY23'!I12/H$5","v":103.50173674903823},{"$f":"'Calc - Opex FY24'!I12/I$5","v":103.50173674903823},null,{"$f":"IFERROR(NPV($E$8,W13:AA13)/NPV($E$8,E13:I13),0)","v":103.5017367490382},{"$f":"Q13","v":103.5017367490382},{"$f":"R13","v":103.5017367490382},103.5017367490382,103.5017367490382,null,{"$f":"E13*K13","v":59617.000367446017},{"$f":"F13*L13","v":59617.000367446017},59617.000367446017,59617.000367446017,59617.000367446017,{"$f":"NPV($E$8,W13:AA13)","v":269292.15116968611},null,{"$f":"E13*Q13","v":59617.000367446002},{"$f":"F13*R13","v":59617.000367446002},59617.000367446002,59617.000367446002,59617.000367446002,{"$f":"NPV($E$8,AD13:AH13)","v":269292.15116968611},null,{"$f":"AI13-AB13","v":0},{"$f":"IFERROR(AK13/AB13,0)","v":0}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!R10","v":196623},{"$f":"'Input - Inventory'!S10","v":196623},{"$f":"'Input - Inventory'!T10","v":196623},{"$f":"'Input - Inventory'!U10","v":196623},{"$f":"'Input - Inventory'!V10","v":196623},null,{"$f":"'Calc - Opex FY20'!I13/E$5","v":0},{"$f":"'Calc - Opex FY21'!I13/F$5","v":0},{"$f":"'Calc - Opex FY22'!I13/G$5","v":0},{"$f":"'Calc - Opex FY23'!I13/H$5","v":0},{"$f":"'Calc - Opex FY24'!I13/I$5","v":0},null,{"$f":"IFERROR(NPV($E$8,W14:AA14)/NPV($E$8,E14:I14),0)","v":0},{"$f":"Q14","v":0},0,0,0,null,{"$f":"E14*K14","v":0},0,0,0,0,{"$f":"NPV($E$8,W14:AA14)","v":0},null,{"$f":"E14*Q14","v":0},0,0,0,0,{"$f":"NPV($E$8,AD14:AH14)","v":0},null,{"$f":"AI14-AB14","v":0},{"$f":"IFERROR(AK14/AB14,0)","v":0}]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!R11","v":718},{"$f":"'Input - Inventory'!S11","v":718},{"$f":"'Input - Inventory'!T11","v":718},{"$f":"'Input - Inventory'!U11","v":718},{"$f":"'Input - Inventory'!V11","v":718},null,{"$f":"'Calc - Opex FY20'!I14/E$5","v":0},{"$f":"'Calc - Opex FY21'!I14/F$5","v":0},{"$f":"'Calc - Opex FY22'!I14/G$5","v":0},{"$f":"'Calc - Opex FY23'!I14/H$5","v":0},{"$f":"'Calc - Opex FY24'!I14/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!R12","v":9},{"$f":"'Input - Inventory'!S12","v":9},{"$f":"'Input - Inventory'!T12","v":9},{"$f":"'Input - Inventory'!U12","v":9},{"$f":"'Input - Inventory'!V12","v":9},null,{"$f":"'Calc - Opex FY20'!I15/E$5","v":0},{"$f":"'Calc - Opex FY21'!I15/F$5","v":0},{"$f":"'Calc - Opex FY22'!I15/G$5","v":0},{"$f":"'Calc - Opex FY23'!I15/H$5","v":0},{"$f":"'Calc - Opex FY24'!I15/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!R13","v":1134},{"$f":"'Input - Inventory'!S13","v":1134},{"$f":"'Input - Inventory'!T13","v":1134},{"$f":"'Input - Inventory'!U13","v":1134},{"$f":"'Input - Inventory'!V13","v":1134},null,{"$f":"'Calc - Opex FY20'!I16/E$5","v":0},{"$f":"'Calc - Opex FY21'!I16/F$5","v":0},{"$f":"'Calc - Opex FY22'!I16/G$5","v":0},{"$f":"'Calc - Opex FY23'!I16/H$5","v":0},{"$f":"'Calc - Opex FY24'!I16/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!R14","v":31792},{"$f":"'Input - Inventory'!S14","v":31792},{"$f":"'Input - Inventory'!T14","v":31792},{"$f":"'Input - Inventory'!U14","v":31792},{"$f":"'Input - Inventory'!V14","v":31792},null,{"$f":"'Calc - Opex FY20'!I17/E$5","v":94.874193548204573},{"$f":"'Calc - Opex FY21'!I17/F$5","v":94.874193548204559},{"$f":"'Calc - Opex FY22'!I17/G$5","v":94.874193548204559},{"$f":"'Calc - Opex FY23'!I17/H$5","v":94.874193548204588},{"$f":"'Calc - Opex FY24'!I17/I$5","v":94.874193548204559},null,94.874193548204573,94.874193548204573,94.874193548204573,94.874193548204573,94.874193548204573,null,3016240.36128452,3016240.3612845195,3016240.3612845195,3016240.3612845205,3016240.3612845195,13624467.019958796,null,3016240.36128452,3016240.36128452,3016240.36128452,3016240.36128452,3016240.36128452,13624467.019958796,null,0,0]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!R15","v":20937},{"$f":"'Input - Inventory'!S15","v":20937},{"$f":"'Input - Inventory'!T15","v":20937},{"$f":"'Input - Inventory'!U15","v":20937},{"$f":"'Input - Inventory'!V15","v":20937},null,{"$f":"'Calc - Opex FY20'!I18/E$5","v":34.49544594367223},{"$f":"'Calc - Opex FY21'!I18/F$5","v":34.495445943672237},{"$f":"'Calc - Opex FY22'!I18/G$5","v":34.495445943672237},{"$f":"'Calc - Opex FY23'!I18/H$5","v":34.495445943672237},{"$f":"'Calc - Opex FY24'!I18/I$5","v":34.49544594367223},null,34.495445943672237,34.495445943672237,34.495445943672237,34.495445943672237,34.495445943672237,null,722231.15172266553,722231.15172266564,722231.15172266564,722231.15172266564,722231.15172266553,3262344.2858651257,null,722231.15172266564,722231.15172266564,722231.15172266564,722231.15172266564,722231.15172266564,3262344.2858651257,null,0,0]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!R16","v":108},{"$f":"'Input - Inventory'!S16","v":108},{"$f":"'Input - Inventory'!T16","v":108},{"$f":"'Input - Inventory'!U16","v":108},{"$f":"'Input - Inventory'!V16","v":108},null,{"$f":"'Calc - Opex FY20'!I19/E$5","v":0},{"$f":"'Calc - Opex FY21'!I19/F$5","v":0},{"$f":"'Calc - Opex FY22'!I19/G$5","v":0},{"$f":"'Calc - Opex FY23'!I19/H$5","v":0},{"$f":"'Calc - Opex FY24'!I19/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!R17","v":13},{"$f":"'Input - Inventory'!S17","v":13},{"$f":"'Input - Inventory'!T17","v":13},{"$f":"'Input - Inventory'!U17","v":13},{"$f":"'Input - Inventory'!V17","v":13},null,{"$f":"'Calc - Opex FY20'!I20/E$5","v":0},{"$f":"'Calc - Opex FY21'!I20/F$5","v":0},{"$f":"'Calc - Opex FY22'!I20/G$5","v":0},{"$f":"'Calc - Opex FY23'!I20/H$5","v":0},{"$f":"'Calc - Opex FY24'!I20/I$5","v":0},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!R18","v":67},{"$f":"'Input - Inventory'!S18","v":67},{"$f":"'Input - Inventory'!T18","v":67},{"$f":"'Input - Inventory'!U18","v":67},{"$f":"'Input - Inventory'!V18","v":67},null,{"$f":"'Calc - Opex FY20'!I21/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I21/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I21/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I21/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I21/I$5","v":23.425167961492704},null,23.20093873252236,23.20093873252236,23.20093873252236,23.20093873252236,23.20093873252236,null,1542.7558744911903,1546.8386684544785,1553.6025235675529,1561.9745122541681,1569.4862534200113,7021.5652305422173,null,1554.4628950789981,1554.4628950789981,1554.4628950789981,1554.4628950789981,1554.4628950789981,7021.5652305422182,null,0,0]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!R19","v":4982.666666666667},{"$f":"'Input - Inventory'!S19","v":10159},{"$f":"'Input - Inventory'!T19","v":15343},{"$f":"'Input - Inventory'!U19","v":15554},{"$f":"'Input - Inventory'!V19","v":15761},null,{"$f":"'Calc - Opex FY20'!I22/E$5","v":30.521747236603208},{"$f":"'Calc - Opex FY21'!I22/F$5","v":30.613153071602191},{"$f":"'Calc - Opex FY22'!I22/G$5","v":30.764582663685943},{"$f":"'Calc - Opex FY23'!I22/H$5","v":30.952015246222107},{"$f":"'Calc - Opex FY24'!I22/I$5","v":31.120188555905173},null,30.849306515155071,30.849306515155071,30.849306515155071,30.849306515155071,30.849306515155071,null,152079.69256424825,310999.02205440664,472020.99180893344,481427.64513973863,490485.29182962142,1696367.1475235643,null,153711.81126284602,313398.10488746036,473320.90986202424,479830.11353672197,486215.91998535907,1696367.1475235643,null,0,0]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!R20","v":34068},{"$f":"'Input - Inventory'!S20","v":64297},{"$f":"'Input - Inventory'!T20","v":89881},{"$f":"'Input - Inventory'!U20","v":93783},{"$f":"'Input - Inventory'!V20","v":94011},null,{"$f":"'Calc - Opex FY20'!I23/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I23/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I23/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I23/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I23/I$5","v":23.425167961492704},null,23.240646461680825,23.240646461680825,23.240646461680825,23.240646461680825,23.240646461680825,null,784456.82286814728,1484434.1173972776,2084169.3794145556,2186367.9952646662,2202223.4652278908,7786878.8530748151,null,791762.34365654236,1494303.8455466919,2088892.5446223342,2179577.547115813,2184876.4145090762,7786878.853074817,null,0,0]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!R21","v":0},{"$f":"'Input - Inventory'!S21","v":0},{"$f":"'Input - Inventory'!T21","v":0},{"$f":"'Input - Inventory'!U21","v":0},{"$f":"'Input - Inventory'!V21","v":0},null,{"$f":"'Calc - Opex FY20'!I24/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I24/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I24/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I24/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I24/I$5","v":23.425167961492704},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!R22","v":0},{"$f":"'Input - Inventory'!S22","v":0},{"$f":"'Input - Inventory'!T22","v":0},{"$f":"'Input - Inventory'!U22","v":0},{"$f":"'Input - Inventory'!V22","v":0},null,{"$f":"'Calc - Opex FY20'!I25/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I25/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I25/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I25/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I25/I$5","v":23.425167961492704},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!R23","v":1795},{"$f":"'Input - Inventory'!S23","v":3776},{"$f":"'Input - Inventory'!T23","v":5756},{"$f":"'Input - Inventory'!U23","v":6164},{"$f":"'Input - Inventory'!V23","v":6378},null,{"$f":"'Calc - Opex FY20'!I26/E$5","v":30.521747236603208},{"$f":"'Calc - Opex FY21'!I26/F$5","v":30.613153071602191},{"$f":"'Calc - Opex FY22'!I26/G$5","v":30.764582663685943},{"$f":"'Calc - Opex FY23'!I26/H$5","v":30.952015246222107},{"$f":"'Calc - Opex FY24'!I26/I$5","v":31.120188555905173},null,30.857177813577898,30.857177813577898,30.857177813577898,30.857177813577898,30.857177813577898,null,54786.536289702759,115595.26599836987,177080.93781217627,190788.22197771308,198484.5626095632,654276.77956436505,null,55388.634175372325,116516.70342407015,177613.91549495439,190203.64404289416,196807.08009499984,654276.77956436493,null,0,0]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!R24","v":14394},{"$f":"'Input - Inventory'!S24","v":14394},{"$f":"'Input - Inventory'!T24","v":14394},{"$f":"'Input - Inventory'!U24","v":14394},{"$f":"'Input - Inventory'!V24","v":14394},null,{"$f":"'Calc - Opex FY20'!I27/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I27/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I27/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I27/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I27/I$5","v":23.425167961492704},null,23.20093873252236,23.20093873252236,23.20093873252236,23.20093873252236,23.20093873252236,null,331439.22473770438,332316.3551303547,333769.47349599039,335568.07655800739,337181.86763772601,1508483.7302749951,null,333954.31211592688,333954.31211592688,333954.31211592688,333954.31211592688,333954.31211592688,1508483.7302749953,null,0,0]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!R25","v":3665},{"$f":"'Input - Inventory'!S25","v":3665},{"$f":"'Input - Inventory'!T25","v":3665},{"$f":"'Input - Inventory'!U25","v":3665},{"$f":"'Input - Inventory'!V25","v":3665},null,{"$f":"'Calc - Opex FY20'!I28/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I28/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I28/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I28/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I28/I$5","v":23.425167961492704},null,23.200938732522356,23.200938732522356,23.200938732522356,23.200938732522356,23.200938732522356,null,84391.048955376304,84614.383878890512,84984.376848881817,85442.337125545164,85853.240578870755,384090.09805876459,null,85031.440454694442,85031.440454694442,85031.440454694442,85031.440454694442,85031.440454694442,384090.09805876453,null,0,0]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!R26","v":1395},{"$f":"'Input - Inventory'!S26","v":2791},{"$f":"'Input - Inventory'!T26","v":4186},{"$f":"'Input - Inventory'!U26","v":4440},{"$f":"'Input - Inventory'!V26","v":4464},null,{"$f":"'Calc - Opex FY20'!I29/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I29/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I29/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I29/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I29/I$5","v":23.425167961492704},null,23.246293212043167,{"$f":"Q30","v":23.246293212043167},23.246293212043167,23.246293212043167,23.246293212043167,null,32121.558879331496,64436.219756066414,97065.375576922044,103509.95275236576,104569.94978010343,357164.79997294053,null,32428.579030800218,64880.404354812476,97308.983385612693,103213.54186147166,103771.4528985607,357164.79997294047,null,0,0]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!R27","v":15545},{"$f":"'Input - Inventory'!S27","v":15545},{"$f":"'Input - Inventory'!T27","v":15545},{"$f":"'Input - Inventory'!U27","v":15545},{"$f":"'Input - Inventory'!V27","v":15545},null,{"$f":"'Calc - Opex FY20'!I30/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I30/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I30/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I30/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I30/I$5","v":23.425167961492704},null,23.200938732522353,23.200938732522353,23.200938732522353,23.200938732522353,23.200938732522353,null,357942.38908903807,358889.65822574432,360458.97356503893,362401.39989538869,364144.23596140411,1629107.932966847,null,360658.59259705996,360658.59259705996,360658.59259705996,360658.59259705996,360658.59259705996,1629107.932966847,null,0,0]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!R28","v":52},{"$f":"'Input - Inventory'!S28","v":75},{"$f":"'Input - Inventory'!T28","v":102},{"$f":"'Input - Inventory'!U28","v":152},{"$f":"'Input - Inventory'!V28","v":178},null,{"$f":"'Calc - Opex FY20'!I31/E$5","v":30.521747236603208},{"$f":"'Calc - Opex FY21'!I31/F$5","v":30.613153071602191},{"$f":"'Calc - Opex FY22'!I31/G$5","v":30.764582663685943},{"$f":"'Calc - Opex FY23'!I31/H$5","v":30.952015246222107},{"$f":"'Calc - Opex FY24'!I31/I$5","v":31.120188555905173},null,30.876475414776145,30.876475414776145,30.876475414776145,30.876475414776145,30.876475414776145,null,1587.1308563033667,2295.9864803701644,3137.9874316959663,4704.7063174257601,5539.3935629511207,15279.072470207773,null,1605.5767215683595,2315.7356561082111,3149.4004923071666,4693.2242630459741,5496.0126238301536,15279.072470207771,null,0,0]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!R29","v":5},{"$f":"'Input - Inventory'!S29","v":10},{"$f":"'Input - Inventory'!T29","v":15},{"$f":"'Input - Inventory'!U29","v":25},{"$f":"'Input - Inventory'!V29","v":30},null,{"$f":"'Calc - Opex FY20'!I32/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I32/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I32/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I32/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I32/I$5","v":23.425167961492704},null,{"$f":"IFERROR(NPV($E$8,W33:AA33)/NPV($E$8,E33:I33),0)","v":23.28159210206643},{"$f":"Q33","v":23.28159210206643},23.28159210206643,23.28159210206643,23.28159210206643,null,115.13103540979031,230.87144305290724,347.82146050019844,582.82631054260003,702.7550388447811,1741.0444641065087,null,116.40796051033215,232.81592102066429,349.22388153099644,582.03980255166073,698.44776306199287,1741.0444641065089,null,0,0]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!R30","v":17},{"$f":"'Input - Inventory'!S30","v":17},{"$f":"'Input - Inventory'!T30","v":112},{"$f":"'Input - Inventory'!U30","v":207},{"$f":"'Input - Inventory'!V30","v":303},null,{"$f":"'Calc - Opex FY20'!I33/E$5","v":23.026207081958063},{"$f":"'Calc - Opex FY21'!I33/F$5","v":23.087144305290725},{"$f":"'Calc - Opex FY22'!I33/G$5","v":23.188097366679894},{"$f":"'Calc - Opex FY23'!I33/H$5","v":23.313052421704},{"$f":"'Calc - Opex FY24'!I33/I$5","v":23.425167961492704},null,23.326576381771208,23.326576381771208,23.326576381771208,23.326576381771208,23.326576381771208,null,391.4455203932871,392.48145318994233,2597.0669050681481,4825.8018512927283,7097.8258923322892,13276.806918869639,null,{"$f":"E34*Q34","v":396.55179849011051},{"$f":"F34*R34","v":396.55179849011051},2612.5765547583751,4828.6013110266404,7067.9526436766755,13276.806918869641,null,0,0]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!R31","v":6},{"$f":"'Input - Inventory'!S31","v":6},{"$f":"'Input - Inventory'!T31","v":6},{"$f":"'Input - Inventory'!U31","v":0},{"$f":"'Input - Inventory'!V31","v":0},null,{"$f":"'Calc - Opex FY20'!I34/E$5","v":76.639111430688118},{"$f":"'Calc - Opex FY21'!I34/F$5","v":76.870093490949571},{"$f":"'Calc - Opex FY22'!I34/G$5","v":77.252755267021499},{"$f":"'Calc - Opex FY23'!I34/H$5","v":77.726396409020808},{"$f":"'Calc - Opex FY24'!I34/I$5","v":78.151369470664008},null,76.913658560846756,76.913658560846756,76.913658560846756,76.913658560846756,76.913658560846756,null,459.83466858412874,461.22056094569746,463.51653160212902,0,0,1293.2880302563783,null,461.48195136508053,461.48195136508053,461.48195136508053,0,0,1293.2880302563783,null,0,0]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!R32","v":3091},{"$f":"'Input - Inventory'!S32","v":1719},{"$f":"'Input - Inventory'!T32","v":348},{"$f":"'Input - Inventory'!U32","v":142.99999999999969},{"$f":"'Input - Inventory'!V32","v":142.99999999999969},null,{"$f":"'Calc - Opex FY20'!I35/E$5","v":40.549411203145432},{"$f":"'Calc - Opex FY21'!I35/F$5","v":40.668621500525177},{"$f":"'Calc - Opex FY22'!I35/G$5","v":40.866113998729404},{"$f":"'Calc - Opex FY23'!I35/H$5","v":41.110561127329369},{"$f":"'Calc - Opex FY24'!I35/I$5","v":41.329890563561435},null,40.637702764259501,40.637702764259501,40.637702764259501,40.637702764259501,40.637702764259501,null,125338.23002892252,69909.360359402781,14221.407671557832,5878.8102412080871,5910.1743505892719,209337.30355154123,null,125611.13924432611,69856.211051762089,14141.920561962306,5811.1914952890957,5811.1914952890957,209337.30355154123,null,0,0]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!R33","v":10054},{"$f":"'Input - Inventory'!S33","v":5078},{"$f":"'Input - Inventory'!T33","v":101},{"$f":"'Input - Inventory'!U33","v":101},{"$f":"'Input - Inventory'!V33","v":101},null,{"$f":"'Calc - Opex FY20'!I36/E$5","v":54.949398846495249},{"$f":"'Calc - Opex FY21'!I36/F$5","v":55.128214292564856},{"$f":"'Calc - Opex FY22'!I36/G$5","v":55.424453039871203},{"$f":"'Calc - Opex FY23'!I36/H$5","v":55.791123732771148},{"$f":"'Calc - Opex FY24'!I36/I$5","v":56.12011788711925},null,55.02173907756822,55.02173907756822,55.02173907756822,55.02173907756822,55.02173907756822,null,552461.25600266329,279941.07217764435,5597.8697570269915,5634.9034970098855,5668.1319065990447,810005.9688368435,null,553188.56468587089,279400.39103589143,5557.1956468343906,5557.1956468343906,5557.1956468343906,810005.96883684373,null,0,0]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!R34","v":3724},{"$f":"'Input - Inventory'!S34","v":1957},{"$f":"'Input - Inventory'!T34","v":190},{"$f":"'Input - Inventory'!U34","v":0},{"$f":"'Input - Inventory'!V34","v":0},null,{"$f":"'Calc - Opex FY20'!I37/E$5","v":54.949398846495249},{"$f":"'Calc - Opex FY21'!I37/F$5","v":55.128214292564856},{"$f":"'Calc - Opex FY22'!I37/G$5","v":55.424453039871203},{"$f":"'Calc - Opex FY23'!I37/H$5","v":55.791123732771148},{"$f":"'Calc - Opex FY24'!I37/I$5","v":56.12011788711925},null,55.022327826700653,55.022327826700653,55.022327826700653,55.022327826700653,55.022327826700653,null,204631.56130434832,107885.91537054942,10530.646077575528,0,0,307986.44112181186,null,204903.14882663323,107678.69555685318,10454.242287073124,0,0,307986.44112181186,null,0,0]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!R35","v":41952},{"$f":"'Input - Inventory'!S35","v":41752},{"$f":"'Input - Inventory'!T35","v":41552},{"$f":"'Input - Inventory'!U35","v":41152},{"$f":"'Input - Inventory'!V35","v":40952},null,{"$f":"'Calc - Opex FY20'!I38/E$5","v":35.948297242992979},{"$f":"'Calc - Opex FY21'!I38/F$5","v":36.050293139257008},{"$f":"'Calc - Opex FY22'!I38/G$5","v":36.219267001436023},{"$f":"'Calc - Opex FY23'!I38/H$5","v":36.428415074368885},{"$f":"'Calc - Opex FY24'!I38/I$5","v":36.616072541192523},null,36.238606013829589,36.238606013829589,36.238606013829589,36.238606013829589,36.238606013829589,null,1508102.9659380415,1505171.8391502586,1504982.9824436696,1499102.1371404284,1499501.4027069162,6791507.2607839722,null,1520281.9994921789,1513034.2782894131,1505786.557086647,1491291.1146811151,1484043.3934783493,6791507.2607839722,null,0,0]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!R36","v":6357},{"$f":"'Input - Inventory'!S36","v":3248},{"$f":"'Input - Inventory'!T36","v":138},{"$f":"'Input - Inventory'!U36","v":0},{"$f":"'Input - Inventory'!V36","v":0},null,{"$f":"'Calc - Opex FY20'!I39/E$5","v":40.69560491113873},{"$f":"'Calc - Opex FY21'!I39/F$5","v":40.814815208518475},{"$f":"'Calc - Opex FY22'!I39/G$5","v":41.012307706722702},{"$f":"'Calc - Opex FY23'!I39/H$5","v":41.256754835322667},{"$f":"'Calc - Opex FY24'!I39/I$5","v":41.476084271554733},null,{"$f":"IFERROR(NPV($E$8,W40:AA40)/NPV($E$8,E40:I40),0)","v":40.738720809406658},40.738720809406658,40.738720809406658,40.738720809406658,40.738720809406658,null,258701.9604201089,132566.519797268,5659.6984635277331,0,0,378887.42559806228,null,258976.04818539813,132319.36518895283,5621.9434716981186,0,0,378887.42559806223,null,0,0]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!R37","v":47982},{"$f":"'Input - Inventory'!S37","v":25736},{"$f":"'Input - Inventory'!T37","v":3490},{"$f":"'Input - Inventory'!U37","v":162},{"$f":"'Input - Inventory'!V37","v":162},null,{"$f":"'Calc - Opex FY20'!I40/E$5","v":38.545129317261498},{"$f":"'Calc - Opex FY21'!I40/F$5","v":38.658058684504425},{"$f":"'Calc - Opex FY22'!I40/G$5","v":38.845145734429195},{"$f":"'Calc - Opex FY23'!I40/H$5","v":39.076713477853311},{"$f":"'Calc - Opex FY24'!I40/I$5","v":39.28448692524718},null,38.59707281191146,38.59707281191146,38.59707281191146,38.59707281191146,38.59707281191146,null,1849472.3949008412,994903.79830440588,135569.55861315789,6330.4275834122363,6364.0868818900435,2849442.6790354196,null,1851964.7476611356,993334.26588735334,134703.78411357099,6252.7257955296564,6252.7257955296564,2849442.6790354191,null,0,0]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!R38","v":16},{"$f":"'Input - Inventory'!S38","v":16},{"$f":"'Input - Inventory'!T38","v":13},{"$f":"'Input - Inventory'!U38","v":10},{"$f":"'Input - Inventory'!V38","v":8},null,{"$f":"'Calc - Opex FY20'!I41/E$5","v":48.804121247621346},{"$f":"'Calc - Opex FY21'!I41/F$5","v":48.958109287795644},{"$f":"'Calc - Opex FY22'!I41/G$5","v":49.213217138510252},{"$f":"'Calc - Opex FY23'!I41/H$5","v":49.528977899843127},{"$f":"'Calc - Opex FY24'!I41/I$5","v":49.812293274271937},null,49.155136784944752,49.155136784944752,49.155136784944752,49.155136784944752,49.155136784944752,null,780.86593996194154,783.3297486047303,639.77182280063323,495.2897789984313,398.4983461941755,2830.987473842968,null,786.48218855911603,786.48218855911603,639.01677820428176,491.5513678494475,393.24109427955801,2830.9874738429676,null,0,0]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!R39","v":26},{"$f":"'Input - Inventory'!S39","v":22},{"$f":"'Input - Inventory'!T39","v":18},{"$f":"'Input - Inventory'!U39","v":9},{"$f":"'Input - Inventory'!V39","v":5},null,{"$f":"'Calc - Opex FY20'!I42/E$5","v":54.666984531996782},{"$f":"'Calc - Opex FY21'!I42/F$5","v":54.828178479626999},{"$f":"'Calc - Opex FY22'!I42/G$5","v":55.095224163704842},{"$f":"'Calc - Opex FY23'!I42/H$5","v":55.425761025972569},{"$f":"'Calc - Opex FY24'!I42/I$5","v":55.722334211635697},null,54.946390366398781,54.946390366398781,54.946390366398781,54.946390366398781,54.946390366398781,null,1421.3415978319163,1206.2199265517941,991.71403494668721,498.83184923375313,278.6116710581785,4064.4341070779287,null,1428.6061495263682,1208.8205880607732,989.03502659517801,494.51751329758901,274.73195183199391,4064.4341070779296,null,0,0]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!R40","v":6},{"$f":"'Input - Inventory'!S40","v":0},{"$f":"'Input - Inventory'!T40","v":0},{"$f":"'Input - Inventory'!U40","v":0},{"$f":"'Input - Inventory'!V40","v":0},null,{"$f":"'Calc - Opex FY20'!I43/E$5","v":68.439131929074847},{"$f":"'Calc - Opex FY21'!I43/F$5","v":68.600325876705057},{"$f":"'Calc - Opex FY22'!I43/G$5","v":68.867371560782885},{"$f":"'Calc - Opex FY23'!I43/H$5","v":69.197908423050634},{"$f":"'Calc - Opex FY24'!I43/I$5","v":69.494481608713755},null,68.439131929074847,68.439131929074847,68.439131929074847,68.439131929074847,68.439131929074847,null,410.63479157444908,0,0,0,0,396.80805149503823,null,410.63479157444908,0,0,0,0,396.80805149503823,null,0,0]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!R41","v":4},{"$f":"'Input - Inventory'!S41","v":4},{"$f":"'Input - Inventory'!T41","v":4},{"$f":"'Input - Inventory'!U41","v":0},{"$f":"'Input - Inventory'!V41","v":0},null,{"$f":"'Calc - Opex FY20'!I44/E$5","v":54.666984531996782},{"$f":"'Calc - Opex FY21'!I44/F$5","v":54.828178479626999},{"$f":"'Calc - Opex FY22'!I44/G$5","v":55.095224163704842},{"$f":"'Calc - Opex FY23'!I44/H$5","v":55.425761025972569},{"$f":"'Calc - Opex FY24'!I44/I$5","v":55.722334211635697},null,54.858580951522725,54.858580951522725,54.858580951522725,54.858580951522725,54.858580951522725,null,218.66793812798713,219.312713918508,220.38089665481937,0,0,614.95749414761099,null,219.4343238060909,219.4343238060909,219.4343238060909,0,0,614.95749414761099,null,0,0]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!R42","v":53},{"$f":"'Input - Inventory'!S42","v":50},{"$f":"'Input - Inventory'!T42","v":46},{"$f":"'Input - Inventory'!U42","v":38},{"$f":"'Input - Inventory'!V42","v":35},null,{"$f":"'Calc - Opex FY20'!I45/E$5","v":52.172498280122731},{"$f":"'Calc - Opex FY21'!I45/F$5","v":52.333692227752955},{"$f":"'Calc - Opex FY22'!I45/G$5","v":52.600737911830791},{"$f":"'Calc - Opex FY23'!I45/H$5","v":52.931274774098526},{"$f":"'Calc - Opex FY24'!I45/I$5","v":53.227847959761661},null,52.57621648384233,{"$f":"Q46","v":52.57621648384233},52.57621648384233,52.57621648384233,52.57621648384233,null,2765.1424088465046,2616.6846113876477,2419.6339439442163,2011.388441415744,1862.9746785916582,10622.433719558514,null,2786.5394736436433,2628.8108241921163,2418.5059582567474,1997.8962263860085,1840.1675769344815,10622.433719558514,null,0,0]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!R43","v":120},{"$f":"'Input - Inventory'!S43","v":113},{"$f":"'Input - Inventory'!T43","v":105},{"$f":"'Input - Inventory'!U43","v":90},{"$f":"'Input - Inventory'!V43","v":82},null,{"$f":"'Calc - Opex FY20'!I46/E$5","v":52.091770569706107},{"$f":"'Calc - Opex FY21'!I46/F$5","v":52.252964517336324},{"$f":"'Calc - Opex FY22'!I46/G$5","v":52.520010201414159},{"$f":"'Calc - Opex FY23'!I46/H$5","v":52.85054706368188},{"$f":"'Calc - Opex FY24'!I46/I$5","v":53.147120249345015},null,52.501536762792014,52.501536762792014,52.501536762792014,52.501536762792014,52.501536762792014,null,6251.0124683647327,5904.584990459005,5514.6010711484869,4756.5492357313688,4358.0638604462911,24349.933711436566,null,6300.1844115350414,5932.6736541954979,5512.6613600931614,4725.1383086512815,4305.126014548945,24349.933711436566,null,0,0]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!R44","v":289},{"$f":"'Input - Inventory'!S44","v":287},{"$f":"'Input - Inventory'!T44","v":285},{"$f":"'Input - Inventory'!U44","v":281},{"$f":"'Input - Inventory'!V44","v":279},null,{"$f":"'Calc - Opex FY20'!I47/E$5","v":41.745647703790205},{"$f":"'Calc - Opex FY21'!I47/F$5","v":41.85311033554369},{"$f":"'Calc - Opex FY22'!I47/G$5","v":42.031140791595583},{"$f":"'Calc - Opex FY23'!I47/H$5","v":42.251498699774068},{"$f":"'Calc - Opex FY24'!I47/I$5","v":42.449214156882817},null,42.050474392251381,42.050474392251381,42.050474392251381,42.050474392251381,42.050474392251381,null,12064.49218639537,12011.84266630104,11978.875125604742,11872.671134636514,11843.330749770306,54015.715618124646,null,12152.58709936065,12068.486150576146,11984.385201791643,11816.183304222639,11732.082355438135,54015.715618124646,null,0,0]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!R45","v":393},{"$f":"'Input - Inventory'!S45","v":390},{"$f":"'Input - Inventory'!T45","v":387},{"$f":"'Input - Inventory'!U45","v":381},{"$f":"'Input - Inventory'!V45","v":378},null,{"$f":"'Calc - Opex FY20'!I48/E$5","v":59.303924719408485},{"$f":"'Calc - Opex FY21'!I48/F$5","v":59.411387351161956},{"$f":"'Calc - Opex FY22'!I48/G$5","v":59.589417807213849},{"$f":"'Calc - Opex FY23'!I48/H$5","v":59.809775715392348},{"$f":"'Calc - Opex FY24'!I48/I$5","v":60.007491172501084},null,59.608403953335063,59.608403953335063,59.608403953335063,59.608403953335063,59.608403953335063,null,23306.442414727535,23170.441066953164,23061.10469139176,22787.524547564484,22682.831663205408,103949.73297881252,null,23426.102753660682,23247.277541800675,23068.452329940668,22710.801906220659,22531.976694360656,103949.73297881255,null,0,0]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!R46","v":1424},{"$f":"'Input - Inventory'!S46","v":1424},{"$f":"'Input - Inventory'!T46","v":1329},{"$f":"'Input - Inventory'!U46","v":1234},{"$f":"'Input - Inventory'!V46","v":1138},null,{"$f":"'Calc - Opex FY20'!I49/E$5","v":64.11616710557108},{"$f":"'Calc - Opex FY21'!I49/F$5","v":64.32130349168726},{"$f":"'Calc - Opex FY22'!I49/G$5","v":64.661147433503942},{"$f":"'Calc - Opex FY23'!I49/H$5","v":65.081790630104123},{"$f":"'Calc - Opex FY24'!I49/I$5","v":65.459211447822781},null,64.663848998508115,64.663848998508115,64.663848998508115,64.663848998508115,64.663848998508115,null,91301.421958333216,91593.536172162654,85934.664939126742,80310.929637548485,74492.582627622323,384095.39916567795,null,92081.320973875554,92081.320973875554,85938.255319017291,79795.189664159014,73587.460160302231,384095.39916567795,null,0,0]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!R47","v":49},{"$f":"'Input - Inventory'!S47","v":49},{"$f":"'Input - Inventory'!T47","v":40},{"$f":"'Input - Inventory'!U47","v":31},{"$f":"'Input - Inventory'!V47","v":23},null,{"$f":"'Calc - Opex FY20'!I50/E$5","v":70.507940817253569},{"$f":"'Calc - Opex FY21'!I50/F$5","v":70.713077203369735},{"$f":"'Calc - Opex FY22'!I50/G$5","v":71.052921145186403},{"$f":"'Calc - Opex FY23'!I50/H$5","v":71.473564341786613},{"$f":"'Calc - Opex FY24'!I50/I$5","v":71.850985159505242},null,70.97025009065905,70.97025009065905,70.97025009065905,70.97025009065905,70.97025009065905,null,3454.889100045425,3464.9407829651173,2842.1168458074562,2215.680494595385,1652.5726586686205,12463.125650623218,null,3477.5422544422936,3477.5422544422936,2838.8100036263622,2200.0777528104304,1632.3157520851582,12463.125650623217,null,0,0]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!R48","v":19878},{"$f":"'Input - Inventory'!S48","v":19678},{"$f":"'Input - Inventory'!T48","v":19478},{"$f":"'Input - Inventory'!U48","v":19278},{"$f":"'Input - Inventory'!V48","v":19078},null,{"$f":"'Calc - Opex FY20'!I51/E$5","v":60.944408427776686},{"$f":"'Calc - Opex FY21'!I51/F$5","v":61.149544813892852},{"$f":"'Calc - Opex FY22'!I51/G$5","v":61.489388755709534},{"$f":"'Calc - Opex FY23'!I51/H$5","v":61.910031952309744},{"$f":"'Calc - Opex FY24'!I51/I$5","v":62.287452770028374},null,61.525585337979102,61.525585337979102,61.525585337979102,61.525585337979102,61.525585337979102,null,1211452.950727345,1203300.7428477835,1197690.3141837104,1193501.5959766272,1188320.0239466012,5417000.8832727578,null,1223005.5853483486,1210700.4682807527,1198395.3512131569,1186090.2341455612,1173785.1170779653,5417000.8832727578,null,0,0]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!R49","v":2615},{"$f":"'Input - Inventory'!S49","v":2615},{"$f":"'Input - Inventory'!T49","v":2615},{"$f":"'Input - Inventory'!U49","v":2615},{"$f":"'Input - Inventory'!V49","v":2615},null,{"$f":"'Calc - Opex FY20'!I52/E$5","v":60.944408427776686},{"$f":"'Calc - Opex FY21'!I52/F$5","v":61.149544813892852},{"$f":"'Calc - Opex FY22'!I52/G$5","v":61.489388755709534},{"$f":"'Calc - Opex FY23'!I52/H$5","v":61.910031952309744},{"$f":"'Calc - Opex FY24'!I52/I$5","v":62.287452770028374},null,61.532617364393232,61.532617364393232,61.532617364393232,61.532617364393232,61.532617364393232,null,159369.62803863603,159906.05968832981,160794.75159618043,161894.73355528997,162881.68899362421,726826.33861147659,null,160907.79440788832,160907.79440788832,160907.79440788832,160907.79440788832,160907.79440788832,726826.33861147671,null,0,0]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!R50","v":24760},{"$f":"'Input - Inventory'!S50","v":24560},{"$f":"'Input - Inventory'!T50","v":24360},{"$f":"'Input - Inventory'!U50","v":24160},{"$f":"'Input - Inventory'!V50","v":23960},null,{"$f":"'Calc - Opex FY20'!I53/E$5","v":62.43596852521803},{"$f":"'Calc - Opex FY21'!I53/F$5","v":62.641104911334203},{"$f":"'Calc - Opex FY22'!I53/G$5","v":62.980948853150892},{"$f":"'Calc - Opex FY23'!I53/H$5","v":63.401592049751095},{"$f":"'Calc - Opex FY24'!I53/I$5","v":63.779012867469731},null,63.01855393564297,63.01855393564297,63.01855393564297,63.01855393564297,63.01855393564297,null,1545914.5806843985,1538465.536622368,1534215.9140627556,1531782.4639219865,1528145.1483045747,6938144.7583617829,null,1560339.3954465198,1547735.6846593914,1535131.9738722628,1522528.2630851341,1509924.5522980057,6938144.7583617829,null,0,0]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!R51","v":3296},{"$f":"'Input - Inventory'!S51","v":3286},{"$f":"'Input - Inventory'!T51","v":3276},{"$f":"'Input - Inventory'!U51","v":3266},{"$f":"'Input - Inventory'!V51","v":3256},null,{"$f":"'Calc - Opex FY20'!I54/E$5","v":62.43596852521803},{"$f":"'Calc - Opex FY21'!I54/F$5","v":62.641104911334203},{"$f":"'Calc - Opex FY22'!I54/G$5","v":62.980948853150892},{"$f":"'Calc - Opex FY23'!I54/H$5","v":63.401592049751095},{"$f":"'Calc - Opex FY24'!I54/I$5","v":63.779012867469731},null,63.022085925449964,63.022085925449964,63.022085925449964,63.022085925449964,63.022085925449964,null,205788.95225911864,205838.6707386442,206325.58844292231,207069.59963448707,207664.46589648144,932783.80970687466,null,207720.79521028307,207090.57435102857,206460.35349177409,205830.13263251958,205199.91177326508,932783.80970687454,null,0,0]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!R52","v":2112},{"$f":"'Input - Inventory'!S52","v":2102},{"$f":"'Input - Inventory'!T52","v":2092},{"$f":"'Input - Inventory'!U52","v":2072},{"$f":"'Input - Inventory'!V52","v":2062},null,{"$f":"'Calc - Opex FY20'!I55/E$5","v":63.094009744677457},{"$f":"'Calc - Opex FY21'!I55/F$5","v":63.299146130793602},{"$f":"'Calc - Opex FY22'!I55/G$5","v":63.638990072610305},{"$f":"'Calc - Opex FY23'!I55/H$5","v":64.059633269210494},{"$f":"'Calc - Opex FY24'!I55/I$5","v":64.437054086929152},null,63.677914992886734,63.677914992886734,63.677914992886734,63.677914992886734,63.677914992886734,null,133254.5485807588,133054.80516692816,133132.76723190077,132731.56013380413,132869.20552724792,600838.49815846037,null,134487.75646497679,133850.9773150479,133214.19816511904,131940.6398652613,131303.86071533244,600838.49815846048,null,0,0]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!R53","v":332},{"$f":"'Input - Inventory'!S53","v":332},{"$f":"'Input - Inventory'!T53","v":332},{"$f":"'Input - Inventory'!U53","v":332},{"$f":"'Input - Inventory'!V53","v":332},null,{"$f":"'Calc - Opex FY20'!I56/E$5","v":85.993674988456803},{"$f":"'Calc - Opex FY21'!I56/F$5","v":85.646305476161061},{"$f":"'Calc - Opex FY22'!I56/G$5","v":85.446723911957605},{"$f":"'Calc - Opex FY23'!I56/H$5","v":85.340712321013569},{"$f":"'Calc - Opex FY24'!I56/I$5","v":85.203946727174312},null,85.539239940307525,85.539239940307525,85.539239940307525,85.539239940307525,85.539239940307525,null,28549.900096167657,28434.573418085471,28368.312338769923,28333.116490576504,28287.710313421871,128279.43711696476,null,28399.027660182099,28399.027660182099,28399.027660182099,28399.027660182099,28399.027660182099,128279.43711696476,null,0,0]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!R54","v":459},{"$f":"'Input - Inventory'!S54","v":453},{"$f":"'Input - Inventory'!T54","v":447},{"$f":"'Input - Inventory'!U54","v":435},{"$f":"'Input - Inventory'!V54","v":429},null,{"$f":"'Calc - Opex FY20'!I57/E$5","v":46.605872741690838},{"$f":"'Calc - Opex FY21'!I57/F$5","v":46.742630332434949},{"$f":"'Calc - Opex FY22'!I57/G$5","v":46.969192960312746},{"$f":"'Calc - Opex FY23'!I57/H$5","v":47.249621758046217},{"$f":"'Calc - Opex FY24'!I57/I$5","v":47.501235636525308},null,46.989933620181354,46.989933620181354,46.989933620181354,46.989933620181354,46.989933620181354,null,21392.095588436096,21174.411540593032,20995.229253259797,20553.585464750104,20378.030088069358,94481.880843929772,null,21568.379531663242,21286.439929942153,21004.500328221064,20440.621124778889,20158.681523057799,94481.880843929786,null,0,0]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!R55","v":1},{"$f":"'Input - Inventory'!S55","v":1},{"$f":"'Input - Inventory'!T55","v":1},{"$f":"'Input - Inventory'!U55","v":1},{"$f":"'Input - Inventory'!V55","v":1},null,{"$f":"'Calc - Opex FY20'!I58/E$5","v":70.507940817253569},{"$f":"'Calc - Opex FY21'!I58/F$5","v":70.713077203369735},{"$f":"'Calc - Opex FY22'!I58/G$5","v":71.052921145186403},{"$f":"'Calc - Opex FY23'!I58/H$5","v":71.473564341786613},{"$f":"'Calc - Opex FY24'!I58/I$5","v":71.850985159505242},null,71.096149753870137,71.096149753870137,71.096149753870137,71.096149753870137,71.096149753870137,null,70.507940817253569,70.713077203369735,71.052921145186403,71.473564341786613,71.850985159505242,321.1438849505812,null,71.096149753870137,71.096149753870137,71.096149753870137,71.096149753870137,71.096149753870137,321.14388495058125,null,0,0]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!R56","v":1985},{"$f":"'Input - Inventory'!S56","v":1965},{"$f":"'Input - Inventory'!T56","v":1945},{"$f":"'Input - Inventory'!U56","v":1905},{"$f":"'Input - Inventory'!V56","v":1885},null,{"$f":"'Calc - Opex FY20'!I59/E$5","v":44.956382751579241},{"$f":"'Calc - Opex FY21'!I59/F$5","v":45.093140342323338},{"$f":"'Calc - Opex FY22'!I59/G$5","v":45.319702970201142},{"$f":"'Calc - Opex FY23'!I59/H$5","v":45.600131767934606},{"$f":"'Calc - Opex FY24'!I59/I$5","v":45.851745646413697},null,45.342339503710718,45.342339503710718,45.342339503710718,45.342339503710718,45.342339503710718,null,89238.419761884797,88608.020772665361,88146.822277041225,86868.25101791542,86430.540543489813,397086.87964124599,null,90004.543914865775,89097.697124791564,88190.850334717354,86377.156754568918,85470.309964494707,397086.87964124599,null,0,0]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!R57","v":30},{"$f":"'Input - Inventory'!S57","v":30},{"$f":"'Input - Inventory'!T57","v":30},{"$f":"'Input - Inventory'!U57","v":30},{"$f":"'Input - Inventory'!V57","v":30},null,{"$f":"'Calc - Opex FY20'!I60/E$5","v":89.366964917437059},{"$f":"'Calc - Opex FY21'!I60/F$5","v":89.678418191930561},{"$f":"'Calc - Opex FY22'!I60/G$5","v":90.19439446751754},{"$f":"'Calc - Opex FY23'!I60/H$5","v":90.833046163859507},{"$f":"'Calc - Opex FY24'!I60/I$5","v":91.406074439174475},null,90.260027347092162,90.260027347092162,90.260027347092162,90.260027347092162,90.260027347092162,null,2681.0089475231116,2690.3525457579167,2705.8318340255264,2724.9913849157851,2742.1822331752342,12231.234436044688,null,2707.800820412765,2707.800820412765,2707.800820412765,2707.800820412765,2707.800820412765,12231.234436044688,null,0,0]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!R58","v":4},{"$f":"'Input - Inventory'!S58","v":4},{"$f":"'Input - Inventory'!T58","v":4},{"$f":"'Input - Inventory'!U58","v":4},{"$f":"'Input - Inventory'!V58","v":4},null,{"$f":"'Calc - Opex FY20'!I61/E$5","v":90.67417585212209},{"$f":"'Calc - Opex FY21'!I61/F$5","v":90.985629126615606},{"$f":"'Calc - Opex FY22'!I61/G$5","v":91.501605402202586},{"$f":"'Calc - Opex FY23'!I61/H$5","v":92.140257098544538},{"$f":"'Calc - Opex FY24'!I61/I$5","v":92.713285373859492},null,91.567238281777207,{"$f":"Q62","v":91.567238281777207},91.567238281777207,91.567238281777207,91.567238281777207,null,362.69670340848836,363.94251650646243,366.00642160881034,368.56102839417815,370.85314149543797,1654.450134799587,null,366.26895312710883,366.26895312710883,366.26895312710883,366.26895312710883,366.26895312710883,1654.4501347995872,null,0,0]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!R59","v":6},{"$f":"'Input - Inventory'!S59","v":6},{"$f":"'Input - Inventory'!T59","v":6},{"$f":"'Input - Inventory'!U59","v":6},{"$f":"'Input - Inventory'!V59","v":6},null,{"$f":"'Calc - Opex FY20'!I62/E$5","v":138.70255278465277},{"$f":"'Calc - Opex FY21'!I62/F$5","v":139.20630041932546},{"$f":"'Calc - Opex FY22'!I62/G$5","v":140.04084559723964},{"$f":"'Calc - Opex FY23'!I62/H$5","v":141.07380722506366},{"$f":"'Calc - Opex FY24'!I62/I$5","v":142.00062887675412},null,140.14700087172258,140.14700087172258,140.14700087172258,140.14700087172258,140.14700087172258,null,832.2153167079166,835.23780251595281,840.24507358343783,846.44284335038196,852.00377326052467,3798.2944910459801,null,840.88200523033549,840.88200523033549,840.88200523033549,840.88200523033549,840.88200523033549,3798.2944910459792,null,0,0]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!R60","v":2},{"$f":"'Input - Inventory'!S60","v":2},{"$f":"'Input - Inventory'!T60","v":2},{"$f":"'Input - Inventory'!U60","v":2},{"$f":"'Input - Inventory'!V60","v":2},null,{"$f":"'Calc - Opex FY20'!I63/E$5","v":170.36541205992702},{"$f":"'Calc - Opex FY21'!I63/F$5","v":170.86915969459974},{"$f":"'Calc - Opex FY22'!I63/G$5","v":171.7037048725139},{"$f":"'Calc - Opex FY23'!I63/H$5","v":172.73666650033792},{"$f":"'Calc - Opex FY24'!I63/I$5","v":173.66348815202838},null,171.80986014699687,171.80986014699687,171.80986014699687,171.80986014699687,171.80986014699687,null,340.73082411985405,341.73831938919949,343.40740974502779,345.47333300067584,347.32697630405676,1552.1427292880683,null,343.61972029399374,343.61972029399374,343.61972029399374,343.61972029399374,343.61972029399374,1552.1427292880685,null,0,0]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!R61","v":4},{"$f":"'Input - Inventory'!S61","v":4},{"$f":"'Input - Inventory'!T61","v":4},{"$f":"'Input - Inventory'!U61","v":4},{"$f":"'Input - Inventory'!V61","v":4},null,{"$f":"'Calc - Opex FY20'!I64/E$5","v":41.456324587291284},{"$f":"'Calc - Opex FY21'!I64/F$5","v":41.587049923255179},{"$f":"'Calc - Opex FY22'!I64/G$5","v":41.803619076638434},{"$f":"'Calc - Opex FY23'!I64/H$5","v":42.071678411394117},{"$f":"'Calc - Opex FY24'!I64/I$5","v":42.312193827162893},null,41.831166965632768,41.831166965632768,41.831166965632768,41.831166965632768,41.831166965632768,null,165.82529834916514,166.34819969302072,167.21447630655373,168.28671364557647,169.24877530865157,755.81158855249828,null,167.32466786253107,167.32466786253107,167.32466786253107,167.32466786253107,167.32466786253107,755.81158855249828,null,0,0]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!R62","v":123},{"$f":"'Input - Inventory'!S62","v":0},{"$f":"'Input - Inventory'!T62","v":0},{"$f":"'Input - Inventory'!U62","v":0},{"$f":"'Input - Inventory'!V62","v":0},null,{"$f":"'Calc - Opex FY20'!I65/E$5","v":66.259558402600348},{"$f":"'Calc - Opex FY21'!I65/F$5","v":66.504270989195234},{"$f":"'Calc - Opex FY22'!I65/G$5","v":66.909679759502168},{"$f":"'Calc - Opex FY23'!I65/H$5","v":67.411476084486068},{"$f":"'Calc - Opex FY24'!I65/I$5","v":67.86171129768897},null,66.259558402600348,66.259558402600348,66.259558402600348,66.259558402600348,66.259558402600348,null,8149.925683519843,0,0,0,0,7875.5044547182561,null,8149.925683519843,0,0,0,0,7875.5044547182561,null,0,0]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!R63","v":48},{"$f":"'Input - Inventory'!S63","v":0},{"$f":"'Input - Inventory'!T63","v":0},{"$f":"'Input - Inventory'!U63","v":0},{"$f":"'Input - Inventory'!V63","v":0},null,{"$f":"'Calc - Opex FY20'!I66/E$5","v":41.542619726012525},{"$f":"'Calc - Opex FY21'!I66/F$5","v":41.673345061976413},{"$f":"'Calc - Opex FY22'!I66/G$5","v":41.88991421535966},{"$f":"'Calc - Opex FY23'!I66/H$5","v":42.157973550115351},{"$f":"'Calc - Opex FY24'!I66/I$5","v":42.39848896588412},null,41.542619726012518,41.542619726012518,41.542619726012518,41.542619726012518,41.542619726012518,null,1994.0457468486011,0,0,0,0,1926.9029893087018,null,1994.0457468486009,0,0,0,0,1926.9029893087015,null,0,0]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!R64","v":222},{"$f":"'Input - Inventory'!S64","v":222},{"$f":"'Input - Inventory'!T64","v":202},{"$f":"'Input - Inventory'!U64","v":182},{"$f":"'Input - Inventory'!V64","v":162},null,{"$f":"'Calc - Opex FY20'!I67/E$5","v":42.064566129568355},{"$f":"'Calc - Opex FY21'!I67/F$5","v":42.195291465532243},{"$f":"'Calc - Opex FY22'!I67/G$5","v":42.411860618915497},{"$f":"'Calc - Opex FY23'!I67/H$5","v":42.679919953671188},{"$f":"'Calc - Opex FY24'!I67/I$5","v":42.920435369439957},null,42.403591256932685,42.403591256932685,42.403591256932685,42.403591256932685,42.403591256932685,null,9338.3336807641754,9367.3547053481579,8567.1958450209313,7767.7454315681562,6953.110529849273,38133.559454058326,null,9413.5972590390556,9413.5972590390556,8565.5254339004023,7717.4536087617489,6869.3817836230946,38133.559454058326,null,0,0]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!R65","v":4477},{"$f":"'Input - Inventory'!S65","v":0},{"$f":"'Input - Inventory'!T65","v":0},{"$f":"'Input - Inventory'!U65","v":0},{"$f":"'Input - Inventory'!V65","v":0},null,{"$f":"'Calc - Opex FY20'!I68/E$5","v":52.716702015832624},{"$f":"'Calc - Opex FY21'!I68/F$5","v":52.897325852327846},{"$f":"'Calc - Opex FY22'!I68/G$5","v":53.196560511486872},{"$f":"'Calc - Opex FY23'!I68/H$5","v":53.566939406250611},{"$f":"'Calc - Opex FY24'!I68/I$5","v":53.899260733345159},null,52.716702015832624,52.716702015832624,52.716702015832624,52.716702015832624,52.716702015832624,null,236012.67492488265,0,0,0,0,228065.74500420835,null,236012.67492488265,0,0,0,0,228065.74500420835,null,0,0]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!R66","v":7},{"$f":"'Input - Inventory'!S66","v":0},{"$f":"'Input - Inventory'!T66","v":0},{"$f":"'Input - Inventory'!U66","v":0},{"$f":"'Input - Inventory'!V66","v":0},null,{"$f":"'Calc - Opex FY20'!I69/E$5","v":42.064566129568355},{"$f":"'Calc - Opex FY21'!I69/F$5","v":42.195291465532243},{"$f":"'Calc - Opex FY22'!I69/G$5","v":42.411860618915497},{"$f":"'Calc - Opex FY23'!I69/H$5","v":42.679919953671188},{"$f":"'Calc - Opex FY24'!I69/I$5","v":42.920435369439957},null,42.064566129568355,42.064566129568355,42.064566129568355,42.064566129568355,42.064566129568355,null,294.45196290697851,0,0,0,0,284.53728728639368,null,294.45196290697851,0,0,0,0,284.53728728639368,null,0,0]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!R67","v":7},{"$f":"'Input - Inventory'!S67","v":0},{"$f":"'Input - Inventory'!T67","v":0},{"$f":"'Input - Inventory'!U67","v":0},{"$f":"'Input - Inventory'!V67","v":0},null,{"$f":"'Calc - Opex FY20'!I70/E$5","v":42.064566129568355},{"$f":"'Calc - Opex FY21'!I70/F$5","v":42.195291465532243},{"$f":"'Calc - Opex FY22'!I70/G$5","v":42.411860618915497},{"$f":"'Calc - Opex FY23'!I70/H$5","v":42.679919953671188},{"$f":"'Calc - Opex FY24'!I70/I$5","v":42.920435369439957},null,42.064566129568355,42.064566129568355,42.064566129568355,42.064566129568355,42.064566129568355,null,294.45196290697851,0,0,0,0,284.53728728639368,null,294.45196290697851,0,0,0,0,284.53728728639368,null,0,0]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!R68","v":6},{"$f":"'Input - Inventory'!S68","v":0},{"$f":"'Input - Inventory'!T68","v":0},{"$f":"'Input - Inventory'!U68","v":0},{"$f":"'Input - Inventory'!V68","v":0},null,{"$f":"'Calc - Opex FY20'!I71/E$5","v":41.908678137039679},{"$f":"'Calc - Opex FY21'!I71/F$5","v":42.039403473003567},{"$f":"'Calc - Opex FY22'!I71/G$5","v":42.255972626386821},{"$f":"'Calc - Opex FY23'!I71/H$5","v":42.524031961142512},{"$f":"'Calc - Opex FY24'!I71/I$5","v":42.764547376911281},null,41.908678137039672,41.908678137039672,41.908678137039672,41.908678137039672,41.908678137039672,null,251.45206882223806,0,0,0,0,242.98526944387882,null,251.45206882223803,0,0,0,0,242.98526944387879,null,0,0]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!R69","v":2},{"$f":"'Input - Inventory'!S69","v":2},{"$f":"'Input - Inventory'!T69","v":2},{"$f":"'Input - Inventory'!U69","v":2},{"$f":"'Input - Inventory'!V69","v":2},null,{"$f":"'Calc - Opex FY20'!I72/E$5","v":43.108458936680016},{"$f":"'Calc - Opex FY21'!I72/F$5","v":43.239184272643918},{"$f":"'Calc - Opex FY22'!I72/G$5","v":43.455753426027158},{"$f":"'Calc - Opex FY23'!I72/H$5","v":43.723812760782842},{"$f":"'Calc - Opex FY24'!I72/I$5","v":43.964328176551625},null,43.483301315021507,43.483301315021507,43.483301315021507,43.483301315021507,43.483301315021507,null,86.216917873360032,86.478368545287836,86.911506852054316,87.447625521565683,87.92865635310325,392.83129573476145,null,86.966602630043013,86.966602630043013,86.966602630043013,86.966602630043013,86.966602630043013,392.83129573476151,null,0,0]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!R70","v":0},{"$f":"'Input - Inventory'!S70","v":0},{"$f":"'Input - Inventory'!T70","v":0},{"$f":"'Input - Inventory'!U70","v":0},{"$f":"'Input - Inventory'!V70","v":0},null,{"$f":"'Calc - Opex FY20'!I73/E$5","v":61.069523443876527},{"$f":"'Calc - Opex FY21'!I73/F$5","v":61.265611447822366},{"$f":"'Calc - Opex FY22'!I73/G$5","v":61.590465177897244},{"$f":"'Calc - Opex FY23'!I73/H$5","v":61.992554180030758},{"$f":"'Calc - Opex FY24'!I73/I$5","v":62.35332730368394},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!R71","v":0},{"$f":"'Input - Inventory'!S71","v":0},{"$f":"'Input - Inventory'!T71","v":0},{"$f":"'Input - Inventory'!U71","v":0},{"$f":"'Input - Inventory'!V71","v":0},null,{"$f":"'Calc - Opex FY20'!I74/E$5","v":61.069523443876527},{"$f":"'Calc - Opex FY21'!I74/F$5","v":61.265611447822366},{"$f":"'Calc - Opex FY22'!I74/G$5","v":61.590465177897244},{"$f":"'Calc - Opex FY23'!I74/H$5","v":61.992554180030758},{"$f":"'Calc - Opex FY24'!I74/I$5","v":62.35332730368394},null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!R72","v":0},{"$f":"'Input - Inventory'!S72","v":0},{"$f":"'Input - Inventory'!T72","v":0},{"$f":"'Input - Inventory'!U72","v":0},{"$f":"'Input - Inventory'!V72","v":0},null,{"$f":"'Calc - Opex FY20'!I75/E$5","v":61.069523443876527},{"$f":"'Calc - Opex FY21'!I75/F$5","v":61.265611447822366},{"$f":"'Calc - Opex FY22'!I75/G$5","v":61.590465177897244},{"$f":"'Calc - Opex FY23'!I75/H$5","v":61.992554180030758},{"$f":"'Calc - Opex FY24'!I75/I$5","v":62.35332730368394},null,0,0,0,0,0,null,0,0,0,0,{"$f":"I76*O76","v":0},0,null,0,0,0,0,{"$f":"I76*U76","v":0},0,null,0,0]
[]
[null,null,null,null,{"$f":"SUM(E13:E76)","v":503817.66666666663},{"$f":"SUM(F13:F76)","v":503819},503824,503832,503840,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W13:W76)","v":13895920.977828693},{"$f":"SUM(X13:X76)","v":13178355.318590943},12608720.608022328,12572279.922781525,12597525.168533331,58688617.348462544,null,{"$f":"SUM(AD13:AD76)","v":13960581.627023377},{"$f":"SUM(AE13:AE76)","v":13222133.240394518},12617724.090977926,12530174.899237245,12508784.806094866,58688617.348462559,null,{"$f":"SUM(AK13:AK76)","v":0},0]

{"sheet":"Calc - Opex FY18","index":6,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14050427.542084461},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":1014087.0826062902},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":541219.30151815526},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":20608.407906089658},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":36067.103274664441},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":72968.57262542173},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":152271.55328494657},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":128317.25378771087},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1965539.2750032786},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":89215.869036863849},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":84935.657057189863},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":174151.52609405364},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1748454.6758229642},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":743487.90907819965},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1220934.1922284705},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3712876.7771296324},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":58207.351245414022},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":58191.485266018601},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":123039.09326444776},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":239437.9297758803},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1392570.098597869},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2728792.0422716849},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2398162.4831339442},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1438897.4100781134}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.1398917768954723},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":1.2394749239653191E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.26425365107279902},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7041326967361329E-2},null,null,null,{"$f":"BJ4/$K4","v":9.9112293517530453E-2},null,{"$f":"BL4/$K4","v":0.19421416423794127},null,null,null,{"$f":"BP4/$K4","v":0.17068252734309058},null,null,null,{"$f":"BT4/$K4","v":0.10240951072615152}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":101.57187119630838},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":58505.397809073627},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,{"$f":"IF($D12=\"Lamp\",$G12*INDIRECT(\"Price\" & $B12 & RIGHT($B$2,4)),0)","v":0},{"$f":"MAX(N12,P12)","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":0},{"$f":"R12","v":0},{"$f":"IF($D12=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":0},{"$f":"T12","v":0},{"$f":"IF($D12=\"Lamp\",IF($C12=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(C12=\"SON1x400 AR\",SON400ARMiscFailure,V12+Z12)","v":0},{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":74.362331106161832},null,0.22869055685935027,74.362331106161832,{"$f":"BO12*BN12","v":17.005962910027534},null,0.11167525113592533,91.368294016189367,{"$f":"BS12*BR12","v":10.20357718011901}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,{"$f":"AC13+AM13+AX13+BF13+BJ13+BL13+BP13+BT13","v":0},{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,{"$f":"MAX(N13,P13)","v":0},0,{"$f":"R13","v":0},0,{"$f":"T13","v":0},{"$f":"IF($D13=\"Lamp\",IF($C13=\"SON1x400 AR\",INDIRECT(\"SON400ARMiscMaterials\" & RIGHT($B$2,4)),INDIRECT(\"PriceMisc\" & RIGHT($B$2,4))),0)","v":0},0,{"$f":"AE13*AF13+AG13*AH13+AI13*AJ13+AK13*AL13","v":0},null,0,{"$f":"BA13","v":0},0,0,{"$f":"BC13","v":0},0,0,{"$f":"BE13","v":0},0,{"$f":"AO13*AP13*AQ13+AR13*AS13*AT13+AU13*AV13*AW13","v":0},null,0,0,0,0,0,0,{"$f":"AZ13*BA13+BB13*BC13+BD13*BE13","v":0},null,0,{"$f":"AP13*AQ13+AS13*AT13+AV13*AW13","v":0},{"$f":"BH13*BI13","v":0},null,{"$f":"IF($D13=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C13,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,0,{"$f":"BO13*BN13","v":0},null,0.11167525113592533,0,{"$f":"BS13*BR13","v":0}]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,93.105194846128157,31792,2960000.3545481064,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,68.163746963668501,null,0.22869055685935027,68.163746963668501,15.588405250741197,null,0.11167525113592533,83.752152214409705,9.3530426317184485]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,33.852253134123885,20937,708764.62386915181,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,24.783755843033216,null,0.22869055685935027,24.783755843033216,5.6678109248094426,null,0.11167525113592533,30.451566767842657,3.4006863662812266]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,22.478351472237851,67,1506.0495486399359,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,{"$f":"MAX(N21,P21)","v":0.16666666666666666},49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,29.774874228637557,6,178.64924537182534,null,0,0,28.738834000999454,0.16666666666666666,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,21.798643954830904,4.9851440248089887,null,0.11167525113592533,26.783787979639893,2.9910862489976631]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,22.478351472237851,2793,62782.035661960319,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,22.478351472237851,0,0,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,22.478351472237851,0,0,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,29.774874228637557,14,416.84823920092583,null,0,0,28.738834000999454,0.16666666666666666,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,0,null,0.22869055685935027,21.798643954830904,4.9851440248089887,null,0.11167525113592533,26.783787979639893,2.9910862489976631]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,22.478351472237851,14394,323553.39109139162,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,22.478351472237851,3665,82383.158145751717,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,22.478351472237851,0,0,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,22.478351472237851,15545,349425.97363593738,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,29.774874228637557,0,0,null,0,0,28.738834000999454,0.16666666666666666,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,6.4183084967506465,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,10.175681520429885,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,0.11892641174817906,3.8165419077442246,null,0,null,0.22869055685935027,21.798643954830904,4.9851440248089887,null,0.11167525113592533,26.783787979639893,2.9910862489976631]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,22.478351472237851,0,0,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,22.478351472237851,17,382.13197502804348,null,24.671900800380119,0.16666666666666666,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,5.7404862966474237,null,0,0.16666666666666666,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,6.7837876802865908,null,0,0,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.71943161205863382,null,32.091625835189312,7.9284274498786028E-2,2.5443612718294828,null,0,null,0.22869055685935027,16.456747278669646,3.7635026992525584,null,0.11167525113592533,20.220249977922201,2.2581014943156505]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,67.810888455986074,6,406.86533073591647,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.08,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,25.71389323426612,null,27.8,0.08,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9434316120586344,null,32.091625835189312,0.30052641174817901,9.6443811594146016,null,0,null,0.22869055685935027,54.73359775375414,12.517056949221718,null,0.11167525113592533,67.250654702975851,7.5102337530102261]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,38.286488928502202,4462,170834.31359897682,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.0999999999999996,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.97494161205863383,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,0,null,0.22869055685935027,28.963575290133662,6.6236961617383852,null,0.11167525113592533,35.587271451872041,3.9742174766301561]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,52.202053845920219,15031,784649.07135802682,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.99498161205863389,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,0,null,0.22869055685935027,39.224586205396037,8.970292461889608,null,0.11167525113592533,48.194878667285643,5.3821751786345748]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,52.202053845920219,5491,286641.47766794794,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,5.0099999999999999E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,19.906486606219826,null,5.5,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.99498161205863389,null,32.091625835189312,0.23265341174817905,7.4662262391027996,null,0,null,0.22869055685935027,39.224586205396037,8.970292461889608,null,0.11167525113592533,48.194878667285643,5.3821751786345748]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,34.304645921376533,42152,1446009.4348778636,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,3.5299999999999998E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.354611626106749,null,3.1,3.5299999999999998E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.82886161205863385,null,32.091625835189312,0.1327049411654527,4.2587173183625193,null,0,null,0.22869055685935027,25.682349004387845,5.8733106952696366,null,0.11167525113592533,31.555659699657483,3.5239862217190474]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,38.342456747926441,9467,362988.03803261963,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,5.0099999999999999E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,13.270991070813217,null,5.45,5.0099999999999999E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.9924766120586338,null,32.091625835189312,0.15510227449878602,4.9774841594018664,null,0,null,0.22869055685935027,29.068610290133662,6.6477166743781071,null,0.11167525113592533,35.716326964511772,3.9886297834146736]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,36.706793953482396,70228,2577844.7257651617,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,4.4699999999999997E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,12.571771543690588,null,3.6,4.4699999999999997E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.88035161205863388,null,32.091625835189312,0.14693027449878601,4.7152313930766985,null,0,null,0.22869055685935027,27.532512996685863,6.296425728949389,null,0.11167525113592533,33.828938725635247,3.7778552278471458]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,45.794645585471841,16,732.71432936754945,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.08,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,17.142595489510747,null,3.6,0.08,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.007431612058634,null,32.091625835189312,0.20035094116545268,6.429587439609735,null,0,null,0.22869055685935027,34.844772989039058,7.9686705385009891,null,0.11167525113592533,42.813443527540045,4.7812020579317913]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,49.739176924599469,30,1492.175307737984,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,14.38,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2946316120586339,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22869055685935027,39.046772271000833,8.9296280942154169,null,0.11167525113592533,47.97640036521625,5.3577765593832245]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,54.724532564519059,13,711.41892333874773,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,48.5,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.6594316120586341,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22869055685935027,48.941572271000823,11.192475416227314,null,0.11167525113592533,60.134047687228147,6.7154848772909128]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,49.739176924599469,{"$f":"INDIRECT(J$10&$B44&RIGHT($B$2,4))","v":4},198.95670769839788,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,{"$f":"IF($D44=\"Lamp\",$G44*INDIRECT(\"Price\" & $B44 & RIGHT($B$2,4)),0)","v":0},0.25,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PriceVisor\" & RIGHT($B$2,4)),0)","v":49.719738430583497},7.1231372934535964E-3,{"$f":"IF($D44=\"Lamp\",INDIRECT(\"PricePECell\" & RIGHT($B$2,4)),0)","v":11.65},0,15,{"$f":"IF(C44=\"SON1x400 AR\",SON400ARMiscFailure,V44+Z44)","v":2.0967992987457707E-2},0.66868041784751286,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":85.562839833899986},3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,14.38,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2946316120586339,null,{"$f":"IF(AND($D44=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":32.091625835189312},0.20972641174817902,6.7304615335794127,null,0,null,0.22869055685935027,39.046772271000833,8.9296280942154169,null,0.11167525113592533,47.97640036521625,5.3577765593832245]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,48.83620219263279,57,2783.6635249800688,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8.1999999999999993,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.0474316120586338,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22869055685935027,37.254572271000825,8.5197688782120888,null,0.11167525113592533,45.774341149212923,5.1118610434198741]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,48.806979709397631,128,6247.2934028028967,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,17.944787377348003,null,8,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.039431612058634,null,32.091625835189312,0.20972641174817902,6.7304615335794127,null,0,null,0.22869055685935027,37.196572271000832,8.5065048259142468,null,0.11167525113592533,45.703077096915081,5.1039026124825488]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,37.133268439552104,291,10805.781115909662,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,14.5,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.2994316120586338,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,0,null,0.22869055685935027,29.839756000536855,6.8240704163099126,null,0.11167525113592533,36.663826416846767,4.0944420227053362]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,43.489158543201057,396,17221.70678310762,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.04,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,11.96319158489867,null,58,0.04,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,3.039431612058634,null,32.091625835189312,0.13981760783211936,4.4869743557196093,null,0,null,0.22869055685935027,42.454756000536861,9.7090017910906177,null,0.11167525113592533,52.163757791627475,5.8254007515735804]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,59.214210130327473,1424,84321.035225586325,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,13.23,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.5818450716293908,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,45.773106818611623,10.467877287530815,null,0.11167525113592533,56.240984106142434,6.2807260241850411]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,61.844304548072799,49,3030.3709228555672,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5316080426003609,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,50.365369789582587,11.518084463606739,null,0.11167525113592533,61.883454253189328,6.9108502948834643]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,57.909091211981654,19878,1151116.9151117713,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1105488272834669,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,43.494310574265697,9.9467381054423498,null,0.11167525113592533,53.441048679708047,5.968042532273607]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,57.909091211981654,2615,151432.27351933203,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,6,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1105488272834669,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,43.494310574265697,9.9467381054423498,null,0.11167525113592533,53.441048679708047,5.968042532273607]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,58.522840080913305,24760,1449025.5204034133,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3321819159108723,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,44.565943662893105,10.191810473229456,null,0.11167525113592533,54.757754136122557,6.1150859447907404]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,58.522840080913305,3306,193476.50930749939,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,9.4,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3321819159108723,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,44.565943662893105,10.191810473229456,null,0.11167525113592533,54.757754136122557,6.1150859447907404]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,58.793611640736081,2122,124760.04390164197,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.4299612197170806,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,45.038722966699311,10.299930635488474,null,0.11167525113592533,55.338653602187776,6.1799580385482988]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,82.2673428393839,332,27312.757822675456,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,140,0.125,17.854160523035649,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,10.9,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.4299612197170806,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,62.224203071887445,14.230087650639234,null,0.11167525113592533,76.454290722526679,8.5380521168572123]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,42.955896061346991,465,19974.491668526352,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,10.06,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.375204809585604,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,0,null,0.22869055685935027,33.289943256757176,7.6130956612039711,null,0.11167525113592533,40.903038917961155,4.5678571433858393]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,61.844304548072799,1,61.844304548072799,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,22.836644218533031,null,27.8,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.5316080426003609,null,32.091625835189312,0.26689909150824087,8.5652257804344192,null,0,null,0.22869055685935027,50.365369789582587,11.518084463606739,null,0.11167525113592533,61.883454253189328,6.9108502948834643]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,42.277162018057879,2005,84765.709846206053,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,6.518620253747219E-2,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,15.224429479022021,null,6.3,6.518620253747219E-2,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.1301046880447085,null,32.091625835189312,0.17793272767216062,5.7101505202896137,null,0,null,0.22869055685935027,32.104843135216285,7.3420744544747008,null,0.11167525113592533,39.44691758969099,4.4052444283668919]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,82.394915538772224,30,2471.8474661631667,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,9.4,0.12612316407368807,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.9049893543513017,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,0,null,0.22869055685935027,63.763528924657336,14.582116937097174,null,0.11167525113592533,78.345645861754505,8.7492696770177041]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,82.92775256986647,4,331.71101027946588,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.12612316407368807,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,34.672286837878254,null,10.9,0.12612316407368807,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.0941741004618337,null,32.091625835189312,0.40522599419545086,13.004360984413005,null,0,null,0.22869055685935027,64.702713670767878,14.796899619679001,null,0.11167525113592533,79.499613290446874,8.8781392794196012]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,125.73661724292293,6,754.41970345753759,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,9.4,0.23633927563141766,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,2.9410208029939602,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,0,null,0.22869055685935027,98.935598582830153,22.625637133120573,null,0.11167525113592533,121.56123571595073,13.575381526972214]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,138.40909935801054,2,276.81819871602107,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.23633927563141766,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,56.079302783625685,null,27.8,0.23633927563141766,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,7.2896634746120439,null,32.091625835189312,0.65541656743149701,21.033383248195726,null,0,null,0.22869055685935027,121.68424125444824,27.82803689348729,null,0.11167525113592533,149.51227814793552,16.696821210075019]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,40.10409696500021,4,160.41638786000084,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79743161205863378,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,29.598764494787957,6.7689579346618238,null,0.11167525113592533,36.367722429449778,4.0613745355504287]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,64.173165656431706,292,18738.564371678058,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.158,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,27.2424331035043,null,1.5,0.158,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.95643161205863381,null,32.091625835189312,0.31839094116545263,10.21768295319548,null,0,null,0.22869055685935027,47.256706116618361,10.807162437148117,null,0.11167525113592533,58.063868553766476,6.484297102665229]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,40.138783067768834,97,3893.4619575735769,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,29.660764494787955,6.7831367491871024,null,0.11167525113592533,36.443901243975056,4.0698818237937759]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,40.275997399030693,222,8941.271422584814,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,30.035764494787955,6.8688957080093589,null,0.11167525113592533,36.904660202797317,4.1213371962333794]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,50.732470190782678,9952,504889.54333866923,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.10290000000000001,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,20.107804224901162,null,1.3,0.10290000000000001,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.85320161205863387,null,32.091625835189312,0.23500627449878603,7.5417334301368326,null,0,null,0.22869055685935027,37.61789771495657,8.6028579763114976,null,0.11167525113592533,46.220755691268067,5.1617144995146118]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,40.275997399030693,14,563.86396358642969,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,30.035764494787955,6.8688957080093589,null,0.11167525113592533,36.904660202797317,4.1213371962333794]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,40.275997399030693,14,563.86396358642969,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,30.035764494787955,6.8688957080093589,null,0.11167525113592533,36.904660202797317,4.1213371962333794]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,40.223016052093826,12,482.67619262512591,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.3,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.79743161205863378,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,29.923764494787957,6.8432823656411124,null,0.11167525113592533,36.767046860429069,4.1059691916647516]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,40.550426061554411,2,81.100852123108822,null,24.671900800380101,0.25,0,0,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,7.7964780300124294,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,1.5133333333333332,85.562839833899986,1.9828577401484269E-2,1.5133333333333332,85.562839833899986,3.2561912355422808E-2,1.5133333333333332,14.552893537204707,null,1.5,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,0.80943161205863379,null,32.091625835189312,0.17008427449878602,5.4582808976646717,null,0,null,0.22869055685935027,30.785764494787955,7.0404136256538719,null,0.11167525113592533,37.826178120441824,4.2242479411125844]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,56.824471318883631,10,568.24471318883627,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22869055685935027,43.597085012377491,9.9702416489250414,null,0.11167525113592533,53.567326661302516,5.9821446575811068]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,56.824471318883631,9,511.42024186995269,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22869055685935027,43.597085012377491,9.9702416489250414,null,0.11167525113592533,53.567326661302516,5.9821446575811068]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,56.824471318883631,8,454.59577055106905,null,0,0,28.738834000999454,0.25,11.485004423800044,7.1231372934535964E-3,5.5741804910418047,0,24.139541030745409,5.9311689482005785E-3,14.461498562264984,2.002998353363317E-2,40.199504534395047,1.503682403925713E-2,8290.4881772205226,6.1441667281083345E-5,8.8132113301672668,null,0,0.25,49.719738430583497,7.1231372934535964E-3,11.65,0,15,2.0967992987457707E-2,0.66868041784751286,null,85.562839833899986,0.06,2.2699999999999996,85.562839833899986,1.9828577401484269E-2,2.2699999999999996,85.562839833899986,3.2561912355422808E-2,2.2699999999999996,21.829340305807062,null,10.9,0.06,11.65,1.9828577401484269E-2,15,3.2561912355422808E-2,1.3734316120586338,null,32.091625835189312,0.25512641174817902,8.1874213464970076,null,0,null,0.22869055685935027,43.597085012377491,9.9702416489250414,null,0.11167525113592533,53.567326661302516,5.9821446575811068]

{"sheet":"Calc - Opex FY19","index":7,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14644458.629698271},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":1033354.7371758097},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":551502.46824700001},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":20999.967656305354},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":36752.378236883043},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":74354.975505304727},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":155164.71279736067},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":130755.28160967736},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":2002884.5212283412},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":278317.2256525},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":90910.970548564233},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":86439.04454127654},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":455667.24074234063},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1798536.5796703219},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":764784.02300611837},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1255906.0503296007},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3819226.653006041},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":59313.290919076855},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":59297.123486072946},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":125376.83603647223},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":243987.25044162205},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1419028.930471228},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2780639.0910748467},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2451890.6402024897},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1471134.302531359}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13676739931967072},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":3.1115335313131272E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.26079671154663442},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.6660721752242001E-2},null,null,null,{"$f":"BJ4/$K4","v":9.6898695018572026E-2},null,{"$f":"BL4/$K4","v":0.18987653701556723},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348875},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069339}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":103.50173674903823},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":59617.000367446017},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":75.775215397178897},null,0.22869055685935027,75.775215397178897,{"$f":"BO12*BN12","v":17.329076205318056},null,0.11167525113592533,93.104291602496957,{"$f":"BS12*BR12","v":10.397445146541271}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,{"$f":"IF($D13=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C13,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,94.874193548204559,31792,3016240.3612845195,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,69.458858155978191,null,0.22869055685935027,69.458858155978191,15.884584950505277,null,0.11167525113592533,85.343443106483463,9.5307504417210964]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,34.495445943672237,20937,722231.15172266564,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,25.254647204050844,null,0.22869055685935027,25.254647204050844,5.7754993323808206,null,0.11167525113592533,31.030146536431666,3.4652994072405696]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,22.99479712968861,67,1540.6514076891369,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,30.474632308199023,6,182.84779384919415,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,10.467148900473722,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,22.310947621128356,5.1023030355356402,null,0.11167525113592533,27.413250656664001,3.0613816515350223]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,22.99479712968861,2793,64224.468383220286,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,22.99479712968861,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,22.99479712968861,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,30.474632308199023,14,426.64485231478631,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,10.467148900473722,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,0,null,0.22869055685935027,22.310947621128356,5.1023030355356402,null,0.11167525113592533,27.413250656664001,3.0613816515350223]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,22.99479712968861,14394,330987.10988473787,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,22.99479712968861,3665,84275.931480308762,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,22.99479712968861,0,0,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,22.99479712968861,15545,357454.12138100946,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,30.474632308199023,0,0,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,6.5402563581889073,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,10.467148900473722,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,0.11892641174817906,3.8890562039913648,null,0,null,0.22869055685935027,22.310947621128356,5.1023030355356402,null,0.11167525113592533,27.413250656664001,3.0613816515350223]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,22.99479712968861,0,0,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,22.99479712968861,17,390.91155120470637,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587339},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,5.8495555362837237,null,0,0.16666666666666666,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,0.68138534578661558,null,88.013661108664451,0,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,6.9780992669824808,null,0,0,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.73310081268774785,null,32.701366726057906,7.9284274498786028E-2,2.5927041359942429,null,0,null,0.22869055685935027,16.834845097734814,3.8499701000418778,null,0.11167525113592533,20.684815197776693,2.309981931911917]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,76.520052256490047,6,459.12031353894031,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,88.013661108664451,0.08,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,26.450429757807186,null,28.328199999999999,0.08,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.9993568126877479,null,32.701366726057906,0.30052641174817901,9.8276244014434795,null,0,null,0.22869055685935027,56.021508663165477,12.811590012280229,null,0.11167525113592533,68.833098675445711,7.686953581044329]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,40.487964528257024,4462,180657.29772508284,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,5.1968999999999994,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.9806103457866153,null,88.013661108664451,5.0099999999999999E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,13.6511190249192,null,5.1968999999999994,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.9934655026877478,null,32.701366726057906,0.15510227449878602,5.0720563584305012,null,0,null,0.22869055685935027,29.641862344406729,6.778814005890581,null,0.11167525113592533,36.420676350297313,4.0672881779597088]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,54.857228834162626,15031,824559.00660629838,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,5.6044999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0825103457866154,null,88.013661108664451,5.0099999999999999E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,20.476678537378803,null,5.6044999999999998,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0138862626877478,null,32.701366726057906,0.23265341174817905,7.6080845376457518,null,0,null,0.22869055685935027,40.161822028939362,9.1846294442842638,null,0.11167525113592533,49.346451473223624,5.5107773609390005]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,54.857228834162626,5491,301221.04352838697,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,5.6044999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0825103457866154,null,88.013661108664451,5.0099999999999999E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,20.476678537378803,null,5.6044999999999998,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0138862626877478,null,32.701366726057906,0.23265341174817905,7.6080845376457518,null,0,null,0.22869055685935027,40.161822028939362,9.1846294442842638,null,0.11167525113592533,49.346451473223624,5.5107773609390005]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,35.895723691752472,42152,1513076.5450547503,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.1588999999999996,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4711103457866153,null,88.013661108664451,3.5299999999999998E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,11.679847719181408,null,3.1588999999999996,3.5299999999999998E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.84460998268774778,null,32.701366726057906,0.1327049411654527,4.339632947411407,null,0,null,0.22869055685935027,26.279812107649843,6.0099448650575384,null,0.11167525113592533,32.28975697270738,3.6059667190450928]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,40.634158236250315,9467,384683.57602258172,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,5.5535499999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.0697728457866154,null,88.013661108664451,5.0099999999999999E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,13.6511190249192,null,5.5535499999999995,5.0099999999999999E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0113336676877478,null,32.701366726057906,0.15510227449878602,5.0720563584305012,null,0,null,0.22869055685935027,29.748893009406729,6.8032909082704576,null,0.11167525113592533,36.552183917677183,4.0819743185731303]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,38.486920133433806,70228,2702859.4271307895,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.6683999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.5984853457866155,null,88.013661108664451,4.4699999999999997E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,12.931871386339196,null,3.6683999999999997,4.4699999999999997E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.89707829268774786,null,32.701366726057906,0.14693027449878601,4.8048207895451549,null,0,null,0.22869055685935027,28.176866926941379,6.4437833880740341,null,0.11167525113592533,34.620650315015411,3.8662698184183983]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,48.724748464822611,16,779.59597543716177,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,7.3367999999999993,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.5155853457866151,null,88.013661108664451,0.08,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,17.633619838538124,null,3.6683999999999997,0.08,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0265728126877478,null,32.701366726057906,0.20035094116545268,6.5517496009623191,null,0,null,0.22869055685935027,35.672138710557469,8.1578812660813735,null,0.11167525113592533,43.830019976638845,4.8947284881837669]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,54.58389748069564,30,1637.5169244208691,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,14.653219999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.3446903457866153,null,88.013661108664451,0.04,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,18.458789329140451,null,14.653219999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3192296126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22869055685935027,39.961711935772684,9.1388661556447985,null,0.11167525113592533,49.100578091417482,5.4833193892781606]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,68.356044877773698,13,888.62858341105812,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,49.421499999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,13.036760345786615,null,88.013661108664451,0.04,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,18.458789329140451,null,49.421499999999995,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.7099608126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22869055685935027,50.044513135772682,11.444707576774924,null,0.11167525113592533,61.489220712547606,6.8668241652260953]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,54.58389748069564,4,218.33558992278256,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,14.653219999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.3446903457866153,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.013661108664451},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.013661108664451},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":88.013661108664451},3.2561912355422808E-2,2.2699999999999996,18.458789329140451,null,14.653219999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3192296126877479,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22869055685935027,39.961711935772684,9.1388661556447985,null,0.11167525113592533,49.100578091417482,5.4833193892781606]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,52.089411228821596,57,2969.0964400428311,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,8.3557999999999986,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.7703353457866151,null,88.013661108664451,0.04,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,18.458789329140451,null,8.3557999999999986,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0673328126877477,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22869055685935027,38.135460135772682,8.721219614537409,null,0.11167525113592533,46.856679750310093,5.2327314785115062]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,52.008683518404958,128,6657.1114903558346,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,8.1519999999999992,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.7193853457866153,null,88.013661108664451,0.04,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,18.458789329140451,null,8.1519999999999992,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.0591808126877478,null,32.701366726057906,0.20972641174817902,6.858340302717421,null,0,null,0.22869055685935027,38.076358135772686,8.7077035452459075,null,0.11167525113592533,46.784061681018585,5.2246218373863718]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,41.690256336256112,291,12131.864593850529,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,14.775499999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.3752603457866153,null,88.013661108664451,0.04,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,12.305859552760303,null,14.775499999999999,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.324120812687748,null,32.701366726057906,0.13981760783211936,4.572226868478281,null,0,null,0.22869055685935027,30.522078692295612,6.9801111726459935,null,0.11167525113592533,37.502189864941606,4.1880664713145075]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,59.248533351874386,396,23462.419207342256,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,59.101999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,15.456885345786615,null,88.013661108664451,0.04,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,12.305859552760303,null,59.101999999999997,0.04,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,3.097180812687748,null,32.701366726057906,0.13981760783211936,4.572226868478281,null,0,null,0.22869055685935027,43.376763692295611,9.9198562435475299,null,0.11167525113592533,53.29661993584314,5.951913416031247]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,64.010430024945279,1424,91150.852355522075,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,13.48137,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,4.0517278457866155,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,13.48137,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.6119001279903493,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,46.863021579696813,10.717130501172614,null,0.11167525113592533,57.580152080869418,6.4302779440758657]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,70.402203736627769,49,3449.7079830947605,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,28.328199999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.5797085954097674,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,51.542537547116233,11.787291613593981,null,0.11167525113592533,63.329829160710212,7.0723745759175598]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,60.8386713471509,19878,1209351.1090386657,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,6.113999999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.1316492550018529,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,44.540928206708315,10.186089674624467,null,0.11167525113592533,54.727017881332785,6.1116534658181152]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,60.8386713471509,2615,159093.12557279959,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,6.113999999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.1316492550018529,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,44.540928206708315,10.186089674624467,null,0.11167525113592533,54.727017881332785,6.1116534658181152]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,62.330231444592236,24760,1543296.5305681038,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,9.5785999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.0760353457866154,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,9.5785999999999998,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3574933723131788,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,45.632922324019638,10.435818417399528,null,0.11167525113592533,56.068740741419163,6.2614907031730729]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,62.330231444592236,3306,206063.74515582193,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,9.5785999999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.0760353457866154,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,9.5785999999999998,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3574933723131788,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,45.632922324019638,10.435818417399528,null,0.11167525113592533,56.068740741419163,6.2614907031730729]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,62.988272664051657,2122,133661.11459311761,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,11.107099999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4571304828917051,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,46.114684434598168,10.545992862741468,null,0.11167525113592533,56.660677297339632,6.3275953667120266]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,86.453841381754927,332,28702.675338742636,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,140,0.125,20.637664572973325,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,11.107099999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4571304828917051,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,63.294188661784879,14.474783251024359,null,0.11167525113592533,77.768971912809235,8.6848694689456938]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,46.535381354606976,465,21638.952329892243,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,10.251139999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.2441703457866153,null,88.013661108664451,6.518620253747219E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,15.660510793477824,null,10.251139999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.4013337009677305,null,32.701366726057906,0.17793272767216062,5.8186433801751161,null,0,null,0.22869055685935027,34.069269332989947,7.7913201755526558,null,0.11167525113592533,41.860589508542603,4.6747918460643758]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,70.402203736627769,1,70.402203736627769,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,28.328199999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,7.7634353457866156,null,88.013661108664451,6.518620253747219E-2,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,23.490766190216732,null,28.328199999999999,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.5797085954097674,null,32.701366726057906,0.26689909150824087,8.7279650702626714,null,0,null,0.22869055685935027,51.542537547116233,11.787291613593981,null,0.11167525113592533,63.329829160710212,7.0723745759175598]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,44.885891364495372,2005,89996.212185813216,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,6.4196999999999989,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2863103457866152,null,88.013661108664451,6.518620253747219E-2,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,15.660510793477824,null,6.4196999999999989,6.518620253747219E-2,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.151576677117558,null,32.701366726057906,0.17793272767216062,5.8186433801751161,null,0,null,0.22869055685935027,32.861652309139778,7.5151495658955296,null,0.11167525113592533,40.376801875035305,4.5090894894600684]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,89.206427040077571,30,2676.192811202327,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,19.1572,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,5.4706853457866158,null,88.013661108664451,0.12612316407368807,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,35.665423325540047,null,9.5785999999999998,0.12612316407368807,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.9411841520839763,null,32.701366726057906,0.40522599419545086,13.251443843116851,null,0,null,0.22869055685935027,65.30939901196794,14.93564282819645,null,0.11167525113592533,80.245041840164376,8.9613851999131917]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,90.513637974762617,4,362.05455189905047,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,22.214199999999998,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,6.2349353457866146,null,88.013661108664451,0.12612316407368807,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,35.665423325540047,null,11.107099999999999,0.12612316407368807,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.1339634083706085,null,32.701366726057906,0.40522599419545086,13.251443843116851,null,0,null,0.22869055685935027,66.266428268254572,15.154506381747328,null,0.11167525113592533,81.420934650001897,9.092703324760727]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,138.44289721953879,6,830.65738331723276,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,38.314399999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,10.259985345786616,null,88.013661108664451,0.23633927563141766,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,57.685611650919903,null,9.5785999999999998,0.23633927563141766,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,2.9969001982508452,null,32.701366726057906,0.65541656743149701,21.433017529911442,null,0,null,0.22869055685935027,101.35617707030926,23.179200575343934,null,0.11167525113592533,124.53537764565317,13.907519573885619]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,170.10575649481311,2,340.21151298962621,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,113.3128,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,29.009585345786615,null,88.013661108664451,0.23633927563141766,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,57.685611650919903,null,28.328199999999999,0.23633927563141766,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,7.4281670806296729,null,32.701366726057906,0.65541656743149701,21.433017529911442,null,0,null,0.22869055685935027,124.53704395268809,28.480445931157622,null,0.11167525113592533,153.01748988384571,17.088266610967384]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,41.388942512124871,4,165.55577004849948,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.3247,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0125603457866155,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.3247,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.8125828126877479,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.301482201426538,6.9296628383079257,null,0.11167525113592533,37.231145039734464,4.1577974723904072]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,66.133421860035568,292,19310.959183130384,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.5284999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0635103457866155,null,88.013661108664451,0.158,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,28.022752395804876,null,1.5284999999999997,0.158,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.97460381268774787,null,32.701366726057906,0.31839094116545263,10.411818929306193,null,0,null,0.22869055685935027,48.417296596168093,11.072578520202006,null,0.11167525113592533,59.489875116370101,6.6435467436654658]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,41.475237650846104,97,4023.0980521320721,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,1.5284999999999997,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.0635103457866155,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.364660201426538,6.9441110503091865,null,0.11167525113592533,37.308771251735728,4.1664663991103783]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,41.997184054401941,222,9323.3748600772306,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.74678520142654,7.0314994293490658,null,0.11167525113592533,37.778284630775609,4.2188994236263344]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,52.623599872794891,9952,523710.06593405473,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,2.6494,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.3437353457866155,null,88.013661108664451,0.10290000000000001,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,20.683762602145929,null,1.3247,0.10290000000000001,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.86941244268774787,null,32.701366726057906,0.23500627449878603,7.6850263653094322,null,0,null,0.22869055685935027,38.526547868512388,8.8106576859185122,null,0.11167525113592533,47.337205554430902,5.2863943183639908]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,41.997184054401941,14,587.96057676162718,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.74678520142654,7.0314994293490658,null,0.11167525113592533,37.778284630775609,4.2188994236263344]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,41.997184054401941,14,587.96057676162718,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,3.0569999999999995,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.4456353457866156,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.74678520142654,7.0314994293490658,null,0.11167525113592533,37.778284630775609,4.2188994236263344]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,41.841296061873265,12,502.09555274247919,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,2.6494,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,1.3437353457866155,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.3247,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.8125828126877479,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,30.632657201426539,7.0053994334758221,null,0.11167525113592533,37.638056634902362,4.2032394269709021]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,43.041076861513609,2,86.082153723027218,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.140666915587321},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,7.9446111125826642,null,6.113999999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,2.2098853457866152,null,88.013661108664451,0.06,1.5133333333333332,88.013661108664451,1.9828577401484269E-2,1.5133333333333332,88.013661108664451,3.2561912355422808E-2,1.5133333333333332,14.969739695649213,null,1.5284999999999997,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,0.82481081268774781,null,32.701366726057906,0.17008427449878602,5.5619882347203005,null,0,null,0.22869055685935027,31.511035201426537,7.2062761874288235,null,0.11167525113592533,38.717311388855364,4.3237654726582448]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,60.96845033112691,10,609.68450331126905,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,88.013661108664451,0.06,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,22.454609543473818,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22869055685935027,44.635941399469075,10.207818294585909,null,0.11167525113592533,54.843759694054981,6.1246906370719296]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,60.96845033112691,9,548.71605298014219,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,88.013661108664451,0.06,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,22.454609543473818,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22869055685935027,44.635941399469075,10.207818294585909,null,0.11167525113592533,54.843759694054981,6.1246906370719296]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,60.96845033112691,8,487.74760264901528,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.28487184701844},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.703219507852245,7.1231372934535964E-3,5.6800899203715982,0,24.598192310329569,5.9311689482005785E-3,14.736267034948018,2.002998353363317E-2,40.963295120548551,1.503682403925713E-2,8448.0074525877117,6.1441667281083345E-5,8.9806623454404448,null,11.107099999999999,0.25,50.664413460764578,7.1231372934535964E-3,11.87135,0,15.284999999999998,2.0967992987457707E-2,3.4581603457866152,null,88.013661108664451,0.06,2.2699999999999996,88.013661108664451,1.9828577401484269E-2,2.2699999999999996,88.013661108664451,3.2561912355422808E-2,2.2699999999999996,22.454609543473818,null,11.107099999999999,0.06,11.87135,1.9828577401484269E-2,15.284999999999998,3.2561912355422808E-2,1.3995268126877478,null,32.701366726057906,0.25512641174817902,8.3429823520804494,null,0,null,0.22869055685935027,44.635941399469075,10.207818294585909,null,0.11167525113592533,54.843759694054981,6.1246906370719296]

{"sheet":"Calc - Opex FY20","index":8,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14232879.644051803},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":988322.13289726782},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":547821.89176536631},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":21509.162088393594},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":37643.527531515581},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":76157.889688079245},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":158927.05229740575},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":133925.75608142198},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1964307.4123494499},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":243907.57433431639},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":93115.324420755467},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":88394.088386509757},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":425416.98714158166},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1528668.640020356},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":785903.68373728858},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1290588.1421297491},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3605160.4658873947},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":52914.360793478874},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":60734.924039489146},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":128416.8972340638},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":242066.18206703183},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1335093.2221129092},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2848066.1037119613},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2382980.843799084},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1429788.4269823872}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13801194568313321},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.9889734037017005E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.25329803638113818},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7007533831581018E-2},null,null,null,{"$f":"BJ4/$K4","v":9.3803450566721444E-2},null,{"$f":"BL4/$K4","v":0.20010469946622667},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348878},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069345}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":106.01152413357907},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":61062.637900941547},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":77.612669392041184},null,0.22869055685935027,77.612669392041184,{"$f":"BO12*BN12","v":17.749284582606549},null,0.11167525113592533,95.361953974647733,{"$f":"BS12*BR12","v":10.649570158931338}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,97.174773824100114,31792,3089380.4094157908,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,71.14314840481893,null,0.22869055685935027,71.14314840481893,16.269766225425439,null,0.11167525113592533,87.412914630244373,9.7618591938557415]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,35.331917270365636,20937,739744.35188964533,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,25.867040743952924,null,0.22869055685935027,25.867040743952924,5.9155479520380965,null,0.11167525113592533,31.78258869599102,3.5493285743746186]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,23.584563742081066,67,1580.1657707194315,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,31.261861350381913,4982.666666666667,155767.43448850294,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,10.756294131888993,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,22.88729012621079,5.2341071239646544,null,0.11167525113592533,28.121397250175448,3.1404641002064633]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,23.584563742081066,34068,803478.91756521771,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,23.584563742081066,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,23.584563742081066,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,31.261861350381913,1795,56115.041123935538,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,10.756294131888993,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,0,null,0.22869055685935027,22.88729012621079,5.2341071239646544,null,0.11167525113592533,28.121397250175448,3.1404641002064633]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,23.584563742081066,14394,339476.21050351486,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,23.584563742081066,3665,86437.426114727103,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,23.584563742081066,1395,32900.466420203091,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,23.584563742081066,15545,366622.04337065015,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,31.261861350381913,52,1625.6167902198595,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,6.6988493771567574,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,10.756294131888993,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,0.11892641174817906,3.9833609422994258,null,0,null,0.22869055685935027,22.88729012621079,5.2341071239646544,null,0.11167525113592533,28.121397250175448,3.1404641002064633]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,23.584563742081066,5,117.92281871040532,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,23.584563742081066,17,400.93758361537812,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359876},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,5.991399926061777,null,0,0.16666666666666666,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,0.69790808635678425,null,90.444956454794308,0,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,7.1708627545926618,null,0,0,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.75087758850883035,null,33.494333880467195,7.9284274498786028E-2,2.6555739615329501,null,0,null,0.22869055685935027,17.266622317053002,3.948713472766936,null,0.11167525113592533,21.215335789819939,2.3692279522611264]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,78.497513821534454,6,470.98508292920673,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.444956454794308,0.08,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,27.181098224079633,null,29.015123342737152,0.08,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.0720874559278029,null,33.494333880467195,0.30052641174817901,10.065931974992267,null,0,null,0.22869055685935027,57.469238727775007,13.142672206937805,null,0.11167525113592533,70.61191093471281,7.885602886821645]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,41.532683599192055,3091,128377.52500510264,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,5.3229183110776779,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.0286376641262036,null,90.444956454794308,5.0099999999999999E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,14.028218463082254,null,5.3229183110776779,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0175557958938219,null,33.494333880467195,0.15510227449878602,5.1950473676822115,null,0,null,0.22869055685935027,30.406717264876256,6.9537291035693709,null,0.11167525113592533,37.360446368445622,4.1722372307464344]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,56.281852893594305,10054,565857.7489921971,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,5.74040210018181,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1330086114022366,null,90.444956454794308,5.0099999999999999E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,21.042327694623381,null,5.74040210018181,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.038471733727939,null,33.494333880467195,0.23265341174817905,7.7925710515233177,null,0,null,0.22869055685935027,41.204811242011111,9.4231512282199379,null,0.11167525113592533,50.627962470231047,5.6538904233632543]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,56.281852893594305,3724,209593.62017574519,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,5.74040210018181,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1330086114022366,null,90.444956454794308,5.0099999999999999E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,21.042327694623381,null,5.74040210018181,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.038471733727939,null,33.494333880467195,0.23265341174817905,7.7925710515233177,null,0,null,0.22869055685935027,41.204811242011111,9.4231512282199379,null,0.11167525113592533,50.627962470231047,5.6538904233632543]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,36.819998392655343,41952,1544672.5725686769,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.2354993655570201,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.5067829277460392,null,90.444956454794308,3.5299999999999998E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,12.002492625045409,null,3.2354993655570201,3.5299999999999998E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.86509071611299315,null,33.494333880467195,0.1327049411654527,4.4448636069834278,null,0,null,0.22869055685935027,26.956487849979631,6.1646942173841515,null,0.11167525113592533,33.121182067363783,3.6988163252915571]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,41.6824223213614,6357,264975.15869689442,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,5.6882166265437935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.1199622429927327,null,90.444956454794308,5.0099999999999999E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,14.028218463082254,null,5.6882166265437935,5.0099999999999999E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0358572414986744,null,33.494333880467195,0.15510227449878602,5.1950473676822115,null,0,null,0.22869055685935027,30.516343289347631,6.9787995401520062,null,0.11167525113592533,37.495142829499642,4.1872794918617622]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,39.479800389791663,47982,1894319.7823029836,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.7573541019371848,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.6372466118410804,null,90.444956454794308,4.4699999999999997E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,13.289102278933676,null,3.7573541019371848,4.4699999999999997E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.91883131686542252,null,33.494333880467195,0.14693027449878601,4.9213316712110338,null,0,null,0.22869055685935027,28.903769852942979,6.6100192230040307,null,0.11167525113592533,35.513789075947003,3.9660113138446631]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,49.98756001558985,16,799.80096024943759,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,7.5147082038743696,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.5765851373253765,null,90.444956454794308,0.08,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,18.120732149386427,null,3.7573541019371848,0.08,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0514659166638052,null,33.494333880467195,0.20035094116545268,6.7106213166615118,null,0,null,0.22869055685935027,36.596662494128886,8.3693111249760328,null,0.11167525113592533,44.965973619104915,5.0215863964849348]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,55.992590385954301,26,1455.8073500348119,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,15.008542218293533,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.4500436409301676,null,90.444956454794308,0.04,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,18.968696177984313,null,15.008542218293533,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3512192772405718,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22869055685935027,40.993037705535137,9.3747206202351734,null,0.11167525113592533,50.367758325770311,5.6248320601839934]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,70.098695095063121,6,420.5921705703787,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,50.619909428875964,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,13.352885443575776,null,90.444956454794308,0.04,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,18.968696177984313,null,50.619909428875964,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.7756739656638691,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22869055685935027,51.320334196604037,11.736475805629334,null,0.11167525113592533,63.056810002233377,7.041885092829741]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,55.992590385954301,4,223.97036154381721,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,15.008542218293533,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.4500436409301676,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.444956454794308},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.444956454794308},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":90.444956454794308},3.2561912355422808E-2,2.2699999999999996,18.968696177984313,null,15.008542218293533,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3512192772405718,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22869055685935027,40.993037705535137,9.3747206202351734,null,0.11167525113592533,50.367758325770311,5.6248320601839934]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,53.437615969122746,53,2832.1936463635056,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,8.5584176766346971,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.8375125055154582,null,90.444956454794308,0.04,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,18.968696177984313,null,8.5584176766346971,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0932142955742181,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22869055685935027,39.122501588454071,8.9469466739943773,null,0.11167525113592533,48.069448262448446,5.3681677066743001]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,53.354930712914616,120,6402.5916855497535,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,8.3496757820826328,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.7853270318774426,null,90.444956454794308,0.04,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,18.968696177984313,null,8.3496757820826328,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.0848646197921357,null,33.494333880467195,0.20972641174817902,7.0246464586458455,null,0,null,0.22869055685935027,39.061966439033974,8.9331028569639308,null,0.11167525113592533,47.995069295997908,5.3598614169167051]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,42.757927335585201,289,12357.040999984123,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,15.133787355024772,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.481354925112977,null,90.444956454794308,0.04,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,12.645797451989544,null,15.133787355024772,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3562290827098211,null,33.494333880467195,0.13981760783211936,4.6830976390972312,null,0,null,0.22869055685935027,31.303737073001336,7.1588690630033636,null,0.11167525113592533,38.462606136004695,4.2953211995805072]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,60.741970560855826,393,23871.594430416339,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,60.535149420099089,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,15.831695441381557,null,90.444956454794308,0.04,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,12.645797451989544,null,60.535149420099089,0.04,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.1722835653127941,null,33.494333880467195,0.13981760783211936,4.6830976390972312,null,0,null,0.22869055685935027,44.470132071872882,10.169899267125462,null,0.11167525113592533,54.640031338998355,6.1019392218574717]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,65.670903793099853,1424,93515.367001374194,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,13.808276324619156,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,4.1499771675115733,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,13.808276324619156,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.6509866856988367,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,48.078679996602041,10.995140101485426,null,0.11167525113592533,59.073820098087467,6.5970836950123912]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,72.217670005684212,49,3538.6658302785263,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,29.015123342737152,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.6422632953782319,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,52.871668360810929,12.091251279516742,null,0.11167525113592533,64.962919640327684,7.2547503653565304]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,62.42223394292931,19878,1240829.1663175488,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,6.2622568365619742,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.1590903309986291,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,45.700278769887539,10.451222200513124,null,0.11167525113592533,56.151500970400662,6.2707329725286485]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,62.42223394292931,2615,163234.14176076013,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,6.2622568365619742,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.1590903309986291,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,45.700278769887539,10.451222200513124,null,0.11167525113592533,56.151500970400662,6.2707329725286485]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,63.949962503175485,24760,1583401.0715786249,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,9.8108690439470934,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.1506253473435573,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,9.8108690439470934,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3904108850761818,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,46.818752375811364,10.70700655228433,null,0.11167525113592533,57.525758928095698,6.4242035750797859]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,63.949962503175485,3296,210779.0764104664,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,9.8108690439470934,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.1506253473435573,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,9.8108690439470934,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.3904108850761818,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,46.818752375811364,10.70700655228433,null,0.11167525113592533,57.525758928095698,6.4242035750797859]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,64.623960397401746,2112,136485.80435931249,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,11.376433253087587,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4924640706986314,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,47.312196613718939,10.81985258983045,null,0.11167525113592533,58.1320492035494,6.4919111938523475]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,88.078913820338926,332,29242.199388352525,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,140,0.125,20.713749006041954,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,11.376433253087587,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4924640706986314,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,64.483929220132211,14.746865681830965,null,0.11167525113592533,79.230794901963193,8.8481189183757323]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,47.736006738729287,459,21910.827093076743,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,10.499717295968912,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.3228374103490124,null,90.444956454794308,6.518620253747219E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,16.093117806191341,null,10.499717295968912,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4353142867500597,null,33.494333880467195,0.17793272767216062,5.9597381889135921,null,0,null,0.22869055685935027,34.948265666295768,7.9923383364936917,null,0.11167525113592533,42.940604002789456,4.7954027359398328]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,72.217670005684212,1,72.217670005684212,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,29.015123342737152,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,7.9516889220410718,null,90.444956454794308,6.518620253747219E-2,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,24.139676709287009,null,29.015123342737152,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.6422632953782319,null,33.494333880467195,0.26689909150824087,8.9396072833703872,null,0,null,0.22869055685935027,52.871668360810929,12.091251279516742,null,0.11167525113592533,64.962919640327684,7.2547503653565304]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,46.046518683868818,1985,91402.339587479612,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,6.5753696783900724,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.3417505059543027,null,90.444956454794308,6.518620253747219E-2,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,16.093117806191341,null,6.5753696783900724,6.518620253747219E-2,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.179500968123119,null,33.494333880467195,0.17793272767216062,5.9597381889135921,null,0,null,0.22869055685935027,33.711365443274119,7.7094709357114155,null,0.11167525113592533,41.420836378985534,4.6256823048832816]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,91.534001801932348,30,2746.0200540579704,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,19.621738087894187,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,5.6033426083303306,null,90.444956454794308,0.12612316407368807,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,36.650647399358284,null,9.8108690439470934,0.12612316407368807,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.9882554346440369,null,33.494333880467195,0.40522599419545086,13.572774746626692,null,0,null,0.22869055685935027,67.013452339693586,15.325343732632057,null,0.11167525113592533,82.338796072325636,9.1952057296067071]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,92.872910963293151,4,371.4916438531726,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,22.752866506175174,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,6.3861247129005774,null,90.444956454794308,0.12612316407368807,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,36.650647399358284,null,11.376433253087587,0.12612316407368807,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,2.185709346261357,null,33.494333880467195,0.40522599419545086,13.572774746626692,null,0,null,0.22869055685935027,67.993688355881147,15.54951445302758,null,0.11167525113592533,83.543202808908731,9.3297081543844254]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,142.06591583648839,6,852.39549501893032,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,39.243476175788373,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,10.508777130303878,null,90.444956454794308,0.23633927563141766,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,59.279122901092506,null,9.8108690439470934,0.23633927563141766,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,3.0695712716699859,null,33.494333880467195,0.65541656743149701,21.952741340340303,null,0,null,0.22869055685935027,104.00864479414092,23.78579489615845,null,0.11167525113592533,127.79443969029936,14.271476146189045]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,174.49655976218122,2,348.99311952436244,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,116.06049337094861,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,29.713031429093938,null,90.444956454794308,0.23633927563141766,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,59.279122901092506,null,29.015123342737152,0.23633927563141766,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,7.6082908216875662,null,33.494333880467195,0.65541656743149701,21.952741340340303,null,0,null,0.22869055685935027,127.75161864294854,29.215588807139255,null,0.11167525113592533,156.96720745008778,17.529352312093444]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,42.461588496155898,4,169.84635398462359,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.3568223145884279,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0371136650038912,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.3568223145884279,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.83228692738413601,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.086782845047139,7.1092536797995276,null,0.11167525113592533,38.196036524846669,4.265551971309228]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,67.866269642502701,123,8347.5511660278316,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.5655642091404935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0892991386419077,null,90.444956454794308,0.158,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,28.796854809310346,null,1.5655642091404935,0.158,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.99823673355302833,null,33.494333880467195,0.31839094116545263,10.664292487911858,null,0,null,0.22869055685935027,49.685941143508899,11.362705548189952,null,0.11167525113592533,61.048646691698856,6.8176229508038464]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,42.549976183826679,48,2042.3988568236805,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,1.5655642091404935,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.0892991386419077,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.151492832358286,7.1240522428320752,null,0.11167525113592533,38.275545075190365,4.274431108636314]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,43.084579133448273,222,9564.7765676255167,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.542883884643409,7.2135596805289266,null,0.11167525113592533,38.756443565172333,4.3281355682759379]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,53.995015963305249,4477,241735.68646771761,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,2.7136446291768559,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.3763192436509983,null,90.444956454794308,0.10290000000000001,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,21.255132263646139,null,1.3568223145884279,0.10290000000000001,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.89049460467997954,null,33.494333880467195,0.23500627449878603,7.8713786220670627,null,0,null,0.22869055685935027,39.530582708135938,9.0402709724982113,null,0.11167525113592533,48.570853680634151,5.4241622826711016]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,43.084579133448273,7,301.59205393413788,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.542883884643409,7.2135596805289266,null,0.11167525113592533,38.756443565172333,4.3281355682759379]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,43.084579133448273,7,301.59205393413788,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,3.1311284182809871,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.4806901909270309,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.542883884643409,7.2135596805289266,null,0.11167525113592533,38.756443565172333,4.3281355682759379]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,42.924911052494622,6,257.54946631496773,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,2.7136446291768559,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,1.3763192436509983,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.3568223145884279,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.83228692738413601,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,31.42598842369425,7.186826792470133,null,0.11167525113592533,38.612815216164385,4.3120958363302364]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,44.153785032691466,2,88.307570065382933,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":25.750296576359858},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,8.1372579740917619,null,6.2622568365619742,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,2.2634722954972775,null,90.444956454794308,0.06,1.5133333333333332,90.444956454794308,1.9828577401484269E-2,1.5133333333333332,90.444956454794308,3.2561912355422808E-2,1.5133333333333332,15.383264800687984,null,1.5655642091404935,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,0.84481144105726003,null,33.494333880467195,0.17008427449878602,5.6968594778793715,null,0,null,0.22869055685935027,32.325665989213654,7.3925745559226304,null,0.11167525113592533,39.718240545136283,4.4355444875551857]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,62.550382841347336,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.444956454794308,0.06,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,23.074897201031973,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22869055685935027,45.794098551908029,10.472677898707813,null,0.11167525113592533,56.266776450615843,6.2836063907314932]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,62.550382841347336,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.444956454794308,0.06,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,23.074897201031973,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22869055685935027,45.794098551908029,10.472677898707813,null,0.11167525113592533,56.266776450615843,6.2836063907314932]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,62.550382841347336,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":29.994993282929759},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},11.987007911814391,7.1231372934535964E-3,5.8178249813761544,0,25.194667641875622,5.9311689482005785E-3,15.093603039745844,2.002998353363317E-2,41.956603682819917,1.503682403925713E-2,8652.8610443725738,6.1441667281083345E-5,9.1984321507342361,null,11.376433253087587,0.25,51.892961983165776,7.1231372934535964E-3,12.159215357657835,0,15.655642091404935,2.0967992987457707E-2,3.5420163996286806,null,90.444956454794308,0.06,2.2699999999999996,90.444956454794308,1.9828577401484269E-2,2.2699999999999996,90.444956454794308,3.2561912355422808E-2,2.2699999999999996,23.074897201031973,null,11.376433253087587,0.06,12.159215357657835,1.9828577401484269E-2,15.655642091404935,3.2561912355422808E-2,1.4334635836940857,null,33.494333880467195,0.25512641174817902,8.5452892168190555,null,0,null,0.22869055685935027,45.794098551908029,10.472677898707813,null,0.11167525113592533,56.266776450615843,6.2836063907314932]

{"sheet":"Calc - Opex FY21","index":9,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13825221.410861643},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":942794.74342292012},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":542702.35435919149},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":22030.848916370607},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":38556.539967382516},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":78005.035928993719},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":162781.6957024833},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":137174.01385117677},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1924045.2321485181},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":207652.16754395768},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":95373.759130275212},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":90397.09732024296},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":393423.02399447584},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1256712.3825057708},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":810090.31534708489},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1330306.724189606},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3397109.4220424611},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":46132.015617872377},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":62207.999082551032},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":131531.54221657754},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":239871.55691700094},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1250080.1308356533},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2917128.13689085},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2314727.4906615755},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1388836.4173711084}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13916921653326375},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.8456905846396579E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.2457182652694124},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7350286826404698E-2},null,null,null,{"$f":"BJ4/$K4","v":9.0420261179581587E-2},null,{"$f":"BL4/$K4","v":0.21100046431075875},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348881},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069342}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":108.58217071636578},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":62543.330332626691},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":79.494679343168841},null,0.22869055685935027,79.494679343168841,{"$f":"BO12*BN12","v":18.17968248634477},null,0.11167525113592533,97.674361829513614,{"$f":"BS12*BR12","v":10.907808886852171}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,99.531140288082199,31792,3164294.0120387091,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,72.868280581063217,null,0.22869055685935027,72.868280581063217,16.664287663466727,null,0.11167525113592533,89.532568244529941,9.9985720435522545]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,36.188671978277618,20937,757682.22520919854,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,26.494284059608496,null,0.22869055685935027,26.494284059608496,6.0589925751816747,null,0.11167525113592533,32.553276634790173,3.6353953434874429]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,24.220388208449496,67,1622.7660099661161,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,32.115814839385628,10159,326264.56295331859,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,11.087325184469702,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,23.512482626364957,5.3770827449692007,null,0.11167525113592533,28.889565371334157,3.2262494680514737]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,24.220388208449496,64297,1557298.3006386773,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,24.220388208449496,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,24.220388208449496,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,32.115814839385628,3776,121269.31683352013,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,11.087325184469702,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,0,null,0.22869055685935027,23.512482626364957,5.3770827449692007,null,0.11167525113592533,28.889565371334157,3.2262494680514737]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,24.220388208449496,14394,348628.26787242206,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,24.220388208449496,3665,88767.722783967401,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,24.220388208449496,2791,67599.103489782545,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,24.220388208449496,15545,376505.93470034742,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,32.115814839385628,75,2408.686112953922,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.8612880780501841,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,11.087325184469702,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,0.11892641174817906,4.0799524523075776,null,0,null,0.22869055685935027,23.512482626364957,5.3770827449692007,null,0.11167525113592533,28.889565371334157,3.2262494680514737]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,24.220388208449496,10,242.20388208449495,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,24.220388208449496,17,411.74659954364142,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281331},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,6.1366838645006982,null,0,0.16666666666666666,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,0.71483148267577001,null,93.228451287562422,0,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,7.3915501229798011,null,0,0,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.76908542886172593,null,34.306529494446366,7.9284274498786028E-2,2.7199683015383846,null,0,null,0.22869055685935027,17.732119200556379,4.0551682142716157,null,0.11167525113592533,21.787287414827993,2.4331007936215014]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,80.643300069985003,6,483.85980041991002,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.228451287562422,0.08,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,28.017611938291033,null,29.71870371552906,0.08,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.1465817261040505,null,34.306529494446366,0.30052641174817901,10.310018208499036,null,0,null,0.22869055685935027,59.040201885300533,13.501936646237841,null,0.11167525113592533,72.54213853153837,8.1011615384466324]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,42.664860912204183,1719,73340.895908078994,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,5.4519924082445392,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.0778295847369046,null,93.228451287562422,5.0099999999999999E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,14.45994484270021,null,5.4519924082445392,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0422302485147774,null,34.306529494446366,0.15510227449878602,5.3210207547483188,null,0,null,0.22869055685935027,31.235601711224348,7.1432871491767704,null,0.11167525113592533,38.378888860401119,4.2859720518030624]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,57.834209971933603,5078,293682.11823747883,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,5.8795996559499937,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1847313966632682,null,93.228451287562422,5.0099999999999999E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,21.689917264050312,null,5.8795996559499937,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0636533716248207,null,34.306529494446366,0.23265341174817905,7.9815311321224796,null,0,null,0.22869055685935027,42.341315765309261,9.6830590805261618,null,0.11167525113592533,52.024374845835418,5.8098351260981866]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,57.834209971933603,1957,113181.54891507406,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,5.8795996559499937,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1847313966632682,null,93.228451287562422,5.0099999999999999E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,21.689917264050312,null,5.8795996559499937,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0636533716248207,null,34.306529494446366,0.23265341174817905,7.9815311321224796,null,0,null,0.22869055685935027,42.341315765309261,9.6830590805261618,null,0.11167525113592533,52.024374845835418,5.8098351260981866]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,37.819839617891326,41752,1579053.9437261985,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.3139561697172688,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.543320525105087,null,93.228451287562422,3.5299999999999998E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,12.371876143062245,null,3.3139561697172688,3.5299999999999998E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.88606808165274553,null,34.306529494446366,0.1327049411654527,4.5526459781513724,null,0,null,0.22869055685935027,27.688487008495589,6.3320955125657417,null,0.11167525113592533,34.020582521061328,3.7992570968299955]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,42.818230610699942,3248,139073.61302355342,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,5.8261487499868112,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.1713686701724728,null,93.228451287562422,5.0099999999999999E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,14.45994484270021,null,5.8261487499868112,5.0099999999999999E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0609754812360652,null,34.306529494446366,0.15510227449878602,5.3210207547483188,null,0,null,0.22869055685935027,31.347886029381204,7.1689655124226341,null,0.11167525113592533,38.516851541803845,4.3013790688960976]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,40.555608625409384,25736,1043739.1435835359,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.8484652293490869,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.6769477900130416,null,93.228451287562422,4.4699999999999997E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,13.698081938778248,null,3.8484652293490869,4.4699999999999997E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.94111182461363019,null,34.306529494446366,0.14693027449878601,5.0406677957197035,null,0,null,0.22869055685935027,29.691385629648764,6.7901395135700859,null,0.11167525113592533,36.481525143218846,4.074083482190539]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,51.361242309659289,16,821.77987695454863,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,7.6969304586981737,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.6390640973503134,null,93.228451287562422,0.08,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,18.678407958860692,null,3.8484652293490869,0.08,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.076962647209653,null,34.306529494446366,0.20035094116545268,6.8733454723326908,null,0,null,0.22869055685935027,37.602356456277491,8.5993038372098844,null,0.11167525113592533,46.201660293487379,5.159582016171913]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,57.519446752641585,22,1265.4278285581149,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,15.372480555011075,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.5579516214285389,null,93.228451287562422,0.04,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,19.552468561380365,null,15.372480555011075,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3839846510621689,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22869055685935027,42.11087276512275,9.6303589424891687,null,0.11167525113592533,51.741231707611924,5.7782150450296639]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,71.967606820007589,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,51.847378784286306,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,13.676676178747346,null,93.228451287562422,0.04,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,19.552468561380365,null,51.847378784286306,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.8429805802331778,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22869055685935027,52.688593251612573,12.049383730847085,null,0.11167525113592533,64.737976982459656,7.229629837547936]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,57.519446752641585,4,230.07778701056634,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,15.372480555011075,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.5579516214285389,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.228451287562422},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.228451287562422},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":93.228451287562422},3.2561912355422808E-2,2.2699999999999996,19.552468561380365,null,15.372480555011075,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3839846510621689,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22869055685935027,42.11087276512275,9.6303589424891687,null,0.11167525113592533,51.741231707611924,5.7782150450296639]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,54.902517408669667,50,2745.1258704334832,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,8.7659485779618063,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.9063186271662214,null,93.228451287562422,0.04,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,19.552468561380365,null,8.7659485779618063,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1197233719801982,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22869055685935027,40.194978491778471,9.1922120142344266,null,0.11167525113592533,49.387190506012892,5.5153269026567768]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,54.817827138638215,113,6194.4144666661186,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,8.5521449541090817,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.8528677212030402,null,93.228451287562422,0.04,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,19.552468561380365,null,8.5521449541090817,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1111712270260892,null,34.306529494446366,0.20972641174817902,7.1949853304033065,null,0,null,0.22869055685935027,40.132975440861173,9.1780325019931706,null,0.11167525113592533,49.311007942854346,5.5068191957838675]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,43.907490967847231,287,12601.449907772156,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,15.500762729322711,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.5900221650064479,null,93.228451287562422,0.04,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,13.034979040920245,null,15.500762729322711,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.3891159380346343,null,34.306529494446366,0.13981760783211936,4.7966568869355379,null,0,null,0.22869055685935027,32.145350311421005,7.3513380631577583,null,0.11167525113592533,39.496688374578767,4.4108025932684658]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,62.327624699688407,390,24307.773632878478,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,62.003050917290842,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,16.215594211998482,null,93.228451287562422,0.04,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,13.034979040920245,null,62.003050917290842,0.04,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.2492074655533596,null,34.306529494446366,0.13981760783211936,4.7966568869355379,null,0,null,0.22869055685935027,45.631013885931758,10.435381975630479,null,0.11167525113592533,56.066395861562242,6.2612288381261676]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,67.478546503698738,1424,96089.450221267005,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,14.143109717857895,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,4.2506089121402439,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,14.143109717857895,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.6910210434397017,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,49.40208306266743,11.297789885613291,null,0.11167525113592533,60.699872948280721,6.7786735554180098]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,74.184063591060408,49,3635.0191159619599,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,29.71870371552906,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.7063348684133306,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,54.311295387058848,12.42048038581915,null,0.11167525113592533,66.731775772877995,7.4522878181824082]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,64.151100481624255,19678,1262365.3552774021,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,6.4141087155818104,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1871968186930073,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,46.966008587351709,10.740682657302489,null,0.11167525113592533,57.706691244654195,6.4444092369700607]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,64.151100481624255,2615,167755.12775944744,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,6.4141087155818104,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.1871968186930073,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,46.966008587351709,10.740682657302489,null,0.11167525113592533,57.706691244654195,6.4444092369700607]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,65.715874544563846,24560,1613981.878814488,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,10.048770321078171,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.2270240629453126,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,10.048770321078171,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4241266062640672,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,48.11160377629686,11.002669458997749,null,0.11167525113592533,59.114273235294611,6.6016013092692347]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,65.715874544563846,3286,215942.3637534368,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,10.048770321078171,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.2270240629453126,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,10.048770321078171,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4241266062640672,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,48.11160377629686,11.002669458997749,null,0.11167525113592533,59.114273235294611,6.6016013092692347]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,66.406216042919525,2102,139585.86612221683,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,11.652297499973622,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.5286544537218876,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,48.617013418478535,11.118251871510362,null,0.11167525113592533,59.735265289988895,6.6709507529306329]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,89.850296763498022,332,29830.298525481343,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,140,0.125,20.7916783912464,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,11.652297499973622,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.5286544537218876,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,65.780785952055766,15.043444570021359,null,0.11167525113592533,80.82423052207713,9.0260662414208852]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,49.037015473419977,453,22213.768009459251,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,10.754322279792172,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.4034120526238127,null,93.228451287562422,6.518620253747219E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,16.588392634247136,null,10.754322279792172,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4701188591455083,null,34.306529494446366,0.17793272767216062,6.1042543699122715,null,0,null,0.22869055685935027,35.900754196452866,8.2101634688574627,null,0.11167525113592533,44.110917665310325,4.9260978081096551]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,74.184063591060408,1,74.184063591060408,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,29.71870371552906,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,8.1445074115580347,null,93.228451287562422,6.518620253747219E-2,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,24.8825889513707,null,29.71870371552906,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.7063348684133306,null,34.306529494446366,0.26689909150824087,9.1563815548684051,null,0,null,0.22869055685935027,54.311295387058848,12.42048038581915,null,0.11167525113592533,66.731775772877995,7.4522878181824082]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,47.306559450875028,1965,92957.389320969436,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,6.7348141513609008,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.398535020515995,null,93.228451287562422,6.518620253747219E-2,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,16.588392634247136,null,6.7348141513609008,6.518620253747219E-2,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.2081023881845714,null,34.306529494446366,0.17793272767216062,6.1042543699122715,null,0,null,0.22869055685935027,34.633860693384115,7.920436888159176,null,0.11167525113592533,42.554297581543281,4.752261869331746]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,94.080327727257497,30,2822.4098318177248,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,20.097540642156343,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,5.7392166432148555,null,93.228451287562422,0.12612316407368807,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,37.778591860304644,null,10.048770321078171,0.12612316407368807,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.0364681368058752,null,34.306529494446366,0.40522599419545086,13.901897521782587,null,0,null,0.22869055685935027,68.877656762956335,15.751669680287678,null,0.11167525113592533,84.629326443244011,9.4510012840134809]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,95.451703757559613,4,381.80681503023845,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,23.304594999947245,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,6.540980232662581,null,93.228451287562422,0.12612316407368807,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,37.778591860304644,null,11.652297499973622,0.12612316407368807,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,2.2387100582863244,null,34.306529494446366,0.40522599419545086,13.901897521782587,null,0,null,0.22869055685935027,69.881662273884515,15.9812762596717,null,0.11167525113592533,85.862938533556203,9.58876522400341]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,146.03931056321483,6,876.23586337928896,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,40.195081284312685,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,10.763601803753941,null,93.228451287562422,0.23633927563141766,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,61.10347152984869,null,10.048770321078171,0.23633927563141766,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,3.1440045275318291,null,34.306529494446366,0.65541656743149701,22.485067801737447,null,0,null,0.22869055685935027,106.91762826372029,24.4510519457112,null,0.11167525113592533,131.36868020943149,14.670630353783325]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,179.25635695473872,2,358.51271390947744,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,118.87481486211624,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,30.433535198204829,null,93.228451287562422,0.23633927563141766,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,61.10347152984869,null,29.71870371552906,0.23633927563141766,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,7.7927823376945842,null,34.306529494446366,0.65541656743149701,22.485067801737447,null,0,null,0.22869055685935027,131.23633946833394,30.012511553196017,null,0.11167525113592533,161.24885102152996,18.007505933208769]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,43.628370848558546,4,174.51348339423419,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.3897235550427258,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.0622623714364514,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.3897235550427258,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.85246884216428953,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,31.941002173649462,7.3046055737376134,null,0.11167525113592533,39.245607747387076,4.3827631011714683]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,69.768666041087954,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.6035271788954526,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.115713277399633,null,93.228451287562422,0.158,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,29.683094348844559,null,1.6035271788954526,0.158,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.0224427231272075,null,34.306529494446366,0.31839094116545263,10.922888213857139,null,0,null,0.22869055685935027,51.078714843752678,11.681219741277761,null,0.11167525113592533,62.759934585030436,7.0087314560575198]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,43.718901826868034,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,1.6035271788954526,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.115713277399633,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,32.007281297043804,7.3197629833748143,null,0.11167525113592533,39.327044280418626,4.3918575464494056]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,44.266468227933466,222,9827.1559466012295,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,32.408163091767676,7.4114408642449927,null,0.11167525113592533,39.819603956012664,4.4468642719208002]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,55.493817268627268,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,2.7794471100854516,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.4096932601971328,null,93.228451287562422,0.10290000000000001,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,21.909271014381595,null,1.3897235550427258,0.10290000000000001,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.91208798267562252,null,34.306529494446366,0.23500627449878603,8.062249687472562,null,0,null,0.22869055685935027,40.627878225251052,9.291212095346534,null,0.11167525113592533,49.91909032059759,5.5747269480296753]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,44.266468227933466,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,32.408163091767676,7.4114408642449927,null,0.11167525113592533,39.819603956012664,4.4468642719208002]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,44.266468227933466,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,3.2070543577909052,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.5165950721234962,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,32.408163091767676,7.4114408642449927,null,0.11167525113592533,39.819603956012664,4.4468642719208002]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,44.102928396148585,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,2.7794471100854516,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,1.4096932601971328,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.3897235550427258,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.85246884216428953,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,32.288433062410149,7.3840597371584336,null,0.11167525113592533,39.672492799568573,4.4304355965800095]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,45.361601030064335,2,90.723202060128671,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":26.374708992281313},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,8.3345762805241392,null,6.4141087155818104,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,2.3183586615712226,null,93.228451287562422,0.06,1.5133333333333332,93.228451287562422,1.9828577401484269E-2,1.5133333333333332,93.228451287562422,3.2561912355422808E-2,1.5133333333333332,15.856693499890469,null,1.6035271788954526,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,0.86529705959545311,null,34.306529494446366,0.17008427449878602,5.8350011796341148,null,0,null,0.22869055685935027,33.2099266812154,7.5947966259853441,null,0.11167525113592533,40.804723307200746,4.5568777228635886]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,64.272864303717085,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.228451287562422,0.06,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,23.785040249835699,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22869055685935027,47.055153756664566,10.761069315713968,null,0.11167525113592533,57.816223072378534,6.4566412313385531]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,64.272864303717085,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.228451287562422,0.06,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,23.785040249835699,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22869055685935027,47.055153756664566,10.761069315713968,null,0.11167525113592533,57.816223072378534,6.4566412313385531]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,64.272864303717085,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":30.722334273578248},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.277677828865253,7.1231372934535964E-3,5.9588999449695566,0,25.805606752574811,5.9311689482005785E-3,15.459603994766278,2.002998353363317E-2,42.973998732688969,1.503682403925713E-2,8862.6820789896865,6.1441667281083345E-5,9.4214826008483747,null,11.652297499973622,0.25,53.151301267342255,7.1231372934535964E-3,12.454061089421351,0,16.035271788954528,2.0967992987457707E-2,3.6279058576691754,null,93.228451287562422,0.06,2.2699999999999996,93.228451287562422,1.9828577401484269E-2,2.2699999999999996,93.228451287562422,3.2561912355422808E-2,2.2699999999999996,23.785040249835699,null,11.652297499973622,0.06,12.454061089421351,1.9828577401484269E-2,16.035271788954528,3.2561912355422808E-2,1.4682232788601435,null,34.306529494446366,0.25512641174817902,8.7525017694511718,null,0,null,0.22869055685935027,47.055153756664566,10.761069315713968,null,0.11167525113592533,57.816223072378534,6.4566412313385531]

{"sheet":"Calc - Opex FY22","index":10,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13548379.246844761},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":905358.24885759724},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":536273.80426460796},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":22565.517269950196},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":39492.271578195207},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":79898.146098710349},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":166732.25709775786},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":140503.10046141682},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1890823.3456282357},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":172406.10981736542},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":97688.392168813691},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":92449.950309515218},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":362544.45229569427},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1039556.5739166017},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":838317.717619478},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1376660.9421551435},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3254535.233691223},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39585.149846460219},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":63717.72975953063},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":134723.69125212662},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":238026.57085811754},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1185182.6509087901},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":2987864.8378102756},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2268376.3944599153},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1361025.7611925094}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13956085161024581},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6759248888026669E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24021583500101396},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7568638028312558E-2},null,null,null,{"$f":"BJ4/$K4","v":8.7477817775495431E-2},null,{"$f":"BL4/$K4","v":0.22053300866272324},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348892},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069338}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":111.21515225667339},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":64059.927699843873},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":81.422325676653756},null,0.22869055685935027,81.422325676653756,{"$f":"BO12*BN12","v":18.620516999777323},null,0.11167525113592533,100.04284267643108,{"$f":"BS12*BR12","v":11.17230958024231}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,101.94464568528815,31792,3241024.1756266807,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,74.63524505025832,null,0.22869055685935027,74.63524505025832,17.068375751877642,null,0.11167525113592533,91.703620802135958,10.2410248831522]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,37.066201913979029,20937,776055.06947297894,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,27.136737239466513,null,0.22869055685935027,27.136737239466513,6.2059155506394648,null,0.11167525113592533,33.34265279010598,3.7235491238730467]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,24.916178802205803,67,1669.3839797477888,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,33.057297901686084,15343,507198.12170556962,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,11.475304939218919,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,24.201756875082097,5.5347132567371338,null,0.11167525113592533,29.736470131819232,3.3208277698668551]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,24.916178802205803,89881,2239491.06692106,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,24.916178802205803,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,24.916178802205803,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,33.057297901686084,5756,190277.8067221051,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,11.475304939218919,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,0,null,0.22869055685935027,24.201756875082097,5.5347132567371338,null,0.11167525113592533,29.736470131819232,3.3208277698668551]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,24.916178802205803,14394,358643.47767895029,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,24.916178802205803,3665,91317.795310084271,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,24.916178802205803,4186,104299.12446603349,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,24.916178802205803,15545,387321.99948028917,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,33.057297901686084,102,3371.8443859719805,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,7.0276657138356153,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,11.475304939218919,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,0.11892641174817906,4.1788861853632522,null,0,null,0.22869055685935027,24.201756875082097,5.5347132567371338,null,0.11167525113592533,29.736470131819232,3.3208277698668551]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,24.916178802205803,15,373.74268203308702,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,24.916178802205803,112,2790.6120258470501,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634995},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,6.2854907563443021,null,0,0.16666666666666666,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,0.73216525014328981,null,96.490802762277269,0,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,7.6502032928126136,null,0,0,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.78773478652102424,null,35.138419834038565,7.9284274498786028E-2,2.785924123575501,null,0,null,0.22869055685935027,18.24151820939673,4.1716629572669159,null,0.11167525113592533,22.413181166663648,2.5029976355421546]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,83.009978471198551,6,498.05987082719128,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.490802762277269,0.08,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,28.998034720848469,null,30.439345030476222,0.08,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.222882388959122,null,35.138419834038565,0.30052641174817901,10.560023227224654,null,0,null,0.22869055685935027,60.772883589595452,13.898184590053054,null,0.11167525113592533,74.671068179648501,8.3389102915500484]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,43.911640840649909,348,15281.251012546169,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,5.5841963904830472,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.1282143477640516,null,96.490802762277269,5.0099999999999999E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,14.96594297664295,null,5.5841963904830472,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0675030256842248,null,35.138419834038565,0.15510227449878602,5.4500488385526369,null,0,null,0.22869055685935027,32.14838849720774,7.3520328675571687,null,0.11167525113592533,39.500421364764918,4.4112194758849927]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,59.554932865698007,101,6015.048219435499,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.0221725779719142,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2377083946362681,null,96.490802762277269,5.0099999999999999E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,22.448914464964425,null,6.0221725779719142,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0894456326774171,null,35.138419834038565,0.23265341174817905,8.1750732578289558,null,0,null,0.22869055685935027,43.601083494907925,9.9711560641215193,null,0.11167525113592533,53.572239559029441,5.9826933066685664]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,59.554932865698007,190,11315.43724448262,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.0221725779719142,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2377083946362681,null,96.490802762277269,5.0099999999999999E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,22.448914464964425,null,6.0221725779719142,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0894456326774171,null,35.138419834038565,0.23265341174817905,8.1750732578289558,null,0,null,0.22869055685935027,43.601083494907925,9.9711560641215193,null,0.11167525113592533,53.572239559029441,5.9826933066685664]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,38.918489879613006,41552,1617141.0914776796,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.3943154530387152,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5807441134029685,null,96.490802762277269,3.5299999999999998E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,12.804806303575305,null,3.3943154530387152,3.5299999999999998E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.907554122013291,null,35.138419834038565,0.1327049411654527,4.6630419367230642,null,0,null,0.22869055685935027,28.492825784278509,6.5160401951031055,null,0.11167525113592533,35.008865979381611,3.9096239002313937]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,44.068729562096827,138,6081.484679569362,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,5.9674255545358053,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.2240216387772409,null,96.490802762277269,5.0099999999999999E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,14.96594297664295,null,5.9674255545358053,5.0099999999999999E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.086702806803268,null,35.138419834038565,0.15510227449878602,5.4500488385526369,null,0,null,0.22869055685935027,32.263395569339977,7.3783338989258533,null,0.11167525113592533,39.641729468265829,4.4270000938309986]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,41.740060920546384,3490,145672.81261270688,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.9417856873997987,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.7176116719932395,null,96.490802762277269,4.4699999999999997E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,14.177420136469621,null,3.9417856873997987,4.4699999999999997E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.96393260674779535,null,35.138419834038565,0.14693027449878601,5.1628976716688735,null,0,null,0.22869055685935027,30.558541395443413,6.9884498485334605,null,0.11167525113592533,37.546991243976876,4.1930696765695075]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,52.880807694765622,13,687.45050003195308,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,7.8835713747995975,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.7030580938431892,null,96.490802762277269,0.08,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,19.332023147232313,null,3.9417856873997987,0.08,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1030776415130081,null,35.138419834038565,0.20035094116545268,7.0400154848164362,null,0,null,0.22869055685935027,38.714853675968826,8.853721445885574,null,0.11167525113592533,47.568575121854401,5.3122325729112205]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,59.201168371108736,18,1065.6210306799571,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,15.745243940224752,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.6684762351994777,null,96.490802762277269,0.04,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,20.236669830033694,null,15.745243940224752,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4175445441300143,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22869055685935027,43.342087060457999,9.9119260253025789,null,0.11167525113592533,53.254013085760569,5.9471552853481651]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,73.999678210429053,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,53.104612733025064,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,14.008318433399555,null,96.490802762277269,0.04,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,20.236669830033694,null,53.104612733025064,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.911919295842027,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22869055685935027,54.176304010370089,12.389609132712987,null,0.11167525113592533,66.565913143083066,7.4337650673459938]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,59.201168371108736,4,236.80467348443494,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,15.745243940224752,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.6684762351994777,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.490802762277269},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.490802762277269},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":96.490802762277269},3.2561912355422808E-2,2.2699999999999996,20.236669830033694,null,15.745243940224752,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4175445441300143,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22869055685935027,43.342087060457999,9.9119260253025789,null,0.11167525113592533,53.254013085760569,5.9471552853481651]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,56.520781770669117,46,2599.9559614507793,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,8.9785118435217601,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.9767932110237298,null,96.490802762277269,0.04,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,20.236669830033694,null,8.9785118435217601,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1468752602618948,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22869055685935027,41.379734752414123,9.4631545832217938,null,0.11167525113592533,50.842889335635917,5.6778924350332005]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,56.434037867742276,105,5925.5739761129389,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,8.7595237497773297,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.9220461875876222,null,96.490802762277269,0.04,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,20.236669830033694,null,8.7595237497773297,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.1381157365121175,null,35.138419834038565,0.20972641174817902,7.3694547062939524,null,0,null,0.22869055685935027,41.316228205228242,9.4486312355816402,null,0.11167525113592533,50.764859440809886,5.6691784269323939]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,45.163490676424956,285,12871.594842781113,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,15.876636796471411,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.7013244492611426,null,96.490802762277269,0.04,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,13.491113220022463,null,15.876636796471411,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4228002583798807,null,35.138419834038565,0.13981760783211936,4.9129698041959688,null,0,null,0.22869055685935027,33.064887040423336,7.5616274297659274,null,0.11167525113592533,40.626514470189264,4.53697620623569]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,64.030289563014463,387,24779.722060886597,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,63.506547185885644,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,16.608802046614699,null,96.490802762277269,0.04,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,13.491113220022463,null,63.506547185885644,0.04,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.3279966739564499,null,35.138419834038565,0.13981760783211936,4.9129698041959688,null,0,null,0.22869055685935027,46.87756105335346,10.720455541499593,null,0.11167525113592533,57.59801659485305,6.432272968161409]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,69.479987319876258,1329,92338.903148115554,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,14.48606240119426,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,4.3536808504418554,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,14.48606240119426,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.7320261841757341,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,50.867368706311154,11.632886875416187,null,0.11167525113592533,62.500255581727345,6.9797317381489199]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,76.348104791746351,40,3053.9241916698538,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,30.439345030476222,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.7719600967856448,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,55.895623276241551,12.782801213044142,null,0.11167525113592533,68.678424489285689,7.6696803024606632]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,66.071854902469184,19478,1286947.5897902949,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,6.5696428123329964,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2159848534846114,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,48.372222478404716,11.062270495110756,null,0.11167525113592533,59.434492973515461,6.6373619289537285]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,66.071854902469184,2615,172777.90056995692,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,6.5696428123329964,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2159848534846114,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,48.372222478404716,11.062270495110756,null,0.11167525113592533,59.434492973515461,6.6373619289537285]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,67.674572775108757,24360,1648552.5928016494,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,10.292440405988364,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.3052753516403808,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,10.292440405988364,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4586598914306443,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,49.545596914764587,11.33061014836642,null,0.11167525113592533,60.876207063131005,6.7983657119777465]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,67.674572775108757,3276,221701.9004112563,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,10.292440405988364,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.3052753516403808,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,10.292440405988364,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.4586598914306443,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,49.545596914764587,11.33061014836642,null,0.11167525113592533,60.876207063131005,6.7983657119777465]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,68.381654189508552,2092,143054.4205644519,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,11.934851109071611,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5657224081715408,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,50.063262107276294,11.448995289508625,null,0.11167525113592533,61.512257396784911,6.8693967927236352]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,91.814598558324235,332,30482.446721363645,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,140,0.125,20.871497466363444,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,11.934851109071611,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5657224081715408,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,67.218881546228545,15.372323452269709,null,0.11167525113592533,82.591204998498256,9.2233935598259844]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,50.469548729604234,447,22559.888282133092,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,11.015101115344994,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.4859405289795382,null,96.490802762277269,6.518620253747219E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,17.168871730768444,null,11.015101115344994,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5057673987966389,null,35.138419834038565,0.17793272767216062,6.2522748871600315,null,0,null,0.22869055685935027,36.94953385426853,8.4500094728260855,null,0.11167525113592533,45.399543327094619,5.0700054025096142]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,76.348104791746351,1,76.348104791746351,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,30.439345030476222,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,8.3420015077623439,null,96.490802762277269,6.518620253747219E-2,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,25.753307596152663,null,30.439345030476222,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.7719600967856448,null,35.138419834038565,0.26689909150824087,9.3784123307400442,null,0,null,0.22869055685935027,55.895623276241551,12.782801213044142,null,0.11167525113592533,68.678424489285689,7.6696803024606632]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,48.697131317508727,1945,94715.920412554478,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,6.8981249529496464,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.4566964883807012,null,96.490802762277269,6.518620253747219E-2,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,17.168871730768444,null,6.8981249529496464,6.518620253747219E-2,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.2373973568327907,null,35.138419834038565,0.17793272767216062,6.2522748871600315,null,0,null,0.22869055685935027,35.651919771705849,8.1532573856962909,null,0.11167525113592533,43.805177157402142,4.8919541601065841]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,96.916086903214548,30,2907.4826070964364,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,20.584880811976728,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,5.8783854531374713,null,96.490802762277269,0.12612316407368807,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,39.100581480060967,null,10.292440405988364,0.12612316407368807,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.0858499365641512,null,35.138419834038565,0.40522599419545086,14.239001111705427,null,0,null,0.22869055685935027,70.953759726268871,16.226454823064969,null,0.11167525113592533,87.18021454933384,9.7358723538807084]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,98.32071708333504,4,393.28286833334016,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,23.869702218143221,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,6.6995908046790946,null,96.490802762277269,0.12612316407368807,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,39.100581480060967,null,11.934851109071611,0.12612316407368807,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,2.2929959711455012,null,35.138419834038565,0.40522599419545086,14.239001111705427,null,0,null,0.22869055685935027,71.982111112391848,16.461629074204517,null,0.11167525113592533,88.443740186596358,9.8769768967386788]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,150.47732003777242,6,902.86392022663449,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,41.169761623953455,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,11.024605656131653,null,96.490802762277269,0.23633927563141766,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,63.241670735161378,null,10.292440405988364,0.23633927563141766,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,3.2202426965518485,null,35.138419834038565,0.65541656743149701,23.030302512592389,null,0,null,0.22869055685935027,110.16676334523812,25.194098456814764,null,0.11167525113592533,135.36086180205288,15.116458235719538]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,184.49983816922756,2,368.99967633845512,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,121.75738012190489,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,31.171510280619511,null,96.490802762277269,0.23633927563141766,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,63.241670735161378,null,30.439345030476222,0.23633927563141766,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,7.9817475417185673,null,35.138419834038565,0.65541656743149701,23.030302512592389,null,0,null,0.22869055685935027,135.07517281489268,30.89041648891078,null,0.11167525113592533,165.96558930380345,18.534248865424093]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,44.919013018702046,4,179.67605207480818,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.4234226093388163,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.0880209024779939,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.4234226093388163,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.87314014308135324,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,32.885901182256816,7.5206950541918767,null,0.11167525113592533,40.406596236448699,4.5124167822533439]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,71.896090400313398,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.6424107030832491,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.1427679259141021,null,96.490802762277269,0.158,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,30.721797505291523,null,1.6424107030832491,0.158,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.0472356776081777,null,35.138419834038565,0.31839094116545263,11.187754562026347,null,0,null,0.22869055685935027,52.63623497940403,12.03740988841952,null,0.11167525113592533,64.673644867823555,7.2224455324898438]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,45.011739259761775,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,1.6424107030832491,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.1427679259141021,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,32.953787491317591,7.5362200120141116,null,0.11167525113592533,40.490007503331704,4.5217317564300687]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,45.572583459719844,202,9205.6618588634083,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,33.364390167088402,7.6301209665840775,null,0.11167525113592533,40.994511133672482,4.5780723260473613]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,57.161007753537312,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,2.8468452186776325,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.4438765548126979,null,96.490802762277269,0.10290000000000001,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,22.675944080559955,null,1.4234226093388163,0.10290000000000001,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.93420497302198846,null,35.138419834038565,0.23500627449878603,8.257749136971654,null,0,null,0.22869055685935027,41.848454053930176,9.5703462612962262,null,0.11167525113592533,51.418800315226406,5.7422074383109054]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,45.572583459719844,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,33.364390167088402,7.6301209665840775,null,0.11167525113592533,40.994511133672482,4.5780723260473613]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,45.572583459719844,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,3.2848214061664982,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.5533706016849145,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,33.364390167088402,7.6301209665840775,null,0.11167525113592533,40.994511133672482,4.5780723260473613]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,45.405077991999036,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,2.8468452186776325,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,1.4438765548126979,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.4234226093388163,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.87314014308135324,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,33.24175683459152,7.602075881485848,null,0.11167525113592533,40.843832716077372,4.5612452759216637]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,46.694271859635982,2,93.388543719271965,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.014262626634977},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,8.5366793085638815,null,6.5696428123329964,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,2.3745759532265387,null,96.490802762277269,0.06,1.5133333333333332,96.490802762277269,1.9828577401484269E-2,1.5133333333333332,96.490802762277269,3.2561912355422808E-2,1.5133333333333332,16.411568183627388,null,1.6424107030832491,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,0.88627942870601917,null,35.138419834038565,0.17008427449878602,5.9764926445062025,null,0,null,0.22869055685935027,34.185595518630031,7.8179228757240109,null,0.11167525113592533,42.003518394354039,4.6907534652819463]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,66.18046399480184,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.490802762277269,0.06,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,24.617352275441078,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22869055685935027,48.451736867477749,11.080454685026199,null,0.11167525113592533,59.532191552503946,6.6482724422978903]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,66.18046399480184,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.490802762277269,0.06,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,24.617352275441078,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22869055685935027,48.451736867477749,11.080454685026199,null,0.11167525113592533,59.532191552503946,6.6482724422978903]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,66.18046399480184,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":31.467312371582871},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.575396127071773,7.1231372934535964E-3,6.1033957996032688,0,26.431360370942343,5.9311689482005785E-3,15.834480014191355,2.002998353363317E-2,44.016064337289365,1.503682403925713E-2,9077.591010701417,6.1441667281083345E-5,9.649941744800854,null,11.934851109071611,0.25,54.440153701926597,7.1231372934535964E-3,12.756056460613239,0,16.424107030832495,2.0967992987457707E-2,3.7158780274111924,null,96.490802762277269,0.06,2.2699999999999996,96.490802762277269,1.9828577401484269E-2,2.2699999999999996,96.490802762277269,3.2561912355422808E-2,2.2699999999999996,24.617352275441078,null,11.934851109071611,0.06,12.756056460613239,1.9828577401484269E-2,16.424107030832495,3.2561912355422808E-2,1.5038258530653208,null,35.138419834038565,0.25512641174817902,8.9647389667593025,null,0,null,0.22869055685935027,48.451736867477749,11.080454685026199,null,0.11167525113592533,59.532191552503946,6.6482724422978903]

{"sheet":"Calc - Opex FY23","index":11,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":13836804.558662029},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":918213.45534328429},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":546699.34341886931},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":23113.436766655803},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":40451.194225880332},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":81838.174837001789},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":170780.72863513519},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":143914.69467259469},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1925011.0278994215},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":170317.01335477363},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":100060.39073772718},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":94553.682358739534},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":364931.08645124047},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1039867.3930696038},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":869557.14859699225},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1427961.4259431013},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3337385.9676096975},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39297.35369016647},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":65264.877383199651},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":137994.9540475728},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":242557.1851209389},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1199935.6215685285},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":3060316.8150638761},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2316666.8325241865},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1390000.0224241409}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13912251341978651},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6373942401519909E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24119629307913062},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7529855545230982E-2},null,null,null,{"$f":"BJ4/$K4","v":8.6720573126643774E-2},null,{"$f":"BL4/$K4","v":0.22117222239350601},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348884},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069343}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":113.91198029908962},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":65613.300652275619},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":83.396715017566351},null,0.22869055685935027,83.396715017566351,{"$f":"BO12*BN12","v":19.072041197607788},null,0.11167525113592533,102.46875621517414,{"$f":"BS12*BR12","v":11.443224083915482}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,104.41667556322933,31792,3319614.9495061869,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,76.445056193074663,null,0.22869055685935027,76.445056193074663,17.482262469938568,null,0.11167525113592533,93.927318663013239,10.489356900216089]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,37.965010850703585,20937,794873.43218118092,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,27.794769103669466,null,0.22869055685935027,27.794769103669466,6.3564012240952348,null,0.11167525113592533,34.151170327764703,3.8138405229388845]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,25.657887988990353,67,1719.0784952623537,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,34.065180563045352,15554,529849.81847760745,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,11.90459084916186,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,24.939643292821753,5.7034609125089668,null,0.11167525113592533,30.643104205330715,3.4220763577146371]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,25.657887988990353,93783,2406273.7092714822,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,25.657887988990353,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,25.657887988990353,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,34.065180563045352,6164,209977.77299061156,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,11.90459084916186,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,0,null,0.22869055685935027,24.939643292821753,5.7034609125089668,null,0.11167525113592533,30.643104205330715,3.4220763577146371]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,25.657887988990353,14394,369319.63971352717,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,25.657887988990353,3665,94036.15947964965,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,25.657887988990353,4440,113921.02267111717,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,25.657887988990353,15545,398851.86878885503,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,34.065180563045352,152,5177.9074455828932,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,7.1980777987470193,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,11.90459084916186,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,0.11892641174817906,4.2802189374395514,null,0,null,0.22869055685935027,24.939643292821753,5.7034609125089668,null,0.11167525113592533,30.643104205330715,3.4220763577146371]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,25.657887988990353,25,641.44719972475878,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,25.657887988990353,207,5311.1828137210032,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989476},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,6.4379060287968937,null,0,0.16666666666666666,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,0.74991933974532632,null,100.10047956688761,0,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,7.9363938994412404,null,0,0,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.80683636772799683,null,35.990482471654055,7.9284274498786028E-2,2.8534792916263672,null,0,null,0.22869055685935027,18.784534927337823,4.2958457528768017,null,0.11167525113592533,23.080380680214624,2.5775073087757274]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,85.544146548303033,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.10047956688761,0.08,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,30.082837938508646,null,31.177460994041301,0.08,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.3010332472513011,null,35.990482471654055,0.30052641174817901,10.816090554291925,null,0,null,0.22869055685935027,62.628187064945394,14.32247497497392,null,0.11167525113592533,76.950662039919322,8.5934845083837068]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,45.245476803696036,142.99999999999969,6470.1031829285193,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,5.7196061535831157,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.179820878141105,null,100.10047956688761,5.0099999999999999E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,15.525812059243524,null,5.7196061535831157,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.0933886360225111,null,35.990482471654055,0.15510227449878602,5.5822056916622342,null,0,null,0.22869055685935027,33.124910346782052,7.5753541931216413,null,0.11167525113592533,40.700264539903692,4.5452122637923411]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,61.402615908960129,101,6201.6642068049732,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.1682027146484586,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.291970018407441,null,100.10047956688761,5.0099999999999999E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,23.288718088865284,null,6.1682027146484586,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1158633237318845,null,35.990482471654055,0.23265341174817905,8.3733085374933509,null,0,null,0.22869055685935027,44.953800705135833,10.280509716201767,null,0.11167525113592533,55.234310421337597,6.1683054876225336]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,61.402615908960129,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.1682027146484586,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.291970018407441,null,100.10047956688761,5.0099999999999999E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,23.288718088865284,null,6.1682027146484586,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1158633237318845,null,35.990482471654055,0.23265341174817905,8.3733085374933509,null,0,null,0.22869055685935027,44.953800705135833,10.280509716201767,null,0.11167525113592533,55.234310421337597,6.1683054876225336]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,40.092398742450349,41152,1649882.3930493167,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.4766233482564037,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.6190751768094274,null,100.10047956688761,3.5299999999999998E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,13.28382825155742,null,3.4766233482564037,3.5299999999999998E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.92956117192144794,null,35.990482471654055,0.1327049411654527,4.7761148589171079,null,0,null,0.22869055685935027,29.352262540918083,6.712585265564404,null,0.11167525113592533,36.06484780648249,4.0275509359678576]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,45.406374729739177,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,6.1121281445152897,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.2779513758741485,null,100.10047956688761,5.0099999999999999E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,15.525812059243524,null,6.1121281445152897,5.0099999999999999E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1130539877682128,null,35.990482471654055,0.15510227449878602,5.5822056916622342,null,0,null,0.22869055685935027,33.242706196260798,7.6022929915346555,null,0.11167525113592533,40.844999187795452,4.5613755419437227]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,43.007063993868286,162,6967.1443670066619,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,4.0373690495880821,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.7592616021423468,null,100.10047956688761,4.4699999999999997E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,14.707790940222917,null,4.0373690495880821,4.4699999999999997E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.98730676424458408,null,35.990482471654055,0.14693027449878601,5.2880914689038763,null,0,null,0.22869055685935027,31.486133857226399,7.2005814851571479,null,0.11167525113592533,38.68671534238355,4.3203486514847382]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,54.510621096543119,10,545.10621096543116,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,8.0747380991761641,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.7686038645393678,null,100.10047956688761,0.08,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,20.055225292339099,null,4.0373690495880821,0.08,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1298258916950434,null,35.990482471654055,0.20035094116545268,7.2107270361946174,null,0,null,0.22869055685935027,39.908065166480803,9.1265976461017342,null,0.11167525113592533,49.034662812582546,5.4759582839605745]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,61.000504883907709,9,549.00454395516942,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,16.127046370299063,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.7816809323200919,null,100.10047956688761,0.04,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,20.993714393835251,null,16.127046370299063,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4519182225399594,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22869055685935027,44.659409031198905,10.213185120354375,null,0.11167525113592533,54.872594151553287,6.1279107323544206]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,76.15786003801523,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,54.392333029172775,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,14.348002597038519,null,100.10047956688761,0.04,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,20.993714393835251,null,54.392333029172775,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.9825296888949082,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22869055685935027,55.75634216227229,12.75094893753052,null,0.11167525113592533,68.507291099802814,7.6505689382124213]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,61.000504883907709,0,0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,16.127046370299063,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.7816809323200919,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.10047956688761},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.10047956688761},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":100.10047956688761},3.2561912355422808E-2,2.2699999999999996,20.993714393835251,null,16.127046370299063,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4519182225399594,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22869055685935027,44.659409031198905,10.213185120354375,null,0.11167525113592533,54.872594151553287,6.1279107323544206]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,58.255122268069947,38,2213.6946461866578,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,9.1962295018395164,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.0489767152052059,null,100.10047956688761,0.04,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,20.993714393835251,null,9.1962295018395164,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1746855478015776,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22869055685935027,42.649472139345647,9.7535315333043009,null,0.11167525113592533,52.403003672649945,5.8521185954200003]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,58.166274934224056,90,5234.9647440801655,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,8.9719312213068481,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.9929021450720388,null,100.10047956688761,0.04,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,20.993714393835251,null,8.9719312213068481,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.1657136165802708,null,35.990482471654055,0.20972641174817902,7.5481547458657383,null,0,null,0.22869055685935027,42.584425637991174,9.7386560126877946,null,0.11167525113592533,52.323081650678958,5.8431932835450988]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,46.501170305631589,281,13066.828855882477,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,16.261625338618664,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.8153256743999924,null,100.10047956688761,0.04,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,13.995809595890169,null,16.261625338618664,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4573013812727433,null,35.990482471654055,0.13981760783211936,5.0321031639104925,null,0,null,0.22869055685935027,34.044222897186074,7.7855922922013265,null,0.11167525113592533,41.829815189387404,4.6713551162441824]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,65.825465417110991,381,25079.502323919289,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,65.046501354474657,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,17.011544678363993,null,100.10047956688761,0.04,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,13.995809595890169,null,65.046501354474657,0.04,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.4086964219069835,null,35.990482471654055,0.13981760783211936,5.0321031639104925,null,0,null,0.22869055685935027,48.191836941784324,11.021018026291665,null,0.11167525113592533,59.21285496807598,6.6126104490350093]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,71.62774157173537,1234,88388.633099521452,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,14.837331257236203,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,4.4592521540543766,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,14.837331257236203,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.774025648177763,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,52.439772669439279,11.992480813351806,null,0.11167525113592533,64.432253482791083,7.1954880889442938]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,78.662402283630911,31,2438.5344707925583,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,31.177460994041301,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.8391766546897124,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,57.589956110152499,13.170279132336317,null,0.11167525113592533,70.760235242488818,7.9021670411420928]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,68.13696621504323,19278,1313544.4346936033,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,6.7289484159801356,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2454709620362805,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,49.884122272983788,11.40802770104858,null,0.11167525113592533,61.292149974032363,6.8448162410108635]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,68.13696621504323,2615,178178.16665233806,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,6.7289484159801356,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2454709620362805,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,49.884122272983788,11.40802770104858,null,0.11167525113592533,61.292149974032363,6.8448162410108635]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,69.778547987208285,24160,1685849.7193709521,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,10.542019185035548,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.3854241360042137,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,10.542019185035548,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4940305654776416,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,51.085949568689003,11.682874254552173,null,0.11167525113592533,62.768823823241171,7.0097241639671104]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,69.778547987208285,3266,227896.73772622226,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,10.542019185035548,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.3854241360042137,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,10.542019185035548,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.4940305654776416,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,51.085949568689003,11.682874254552173,null,0.11167525113592533,62.768823823241171,7.0097241639671104]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,70.502775239634033,2072,146081.75029652173,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,12.224256289030579,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.6036892140547123,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,51.616167493264825,11.804130086980226,null,0.11167525113592533,63.420297580245048,7.0824776593889833]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,93.924313214115273,332,31182.87198708627,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,140,0.125,20.953252054004881,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,12.224256289030579,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.6036892140547123,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,68.76343613526673,15.725548501336517,null,0.11167525113592533,84.488984636603263,9.4353285775120064]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,52.0020064580415,435,22620.872809248052,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,11.282203510793364,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.5704702174436678,null,100.10047956688761,6.518620253747219E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.811151370627694,null,11.282203510793364,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5422803708515529,null,35.990482471654055,0.17793272767216062,6.4038847164184913,null,0,null,0.22869055685935027,38.071469757054089,8.7065856191946125,null,0.11167525113592533,46.778055376248702,5.2239510817927961]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,78.662402283630911,1,78.662402283630911,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,31.177460994041301,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,8.5442845882556515,null,100.10047956688761,6.518620253747219E-2,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,26.716727055941536,null,31.177460994041301,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.8391766546897124,null,35.990482471654055,0.26689909150824087,9.6058270746277348,null,0,null,0.22869055685935027,57.589956110152499,13.170279132336317,null,0.11167525113592533,70.760235242488818,7.9021670411420928]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,50.18661014529426,1905,95605.492326785563,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,7.0653958367791425,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.5162682989401119,null,100.10047956688761,6.518620253747219E-2,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.811151370627694,null,7.0653958367791425,6.518620253747219E-2,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.2674026917516947,null,35.990482471654055,0.17793272767216062,6.4038847164184913,null,0,null,0.22869055685935027,36.742390159450672,8.4026376659082853,null,0.11167525113592533,45.145027825358959,5.0415823199352987]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,99.969068057401557,30,2999.0720417220468,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,21.084038370071095,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,6.0209289322631001,null,100.10047956688761,0.12612316407368807,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,40.563316351933452,null,10.542019185035548,0.12612316407368807,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.1364291830702027,null,35.990482471654055,0.40522599419545086,14.584279041149962,null,0,null,0.22869055685935027,73.188894245054584,16.73760898082163,null,0.11167525113592533,89.926503225876232,10.042564831525327]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,101.40775875879193,4,405.63103503516771,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,24.448512578061159,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,6.8620474842606161,null,100.10047956688761,0.12612316407368807,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,40.563316351933452,null,12.224256289030579,0.12612316407368807,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,2.348598249348214,null,35.990482471654055,0.40522599419545086,14.584279041149962,null,0,null,0.22869055685935027,74.242181863330117,16.978485912778119,null,0.11167525113592533,91.220667776108229,10.187090982683698]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,155.26306373297012,6,931.57838239782075,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,42.16807674014219,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,11.291938524780873,null,100.10047956688761,0.23633927563141766,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,65.607512715976171,null,10.542019185035548,0.23633927563141766,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,3.2983295456118062,null,35.990482471654055,0.65541656743149701,23.58875848177496,null,0,null,0.22869055685935027,113.67048000478168,25.995365370763164,null,0.11167525113592533,139.66584537554485,15.597218357425286]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,190.11058528445176,2,380.22117056890352,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,124.7098439761652,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,31.92738033378663,null,100.10047956688761,0.23633927563141766,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,65.607512715976171,null,31.177460994041301,0.23633927563141766,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,8.1752949150864964,null,35.990482471654055,0.65541656743149701,23.58875848177496,null,0,null,0.22869055685935027,139.18288718326212,31.829811975232342,null,0.11167525113592533,171.01269915849446,19.097886125957313]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,46.303263625118774,4,185.2130545004751,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.4579388234623631,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1144040456109172,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.4579388234623631,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.89431269713573869,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,33.899332368626531,7.7524571965413989,null,0.11167525113592533,41.651789565167931,4.6514740599508428]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,74.191747663981914,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.6822371039950339,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1704786157440847,null,100.10047956688761,0.158,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,31.871085900414514,null,1.6822371039950339,0.158,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.0726298301592121,null,35.990482471654055,0.31839094116545263,11.45904358714866,null,0,null,0.22869055685935027,54.316921015179155,12.421766913846666,null,0.11167525113592533,66.738687929025815,7.4530597349561063]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,46.398238361298851,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,1.6822371039950339,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.1704786157440847,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,33.968864835591653,7.768358615131457,null,0.11167525113592533,41.737223450723114,4.6610149105757355]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,46.972682330129992,182,8549.0281840836578,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,34.389424111590415,7.8645365501519793,null,0.11167525113592533,42.253960661742397,4.7187216683875919]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,58.954722287633963,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,2.9158776469247263,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.4788887514765079,null,100.10047956688761,0.10290000000000001,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,23.524240778556113,null,1.4579388234623631,0.10290000000000001,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.95685827266227408,null,35.990482471654055,0.23500627449878603,8.457989203077279,null,0,null,0.22869055685935027,43.161660087484861,9.8706640803809069,null,0.11167525113592533,53.032324167865752,5.9223981197682098]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,46.972682330129992,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,34.389424111590415,7.8645365501519793,null,0.11167525113592533,42.253960661742397,4.7187216683875919]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,46.972682330129992,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,3.3644742079900678,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.5910378917428434,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,34.389424111590415,7.8645365501519793,null,0.11167525113592533,42.253960661742397,4.7187216683875919]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,46.801115064772425,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,2.9158776469247263,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,1.4788887514765079,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.4579388234623631,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.89431269713573869,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,34.263817074492117,7.8358114068925167,null,0.11167525113592533,42.099628481384642,4.7014865833877844]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,48.121570267792251,2,96.243140535584502,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":27.669324634989458},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,8.74368308171268,null,6.7289484159801356,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,2.43215644374036,null,100.10047956688761,0.06,1.5133333333333332,100.10047956688761,1.9828577401484269E-2,1.5133333333333332,100.10047956688761,3.2561912355422808E-2,1.5133333333333332,17.025517444114637,null,1.6822371039950339,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,0.90777059396769888,null,35.990482471654055,0.17008427449878602,6.1214151000525554,null,0,null,0.22869055685935027,35.230542663587933,8.0568924201930212,null,0.11167525113592533,43.287435083780949,4.834135184011302]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,68.22778855941786,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.10047956688761,0.06,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,25.538276166171951,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22869055685935027,49.950614709961457,11.423233893487939,null,0.11167525113592533,61.373848603449396,6.8539399559684711]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,68.22778855941786,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.10047956688761,0.06,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,25.538276166171951,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22869055685935027,49.950614709961457,11.423233893487939,null,0.11167525113592533,61.373848603449396,6.8539399559684711]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,68.22778855941786,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":32.230355254690231},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},12.880333720842362,7.1231372934535964E-3,6.2513954975971888,0,27.072287730220307,5.9311689482005785E-3,16.218446307208666,2.002998353363317E-2,45.08339872665065,1.503682403925713E-2,9297.7112146350137,6.1441667281083345E-5,9.8839407366378715,null,12.224256289030579,0.25,55.76025919257026,7.1231372934535964E-3,13.065374841028101,0,16.822371039950344,2.0967992987457707E-2,3.8059834120029716,null,100.10047956688761,0.06,2.2699999999999996,100.10047956688761,1.9828577401484269E-2,2.2699999999999996,100.10047956688761,3.2561912355422808E-2,2.2699999999999996,25.538276166171951,null,12.224256289030579,0.06,13.065374841028101,1.9828577401484269E-2,16.822371039950344,3.2561912355422808E-2,1.5402917450698315,null,35.990482471654055,0.25512641174817902,9.1821226500788313,null,0,null,0.22869055685935027,49.950614709961457,11.423233893487939,null,0.11167525113592533,61.373848603449396,6.8539399559684711]

{"sheet":"Calc - Opex FY24","index":12,"n_rows":75,"n_cols":72,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,18,7,19],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[1,1,8,6],[7,10,9,10],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,61,9,61],[7,63,9,63],[7,67,9,67],[7,71,9,71],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,26,7,27],[7,28,9,28],[7,38,9,38],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[8,60,9,60],[8,30,8,31],[8,32,8,33],[8,34,8,35],[8,36,8,37],[8,40,8,42],[8,43,8,45],[8,59,9,59],[7,49,9,49],[7,57,9,57],[8,46,8,48],[8,51,8,52],[8,53,8,54],[8,55,8,56]]}
[{"$f":"'Report - Summary'!$A$1","v":"Ok"}]
[null,{"$f":"CONCATENATE(\"This sheet contains no inputs and all values are calculated for \" & RIGHT(MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,255),4) )","v":"This sheet contains no inputs and all values are calculated for FY24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk contract",null,null,null,null,null,null,null,null,null,"Bulk materials",null,null,null,null,null,null,null,null,null,null,"Spot labour",null,null,null,null,null,null,null,"Spot materials",null,null,null,"EWP costs",null,"Connections",null,null,null,"Overheads",null,null,null,"CAM"]
[]
[null,null,null,null,null,null,null,null,null,"Totals --->   ",{"$f":"SUM(K12:K75)","v":14200787.885277173},null,{"$f":"SUMPRODUCT(M12:M75,N12:N75,$J$12:$J$75)","v":940353.81119343708},null,{"$f":"SUMPRODUCT(O12:O75,P12:P75,$J$12:$J$75)","v":557967.15021684882},null,{"$f":"SUMPRODUCT(Q12:Q75,R12:R75,$J$12:$J$75)","v":23674.660422647503},null,{"$f":"SUMPRODUCT(S12:S75,T12:T75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(U12:U75,V12:V75,$J$12:$J$75)","v":41433.400694865079},null,{"$f":"SUMPRODUCT(W12:W75,X12:X75,$J$12:$J$75)","v":83825.30985917084},null,{"$f":"SUMPRODUCT(Y12:Y75,Z12:Z75,$J$12:$J$75)","v":174927.5020408025},null,{"$f":"SUMPRODUCT(AA12:AA75,AB12:AB75,$J$12:$J$75)","v":147409.12658726363},null,{"$f":"SUMPRODUCT(AC12:AC75,$J$12:$J$75)","v":1969590.9610150359},null,{"$f":"SUMPRODUCT(AE12:AE75,AF12:AF75,$J$12:$J$75)","v":172722.41896442341},null,{"$f":"SUMPRODUCT(AG12:AG75,AH12:AH75,$J$12:$J$75)","v":102489.98434930119},null,{"$f":"SUMPRODUCT(AI12:AI75,AJ12:AJ75,$J$12:$J$75)","v":0},null,{"$f":"SUMPRODUCT(AK12:AK75,AL12:AL75,$J$12:$J$75)","v":96708.495699634645},null,{"$f":"SUMPRODUCT(AM12:AM75,$J$12:$J$75)","v":371920.8990133591},null,{"$f":"SUMPRODUCT(AO12:AO75,AP12:AP75,$J$12:$J$75,AQ12:AQ75)","v":1067406.2099226962},null,null,{"$f":"SUMPRODUCT(AR12:AR75,AS12:AS75,$J$12:$J$75,AT12:AT75)","v":900662.46654726972},null,null,{"$f":"SUMPRODUCT(AU12:AU75,AV12:AV75,$J$12:$J$75,AW12:AW75)","v":1479041.6732234063},null,null,{"$f":"SUMPRODUCT(AX12:AX75,$J$12:$J$75)","v":3447110.3496933728},null,{"$f":"SUMPRODUCT(AZ12:AZ75,BA12:BA75,$J$12:$J$75)","v":39834.819583265053},null,{"$f":"SUMPRODUCT(BB12:BB75,BC12:BC75,$J$12:$J$75)","v":66849.591654064454},null,{"$f":"SUMPRODUCT(BD12:BD75,BE12:BE75,$J$12:$J$75)","v":141345.64712713732},null,{"$f":"SUMPRODUCT(BF12:BF75,$J$12:$J$75)","v":248030.05836446682},null,null,null,{"$f":"SUMPRODUCT(BJ12:BJ75,$J$12:$J$75)","v":1225437.5724204141},null,{"$f":"SUMPRODUCT(BL12:BL75,$J$12:$J$75)","v":3134525.6619527843},null,null,null,{"$f":"SUMPRODUCT(BP12:BP75,$J$12:$J$75)","v":2377607.7887100023},null,null,null,{"$f":"SUMPRODUCT(BT12:BT75,$J$12:$J$75)","v":1426564.5941077326}]
[]
[null,null,null,null,null,null,null,null,null,"Percent --->   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC4/$K4","v":0.13869589327906456},null,null,null,null,null,null,null,null,null,{"$f":"AM4/$K4","v":2.6190159448755114E-2},null,null,null,null,null,null,null,null,null,null,{"$f":"AX4/$K4","v":0.24274078153559378},null,null,null,null,null,null,null,{"$f":"BF4/$K4","v":1.7465936423261049E-2},null,null,null,{"$f":"BJ4/$K4","v":8.6293632601251682E-2},null,{"$f":"BL4/$K4","v":0.22072899667789131},null,null,null,{"$f":"BP4/$K4","v":0.16742787850348881},null,null,null,{"$f":"BT4/$K4","v":0.10045672153069335}]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost",null,"Task 1",null,"Task 2",null,"Task 3",null,"Task 4",null,"Task 5",null,"Task 6",null,"Task 7",null,"Task 8",null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,null,null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset",null,null,null,"Sub-total annual cost per asset"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minor",null,"Major",null,"All",null,"All",null,"All",null,"All",null,"All",null,"All",null,null,null,"Lamp",null,"Visors",null,"PE Cell",null,"Misc",null,null,null,"Lamp change",null,null,"PE Cell change",null,null,"Misc",null,null,null,null,"Lamp",null,"PE Cell",null,"Misc",null,null,null,"Price","Hours (weighted by failure)"]
[null,"#","Description","Type","Route","Category","Lamps (#)",null,"Price","Count",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Cycle","Price","Cycle","Price","Cycle","Price","Cycle",null,null,"Price","Failure","Hours","Price","Failure","Hours","Price","Failure","Hours",null,null,"Price","Failure","Price","Failure","Price","Failure",null,null,null,null,null,null,null,null,"Rate","Cost",null,null,"Rate","Cost"]
[]
[null,{"$f":"'Input - Inventory'!B9","v":1},{"$f":"'Input - Inventory'!C9","v":"O/U"},{"$f":"'Input - Inventory'!D9","v":"Connection"},{"$f":"'Input - Inventory'!E9","v":"NonTraffic"},{"$f":"'Input - Inventory'!F9","v":"n/a"},{"$f":"'Input - Inventory'!H9","v":0},null,{"$f":"AC12+AM12+AX12+BF12+BJ12+BL12+BP12+BT12","v":116.67420304126382},{"$f":"INDIRECT(J$10&$B12&RIGHT($B$2,4))","v":576},{"$f":"J12*I12","v":67204.340951767968},null,{"$f":"IF(AND($D12=\"Lamp\", OR($F12=M$9, M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask1<>0, OR($F12=M$9,M$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=O$9, O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask2<>0, OR($F12=O$9,O$9=\"All\")),IF('Input - Inventory'!G9=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Q$9, Q$9=\"All\")),INDIRECT(\"PriceBulkTask3\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask3<>0, OR($F12=Q$9,Q$9=\"All\")),1/CycleBulkTask3,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=S$9, S$9=\"All\")),INDIRECT(\"PriceBulkTask4\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask4<>0, OR($F12=S$9,S$9=\"All\")),1/CycleBulkTask4,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=U$9, U$9=\"All\")),INDIRECT(\"PriceBulkTask5\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask5<>0, OR($F12=U$9,U$9=\"All\")),1/CycleBulkTask5,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=W$9, W$9=\"All\")),INDIRECT(\"PriceBulkTask6\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask6<>0, OR($F12=W$9,W$9=\"All\")),1/CycleBulkTask6,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=Y$9, Y$9=\"All\")),INDIRECT(\"PriceBulkTask7\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask7<>0, OR($F12=Y$9,Y$9=\"All\")),1/CycleBulkTask7,0)","v":0},{"$f":"IF(AND($D12=\"Lamp\", OR($F12=AA$9, AA$9=\"All\")),INDIRECT(\"PriceBulkTask8\" & RIGHT($B$2,4)),0)","v":0},{"$f":"IF(AND($D12=\"Lamp\",CycleBulkTask8<>0, OR($F12=AA$9,AA$9=\"All\")),1/CycleBulkTask8,0)","v":0},{"$f":"M12*N12+O12*P12+Q12*R12+S12*T12+U12*V12+W12*X12+Y12*Z12+AA12*AB12","v":0},null,0,0,0,0,0,0,0,0,{"$f":"AE12*AF12+AG12*AH12+AI12*AJ12+AK12*AL12","v":0},null,{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BA12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeToReplaceLamp),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BC12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForPECellReplace),0)","v":0},{"$f":"IF($D12=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":0},{"$f":"BE12","v":0},{"$f":"IF($D12=\"Lamp\",(NumberOfCrew+INDIRECT($E12)*TrafficController)*(TimeForOtherSpot),0)","v":0},{"$f":"AO12*AP12*AQ12+AR12*AS12*AT12+AU12*AV12*AW12","v":0},null,0,0,0,0,0,0,{"$f":"AZ12*BA12+BB12*BC12+BD12*BE12","v":0},null,{"$f":"IF(AND($D12=\"Lamp\"),INDIRECT(\"PriceEWP\"&RIGHT($B$2,4)),0)","v":0},{"$f":"AP12*AQ12+AS12*AT12+AV12*AW12","v":0},{"$f":"BH12*BI12","v":0},null,{"$f":"IF($D12=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C12,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":85.4189808252479},null,0.22869055685935027,85.4189808252479,{"$f":"BO12*BN12","v":19.534514291284104},null,0.11167525113592533,104.953495116532,{"$f":"BS12*BR12","v":11.720707924731823}]
[null,{"$f":"'Input - Inventory'!B10","v":2},{"$f":"'Input - Inventory'!C10","v":"OH"},{"$f":"'Input - Inventory'!D10","v":"Connection"},{"$f":"'Input - Inventory'!E10","v":"NonTraffic"},{"$f":"'Input - Inventory'!F10","v":"n/a"},{"$f":"'Input - Inventory'!H10","v":0},null,0,{"$f":"INDIRECT(J$10&$B13&RIGHT($B$2,4))","v":196623},{"$f":"J13*I13","v":0},null,{"$f":"IF(AND($D13=\"Lamp\", OR($F13=M$9, M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask1<>0, OR($F13=M$9,M$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\", OR($F13=O$9, O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D13=\"Lamp\",CycleBulkTask2<>0, OR($F13=O$9,O$9=\"All\")),IF('Input - Inventory'!G10=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"M13*N13+O13*P13+Q13*R13+S13*T13+U13*V13+W13*X13+Y13*Z13+AA13*AB13","v":0},null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B11","v":3},{"$f":"'Input - Inventory'!C11","v":"OH2"},{"$f":"'Input - Inventory'!D11","v":"Connection"},{"$f":"'Input - Inventory'!E11","v":"NonTraffic"},{"$f":"'Input - Inventory'!F11","v":"n/a"},{"$f":"'Input - Inventory'!H11","v":0},null,0,718,0,null,{"$f":"IF(AND($D14=\"Lamp\", OR($F14=M$9, M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask1<>0, OR($F14=M$9,M$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\", OR($F14=O$9, O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D14=\"Lamp\",CycleBulkTask2<>0, OR($F14=O$9,O$9=\"All\")),IF('Input - Inventory'!G11=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B12","v":4},{"$f":"'Input - Inventory'!C12","v":"OHS"},{"$f":"'Input - Inventory'!D12","v":"Connection"},{"$f":"'Input - Inventory'!E12","v":"NonTraffic"},{"$f":"'Input - Inventory'!F12","v":"n/a"},{"$f":"'Input - Inventory'!H12","v":0},null,0,9,0,null,{"$f":"IF(AND($D15=\"Lamp\", OR($F15=M$9, M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask1<>0, OR($F15=M$9,M$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\", OR($F15=O$9, O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D15=\"Lamp\",CycleBulkTask2<>0, OR($F15=O$9,O$9=\"All\")),IF('Input - Inventory'!G12=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B13","v":5},{"$f":"'Input - Inventory'!C13","v":"UG2"},{"$f":"'Input - Inventory'!D13","v":"Connection"},{"$f":"'Input - Inventory'!E13","v":"NonTraffic"},{"$f":"'Input - Inventory'!F13","v":"n/a"},{"$f":"'Input - Inventory'!H13","v":0},null,0,1134,0,null,{"$f":"IF(AND($D16=\"Lamp\", OR($F16=M$9, M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask1<>0, OR($F16=M$9,M$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\", OR($F16=O$9, O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D16=\"Lamp\",CycleBulkTask2<>0, OR($F16=O$9,O$9=\"All\")),IF('Input - Inventory'!G13=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B14","v":6},{"$f":"'Input - Inventory'!C14","v":"UGR1"},{"$f":"'Input - Inventory'!D14","v":"Connection"},{"$f":"'Input - Inventory'!E14","v":"NonTraffic"},{"$f":"'Input - Inventory'!F14","v":"n/a"},{"$f":"'Input - Inventory'!H14","v":0},null,106.94864906720747,31792,3400111.4511446599,null,{"$f":"IF(AND($D17=\"Lamp\", OR($F17=M$9, M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask1<>0, OR($F17=M$9,M$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\", OR($F17=O$9, O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D17=\"Lamp\",CycleBulkTask2<>0, OR($F17=O$9,O$9=\"All\")),IF('Input - Inventory'!G14=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,78.298752987642487,null,0.22869055685935027,78.298752987642487,17.906185422136677,null,0.11167525113592533,96.20493840977916,10.743710657428316]
[null,{"$f":"'Input - Inventory'!B15","v":7},{"$f":"'Input - Inventory'!C15","v":"UGR2"},{"$f":"'Input - Inventory'!D15","v":"Connection"},{"$f":"'Input - Inventory'!E15","v":"NonTraffic"},{"$f":"'Input - Inventory'!F15","v":"n/a"},{"$f":"'Input - Inventory'!H15","v":0},null,38.88561477755448,20937,814148.11659765814,null,{"$f":"IF(AND($D18=\"Lamp\", OR($F18=M$9, M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask1<>0, OR($F18=M$9,M$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\", OR($F18=O$9, O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D18=\"Lamp\",CycleBulkTask2<>0, OR($F18=O$9,O$9=\"All\")),IF('Input - Inventory'!G15=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,28.468757415786012,null,0.22869055685935027,28.468757415786012,6.5105359865098604,null,0.11167525113592533,34.979293402295873,3.9063213752586075]
[null,{"$f":"'Input - Inventory'!B16","v":8},{"$f":"'Input - Inventory'!C16","v":"UGS"},{"$f":"'Input - Inventory'!D16","v":"Connection"},{"$f":"'Input - Inventory'!E16","v":"NonTraffic"},{"$f":"'Input - Inventory'!F16","v":"n/a"},{"$f":"'Input - Inventory'!H16","v":0},null,0,108,0,null,{"$f":"IF(AND($D19=\"Lamp\", OR($F19=M$9, M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask1<>0, OR($F19=M$9,M$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\", OR($F19=O$9, O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D19=\"Lamp\",CycleBulkTask2<>0, OR($F19=O$9,O$9=\"All\")),IF('Input - Inventory'!G16=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B17","v":9},{"$f":"'Input - Inventory'!C17","v":"UG-SP"},{"$f":"'Input - Inventory'!D17","v":"Connection"},{"$f":"'Input - Inventory'!E17","v":"NonTraffic"},{"$f":"'Input - Inventory'!F17","v":"n/a"},{"$f":"'Input - Inventory'!H17","v":0},null,0,13,0,null,{"$f":"IF(AND($D20=\"Lamp\", OR($F20=M$9, M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask1<>0, OR($F20=M$9,M$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\", OR($F20=O$9, O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D20=\"Lamp\",CycleBulkTask2<>0, OR($F20=O$9,O$9=\"All\")),IF('Input - Inventory'!G17=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,null,0,null,0.22869055685935027,0,0,null,0.11167525113592533,0,0]
[null,{"$f":"'Input - Inventory'!B18","v":10},{"$f":"'Input - Inventory'!C18","v":"LED TRIAL"},{"$f":"'Input - Inventory'!D18","v":"Lamp"},{"$f":"'Input - Inventory'!E18","v":"NonTraffic"},{"$f":"'Input - Inventory'!F18","v":"Minor"},{"$f":"'Input - Inventory'!H18","v":1},null,26.406443880665655,67,1769.2317400045988,null,{"$f":"IF(AND($D21=\"Lamp\", OR($F21=M$9, M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask1<>0, OR($F21=M$9,M$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D21=\"Lamp\", OR($F21=O$9, O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D21=\"Lamp\",CycleBulkTask2<>0, OR($F21=O$9,O$9=\"All\")),IF('Input - Inventory'!G18=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,{"$f":"IF($D21=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C21,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B19","v":11},{"$f":"'Input - Inventory'!C19","v":"LED1x100"},{"$f":"'Input - Inventory'!D19","v":"Lamp"},{"$f":"'Input - Inventory'!E19","v":"Traffic"},{"$f":"'Input - Inventory'!F19","v":"Major"},{"$f":"'Input - Inventory'!H19","v":1},null,35.080794895819317,15761,552908.40835300821,null,{"$f":"IF(AND($D22=\"Lamp\", OR($F22=M$9, M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask1<>0, OR($F22=M$9,M$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D22=\"Lamp\", OR($F22=O$9, O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D22=\"Lamp\",CycleBulkTask2<>0, OR($F22=O$9,O$9=\"All\")),IF('Input - Inventory'!G19=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,12.332054059308366,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,{"$f":"IF($D22=\"Connection\",INDIRECT(\"Price\"&SUBSTITUTE(SUBSTITUTE($C22,\"-\",\"\"),\"/\",\"\")&RIGHT($B$2,4)),0)","v":0},null,0.22869055685935027,25.683190186271577,5.8735030656230469,null,0.11167525113592533,31.556693251894625,3.5241016439246926]
[null,{"$f":"'Input - Inventory'!B20","v":12},{"$f":"'Input - Inventory'!C20","v":"LED1x17"},{"$f":"'Input - Inventory'!D20","v":"Lamp"},{"$f":"'Input - Inventory'!E20","v":"NonTraffic"},{"$f":"'Input - Inventory'!F20","v":"Minor"},{"$f":"'Input - Inventory'!H20","v":1},null,26.406443880665655,94011,2482496.1956652589,null,{"$f":"IF(AND($D23=\"Lamp\", OR($F23=M$9, M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask1<>0, OR($F23=M$9,M$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D23=\"Lamp\", OR($F23=O$9, O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D23=\"Lamp\",CycleBulkTask2<>0, OR($F23=O$9,O$9=\"All\")),IF('Input - Inventory'!G20=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B21","v":13},{"$f":"'Input - Inventory'!C21","v":"LED1x18"},{"$f":"'Input - Inventory'!D21","v":"Lamp"},{"$f":"'Input - Inventory'!E21","v":"NonTraffic"},{"$f":"'Input - Inventory'!F21","v":"Minor"},{"$f":"'Input - Inventory'!H21","v":1},null,26.406443880665655,0,0,null,{"$f":"IF(AND($D24=\"Lamp\", OR($F24=M$9, M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask1<>0, OR($F24=M$9,M$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D24=\"Lamp\", OR($F24=O$9, O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D24=\"Lamp\",CycleBulkTask2<>0, OR($F24=O$9,O$9=\"All\")),IF('Input - Inventory'!G21=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B22","v":14},{"$f":"'Input - Inventory'!C22","v":"LED1x20"},{"$f":"'Input - Inventory'!D22","v":"Lamp"},{"$f":"'Input - Inventory'!E22","v":"NonTraffic"},{"$f":"'Input - Inventory'!F22","v":"Minor"},{"$f":"'Input - Inventory'!H22","v":1},null,26.406443880665655,0,0,null,{"$f":"IF(AND($D25=\"Lamp\", OR($F25=M$9, M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask1<>0, OR($F25=M$9,M$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D25=\"Lamp\", OR($F25=O$9, O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D25=\"Lamp\",CycleBulkTask2<>0, OR($F25=O$9,O$9=\"All\")),IF('Input - Inventory'!G22=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B23","v":15},{"$f":"'Input - Inventory'!C23","v":"LED1x200"},{"$f":"'Input - Inventory'!D23","v":"Lamp"},{"$f":"'Input - Inventory'!E23","v":"Traffic"},{"$f":"'Input - Inventory'!F23","v":"Major"},{"$f":"'Input - Inventory'!H23","v":1},null,35.080794895819317,6378,223745.30984553561,null,{"$f":"IF(AND($D26=\"Lamp\", OR($F26=M$9, M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask1<>0, OR($F26=M$9,M$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D26=\"Lamp\", OR($F26=O$9, O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D26=\"Lamp\",CycleBulkTask2<>0, OR($F26=O$9,O$9=\"All\")),IF('Input - Inventory'!G23=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,12.332054059308366,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,0,null,0.22869055685935027,25.683190186271577,5.8735030656230469,null,0.11167525113592533,31.556693251894625,3.5241016439246926]
[null,{"$f":"'Input - Inventory'!B24","v":16},{"$f":"'Input - Inventory'!C24","v":"LED1x22"},{"$f":"'Input - Inventory'!D24","v":"Lamp"},{"$f":"'Input - Inventory'!E24","v":"NonTraffic"},{"$f":"'Input - Inventory'!F24","v":"Minor"},{"$f":"'Input - Inventory'!H24","v":1},null,26.406443880665655,14394,380094.35321830143,null,{"$f":"IF(AND($D27=\"Lamp\", OR($F27=M$9, M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask1<>0, OR($F27=M$9,M$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D27=\"Lamp\", OR($F27=O$9, O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D27=\"Lamp\",CycleBulkTask2<>0, OR($F27=O$9,O$9=\"All\")),IF('Input - Inventory'!G24=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B25","v":17},{"$f":"'Input - Inventory'!C25","v":"LED1x25 GE"},{"$f":"'Input - Inventory'!D25","v":"Lamp"},{"$f":"'Input - Inventory'!E25","v":"NonTraffic"},{"$f":"'Input - Inventory'!F25","v":"Minor"},{"$f":"'Input - Inventory'!H25","v":1},null,26.406443880665655,3665,96779.616822639626,null,{"$f":"IF(AND($D28=\"Lamp\", OR($F28=M$9, M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask1<>0, OR($F28=M$9,M$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D28=\"Lamp\", OR($F28=O$9, O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D28=\"Lamp\",CycleBulkTask2<>0, OR($F28=O$9,O$9=\"All\")),IF('Input - Inventory'!G25=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B26","v":18},{"$f":"'Input - Inventory'!C26","v":"LED1x28"},{"$f":"'Input - Inventory'!D26","v":"Lamp"},{"$f":"'Input - Inventory'!E26","v":"NonTraffic"},{"$f":"'Input - Inventory'!F26","v":"Minor"},{"$f":"'Input - Inventory'!H26","v":1},null,26.406443880665655,4464,117878.36548329149,null,{"$f":"IF(AND($D29=\"Lamp\", OR($F29=M$9, M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask1<>0, OR($F29=M$9,M$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D29=\"Lamp\", OR($F29=O$9, O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D29=\"Lamp\",CycleBulkTask2<>0, OR($F29=O$9,O$9=\"All\")),IF('Input - Inventory'!G26=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B27","v":19},{"$f":"'Input - Inventory'!C27","v":"LED1x29"},{"$f":"'Input - Inventory'!D27","v":"Lamp"},{"$f":"'Input - Inventory'!E27","v":"NonTraffic"},{"$f":"'Input - Inventory'!F27","v":"Minor"},{"$f":"'Input - Inventory'!H27","v":1},null,26.406443880665655,15545,410488.17012494762,null,{"$f":"IF(AND($D30=\"Lamp\", OR($F30=M$9, M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask1<>0, OR($F30=M$9,M$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D30=\"Lamp\", OR($F30=O$9, O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D30=\"Lamp\",CycleBulkTask2<>0, OR($F30=O$9,O$9=\"All\")),IF('Input - Inventory'!G27=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B28","v":20},{"$f":"'Input - Inventory'!C28","v":"LED1x298"},{"$f":"'Input - Inventory'!D28","v":"Lamp"},{"$f":"'Input - Inventory'!E28","v":"Traffic"},{"$f":"'Input - Inventory'!F28","v":"Major"},{"$f":"'Input - Inventory'!H28","v":1},null,35.080794895819317,178,6244.3814914558379,null,{"$f":"IF(AND($D31=\"Lamp\", OR($F31=M$9, M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask1<>0, OR($F31=M$9,M$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D31=\"Lamp\", OR($F31=O$9, O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D31=\"Lamp\",CycleBulkTask2<>0, OR($F31=O$9,O$9=\"All\")),IF('Input - Inventory'!G28=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.16666666666666666},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,7.3726221631188258,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,12.332054059308366,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,0.11892641174817906,4.3840088817407361,null,0,null,0.22869055685935027,25.683190186271577,5.8735030656230469,null,0.11167525113592533,31.556693251894625,3.5241016439246926]
[null,{"$f":"'Input - Inventory'!B29","v":21},{"$f":"'Input - Inventory'!C29","v":"LED1x33"},{"$f":"'Input - Inventory'!D29","v":"Lamp"},{"$f":"'Input - Inventory'!E29","v":"NonTraffic"},{"$f":"'Input - Inventory'!F29","v":"Minor"},{"$f":"'Input - Inventory'!H29","v":1},null,26.406443880665655,30,792.19331641996962,null,{"$f":"IF(AND($D32=\"Lamp\", OR($F32=M$9, M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask1<>0, OR($F32=M$9,M$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D32=\"Lamp\", OR($F32=O$9, O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D32=\"Lamp\",CycleBulkTask2<>0, OR($F32=O$9,O$9=\"All\")),IF('Input - Inventory'!G29=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B30","v":22},{"$f":"'Input - Inventory'!C30","v":"LED1x42"},{"$f":"'Input - Inventory'!D30","v":"Lamp"},{"$f":"'Input - Inventory'!E30","v":"NonTraffic"},{"$f":"'Input - Inventory'!F30","v":"Minor"},{"$f":"'Input - Inventory'!H30","v":1},null,26.406443880665655,303,8001.152495841694,null,{"$f":"IF(AND($D33=\"Lamp\", OR($F33=M$9, M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975714},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask1<>0, OR($F33=M$9,M$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.16666666666666666},{"$f":"IF(AND($D33=\"Lamp\", OR($F33=O$9, O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D33=\"Lamp\",CycleBulkTask2<>0, OR($F33=O$9,O$9=\"All\")),IF('Input - Inventory'!G30=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,6.594017180565408,null,0,0.16666666666666666,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,0.76810394376679958,null,103.69483008888636,0,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,8.2213693728722443,null,0,0,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.82640113833684659,null,36.863206560235447,7.9284274498786028E-2,2.9226725878271571,null,0,null,0.22869055685935027,19.332564223368454,4.4211748777612847,null,0.11167525113592533,23.753739101129742,2.6527047795359131]
[null,{"$f":"'Input - Inventory'!B31","v":23},{"$f":"'Input - Inventory'!C31","v":"MBF1x1000"},{"$f":"'Input - Inventory'!D31","v":"Lamp"},{"$f":"'Input - Inventory'!E31","v":"Traffic"},{"$f":"'Input - Inventory'!F31","v":"Major"},{"$f":"'Input - Inventory'!H31","v":1},null,88.097543442021603,0,0,null,{"$f":"IF(AND($D34=\"Lamp\", OR($F34=M$9, M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask1<>0, OR($F34=M$9,M$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D34=\"Lamp\", OR($F34=O$9, O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D34=\"Lamp\",CycleBulkTask2<>0, OR($F34=O$9,O$9=\"All\")),IF('Input - Inventory'!G31=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.69483008888636,0.08,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,31.163035203450121,null,31.933475344550121,0.08,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.3810791659008563,null,36.863206560235447,0.30052641174817901,11.078367193079492,null,0,null,0.22869055685935027,64.497568253061644,14.749984799866619,null,0.11167525113592533,79.247553052928268,8.84999038909333]
[null,{"$f":"'Input - Inventory'!B32","v":24},{"$f":"'Input - Inventory'!C32","v":"MBF1x125"},{"$f":"'Input - Inventory'!D32","v":"Lamp"},{"$f":"'Input - Inventory'!E32","v":"NonTraffic"},{"$f":"'Input - Inventory'!F32","v":"Minor"},{"$f":"'Input - Inventory'!H32","v":1},null,46.589865974698142,142.99999999999969,6662.3508343818194,null,{"$f":"IF(AND($D35=\"Lamp\", OR($F35=M$9, M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask1<>0, OR($F35=M$9,M$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D35=\"Lamp\", OR($F35=O$9, O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D35=\"Lamp\",CycleBulkTask2<>0, OR($F35=O$9,O$9=\"All\")),IF('Input - Inventory'!G32=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,5.8582994337124319,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.2326788021949078,null,103.69483008888636,5.0099999999999999E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,16.083304000551429,null,5.8582994337124319,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1199019399658394,null,36.863206560235447,0.15510227449878602,5.7175671828110879,null,0,null,0.22869055685935027,34.109158362419976,7.800442419905588,null,0.11167525113592533,41.909600782325562,4.6802651923725795]
[null,{"$f":"'Input - Inventory'!B33","v":25},{"$f":"'Input - Inventory'!C33","v":"MBF1x250"},{"$f":"'Input - Inventory'!D33","v":"Lamp"},{"$f":"'Input - Inventory'!E33","v":"Traffic"},{"$f":"'Input - Inventory'!F33","v":"Major"},{"$f":"'Input - Inventory'!H33","v":1},null,63.262416986662373,101,6389.5041156528996,null,{"$f":"IF(AND($D36=\"Lamp\", OR($F36=M$9, M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask1<>0, OR($F36=M$9,M$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D36=\"Lamp\", OR($F36=O$9, O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D36=\"Lamp\",CycleBulkTask2<>0, OR($F36=O$9,O$9=\"All\")),IF('Input - Inventory'!G33=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.3177738991016428,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3475474185422103,null,103.69483008888636,5.0099999999999999E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,24.12495600082714,null,6.3177738991016428,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1429216106818387,null,36.863206560235447,0.23265341174817905,8.5763507742166318,null,0,null,0.22869055685935027,46.315389714994673,10.591892265079956,null,0.11167525113592533,56.907281980074622,6.3551350065877514]
[null,{"$f":"'Input - Inventory'!B34","v":26},{"$f":"'Input - Inventory'!C34","v":"MBF1x400"},{"$f":"'Input - Inventory'!D34","v":"Lamp"},{"$f":"'Input - Inventory'!E34","v":"Traffic"},{"$f":"'Input - Inventory'!F34","v":"Major"},{"$f":"'Input - Inventory'!H34","v":1},null,63.262416986662373,0,0,null,{"$f":"IF(AND($D37=\"Lamp\", OR($F37=M$9, M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask1<>0, OR($F37=M$9,M$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D37=\"Lamp\", OR($F37=O$9, O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D37=\"Lamp\",CycleBulkTask2<>0, OR($F37=O$9,O$9=\"All\")),IF('Input - Inventory'!G34=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.3177738991016428,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3475474185422103,null,103.69483008888636,5.0099999999999999E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,24.12495600082714,null,6.3177738991016428,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1429216106818387,null,36.863206560235447,0.23265341174817905,8.5763507742166318,null,0,null,0.22869055685935027,46.315389714994673,10.591892265079956,null,0.11167525113592533,56.907281980074622,6.3551350065877514]
[null,{"$f":"'Input - Inventory'!B35","v":27},{"$f":"'Input - Inventory'!C35","v":"MBF1x42"},{"$f":"'Input - Inventory'!D35","v":"Lamp"},{"$f":"'Input - Inventory'!E35","v":"NonTraffic"},{"$f":"'Input - Inventory'!F35","v":"Minor"},{"$f":"'Input - Inventory'!H35","v":1},null,41.276129429629492,40952,1690340.0524021869,null,{"$f":"IF(AND($D38=\"Lamp\", OR($F38=M$9, M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask1<>0, OR($F38=M$9,M$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D38=\"Lamp\", OR($F38=O$9, O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D38=\"Lamp\",CycleBulkTask2<>0, OR($F38=O$9,O$9=\"All\")),IF('Input - Inventory'!G35=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.5609271067663801,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.6583357204583948,null,103.69483008888636,3.5299999999999998E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,13.760816326107278,null,3.5609271067663801,3.5299999999999998E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.95210186520569984,null,36.863206560235447,0.1327049411654527,4.8919296577459752,null,0,null,0.22869055685935027,30.218890006414064,6.9107747832382875,null,0.11167525113592533,37.129664789652345,4.1464646399771494]
[null,{"$f":"'Input - Inventory'!B36","v":28},{"$f":"'Input - Inventory'!C36","v":"MBF1x50"},{"$f":"'Input - Inventory'!D36","v":"Lamp"},{"$f":"'Input - Inventory'!E36","v":"NonTraffic"},{"$f":"'Input - Inventory'!F36","v":"Minor"},{"$f":"'Input - Inventory'!H36","v":1},null,46.754665473774409,0,0,null,{"$f":"IF(AND($D39=\"Lamp\", OR($F39=M$9, M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask1<>0, OR($F39=M$9,M$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D39=\"Lamp\", OR($F39=O$9, O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D39=\"Lamp\",CycleBulkTask2<>0, OR($F39=O$9,O$9=\"All\")),IF('Input - Inventory'!G36=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,6.2603395909279902,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.3331888414987971,null,103.69483008888636,5.0099999999999999E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,16.083304000551429,null,6.2603395909279902,5.0099999999999999E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1400441518423388,null,36.863206560235447,0.15510227449878602,5.7175671828110879,null,0,null,0.22869055685935027,34.229810613600364,7.828034450414366,null,0.11167525113592533,42.057845064014728,4.696820409759682]
[null,{"$f":"'Input - Inventory'!B37","v":29},{"$f":"'Input - Inventory'!C37","v":"MBF1x80"},{"$f":"'Input - Inventory'!D37","v":"Lamp"},{"$f":"'Input - Inventory'!E37","v":"NonTraffic"},{"$f":"'Input - Inventory'!F37","v":"Minor"},{"$f":"'Input - Inventory'!H37","v":1},null,44.284147762677563,162,7174.0319375537656,null,{"$f":"IF(AND($D40=\"Lamp\", OR($F40=M$9, M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask1<>0, OR($F40=M$9,M$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D40=\"Lamp\", OR($F40=O$9, O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D40=\"Lamp\",CycleBulkTask2<>0, OR($F40=O$9,O$9=\"All\")),IF('Input - Inventory'!G37=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,4.1352701885028935,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.8019214908925232,null,103.69483008888636,4.4699999999999997E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,15.235909849065052,null,4.1352701885028935,4.4699999999999997E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.0112477157629258,null,36.863206560235447,0.14693027449878601,5.4163210588008432,null,0,null,0.22869055685935027,32.421106551418056,7.4144009112401248,null,0.11167525113592533,39.835507462658185,4.4486403000193802]
[null,{"$f":"'Input - Inventory'!B38","v":30},{"$f":"'Input - Inventory'!C38","v":"MBF2x80"},{"$f":"'Input - Inventory'!D38","v":"Lamp"},{"$f":"'Input - Inventory'!E38","v":"NonTraffic"},{"$f":"'Input - Inventory'!F38","v":"Minor"},{"$f":"'Input - Inventory'!H38","v":2},null,56.151807708554124,8,449.21446166843299,null,{"$f":"IF(AND($D41=\"Lamp\", OR($F41=M$9, M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask1<>0, OR($F41=M$9,M$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D41=\"Lamp\", OR($F41=O$9, O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D41=\"Lamp\",CycleBulkTask2<>0, OR($F41=O$9,O$9=\"All\")),IF('Input - Inventory'!G38=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,8.270540377005787,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.8357390380182466,null,103.69483008888636,0.08,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,20.775356802300085,null,4.1352701885028935,0.08,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.157222753417078,null,36.863206560235447,0.20035094116545268,7.3855781287196614,null,0,null,0.22869055685935027,41.109603159351785,9.4013780387790646,null,0.11167525113592533,50.510981198130857,5.640826510423266]
[null,{"$f":"'Input - Inventory'!B39","v":31},{"$f":"'Input - Inventory'!C39","v":"MBI1x100"},{"$f":"'Input - Inventory'!D39","v":"Lamp"},{"$f":"'Input - Inventory'!E39","v":"Traffic"},{"$f":"'Input - Inventory'!F39","v":"Major"},{"$f":"'Input - Inventory'!H39","v":1},null,62.814008150466691,5,314.07004075233345,null,{"$f":"IF(AND($D42=\"Lamp\", OR($F42=M$9, M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask1<>0, OR($F42=M$9,M$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D42=\"Lamp\", OR($F42=O$9, O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D42=\"Lamp\",CycleBulkTask2<>0, OR($F42=O$9,O$9=\"All\")),IF('Input - Inventory'!G39=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,16.518107030742115,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.8976307014523286,null,103.69483008888636,0.04,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,21.747544631379245,null,16.518107030742115,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4871254195665311,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22869055685935027,45.987102700535061,10.516816124933493,null,0.11167525113592533,56.503918825468553,6.31008932499814]
[null,{"$f":"'Input - Inventory'!B40","v":32},{"$f":"'Input - Inventory'!C40","v":"MBI1x1000"},{"$f":"'Input - Inventory'!D40","v":"Lamp"},{"$f":"'Input - Inventory'!E40","v":"Traffic"},{"$f":"'Input - Inventory'!F40","v":"Major"},{"$f":"'Input - Inventory'!H40","v":1},null,78.338910168459449,0,0,null,{"$f":"IF(AND($D43=\"Lamp\", OR($F43=M$9, M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask1<>0, OR($F43=M$9,M$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D43=\"Lamp\", OR($F43=O$9, O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D43=\"Lamp\",CycleBulkTask2<>0, OR($F43=O$9,O$9=\"All\")),IF('Input - Inventory'!G40=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,55.711278928441764,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,14.695923675877239,null,103.69483008888636,0.04,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,21.747544631379245,null,55.711278928441764,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.0548522954745172,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22869055685935027,57.353122550867958,13.116117533780553,null,0.11167525113592533,70.469240084648504,7.8696700838109379]
[null,{"$f":"'Input - Inventory'!B41","v":33},{"$f":"'Input - Inventory'!C41","v":"MBI1x150"},{"$f":"'Input - Inventory'!D41","v":"Lamp"},{"$f":"'Input - Inventory'!E41","v":"Traffic"},{"$f":"'Input - Inventory'!F41","v":"Major"},{"$f":"'Input - Inventory'!H41","v":1},null,62.814008150466691,0,0,null,{"$f":"IF(AND($D44=\"Lamp\", OR($F44=M$9, M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask1<>0, OR($F44=M$9,M$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D44=\"Lamp\", OR($F44=O$9, O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D44=\"Lamp\",CycleBulkTask2<>0, OR($F44=O$9,O$9=\"All\")),IF('Input - Inventory'!G41=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,16.518107030742115,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.8976307014523286,null,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.69483008888636},0.04,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.69483008888636},1.9828577401484269E-2,2.2699999999999996,{"$f":"IF($D44=$AE$9,(INDIRECT(\"PriceLabour\" & RIGHT($B$2,4))*ProportionStandardHours + INDIRECT(\"PriceLabourOvertime\" & RIGHT($B$2,4))*ProportionOvertimeHours)*(1+RateOnCostAnnual),0)","v":103.69483008888636},3.2561912355422808E-2,2.2699999999999996,21.747544631379245,null,16.518107030742115,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4871254195665311,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22869055685935027,45.987102700535061,10.516816124933493,null,0.11167525113592533,56.503918825468553,6.31008932499814]
[null,{"$f":"'Input - Inventory'!B42","v":34},{"$f":"'Input - Inventory'!C42","v":"MBI1x250"},{"$f":"'Input - Inventory'!D42","v":"Lamp"},{"$f":"'Input - Inventory'!E42","v":"Traffic"},{"$f":"'Input - Inventory'!F42","v":"Major"},{"$f":"'Input - Inventory'!H42","v":1},null,60.002053447324982,35,2100.0718706563744,null,{"$f":"IF(AND($D45=\"Lamp\", OR($F45=M$9, M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask1<>0, OR($F45=M$9,M$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D45=\"Lamp\", OR($F45=O$9, O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D45=\"Lamp\",CycleBulkTask2<>0, OR($F45=O$9,O$9=\"All\")),IF('Input - Inventory'!G42=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,9.4192265404788085,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.1229105788865019,null,103.69483008888636,0.04,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,21.747544631379245,null,9.4192265404788085,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.2031701999559989,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22869055685935027,43.928427358358704,10.04601651453857,null,0.11167525113592533,53.974443872897275,6.0276095744277098]
[null,{"$f":"'Input - Inventory'!B43","v":35},{"$f":"'Input - Inventory'!C43","v":"MBI1x400"},{"$f":"'Input - Inventory'!D43","v":"Lamp"},{"$f":"'Input - Inventory'!E43","v":"Traffic"},{"$f":"'Input - Inventory'!F43","v":"Major"},{"$f":"'Input - Inventory'!H43","v":1},null,59.911051676996763,82,4912.7062375137348,null,{"$f":"IF(AND($D46=\"Lamp\", OR($F46=M$9, M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask1<>0, OR($F46=M$9,M$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D46=\"Lamp\", OR($F46=O$9, O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D46=\"Lamp\",CycleBulkTask2<>0, OR($F46=O$9,O$9=\"All\")),IF('Input - Inventory'!G43=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,9.189489307784207,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.0654762707128516,null,103.69483008888636,0.04,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,21.747544631379245,null,9.189489307784207,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.1939807106482148,null,36.863206560235447,0.20972641174817902,7.7311880374101136,null,0,null,0.22869055685935027,43.86180356087727,10.030780281192456,null,0.11167525113592533,53.892583842069719,6.0184678349270477]
[null,{"$f":"'Input - Inventory'!B44","v":36},{"$f":"'Input - Inventory'!C44","v":"MBI1x70"},{"$f":"'Input - Inventory'!D44","v":"Lamp"},{"$f":"'Input - Inventory'!E44","v":"NonTraffic"},{"$f":"'Input - Inventory'!F44","v":"Minor"},{"$f":"'Input - Inventory'!H44","v":1},null,47.851643721604113,279,13350.608598327548,null,{"$f":"IF(AND($D47=\"Lamp\", OR($F47=M$9, M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask1<>0, OR($F47=M$9,M$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D47=\"Lamp\", OR($F47=O$9, O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D47=\"Lamp\",CycleBulkTask2<>0, OR($F47=O$9,O$9=\"All\")),IF('Input - Inventory'!G44=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,16.655949370358876,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.9320912863565187,null,103.69483008888636,0.04,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,14.498363087586164,null,16.655949370358876,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.4926391131512018,null,36.863206560235447,0.13981760783211936,5.1541253582734097,null,0,null,0.22869055685935027,35.03292528226401,8.0116991912129674,null,0.11167525113592533,43.044624473476972,4.8070192481271388]
[null,{"$f":"'Input - Inventory'!B45","v":37},{"$f":"'Input - Inventory'!C45","v":"MBI1x70 II"},{"$f":"'Input - Inventory'!D45","v":"Lamp"},{"$f":"'Input - Inventory'!E45","v":"NonTraffic"},{"$f":"'Input - Inventory'!F45","v":"Minor"},{"$f":"'Input - Inventory'!H45","v":1},null,67.644528767989939,378,25569.631874300198,null,{"$f":"IF(AND($D48=\"Lamp\", OR($F48=M$9, M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask1<>0, OR($F48=M$9,M$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D48=\"Lamp\", OR($F48=O$9, O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D48=\"Lamp\",CycleBulkTask2<>0, OR($F48=O$9,O$9=\"All\")),IF('Input - Inventory'!G45=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,66.623797481435503,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,17.424053314125675,null,103.69483008888636,0.04,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,14.498363087586164,null,66.623797481435503,0.04,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.491353037594267,null,36.863206560235447,0.13981760783211936,5.1541253582734097,null,0,null,0.22869055685935027,49.523601234476224,11.325579943992775,null,0.11167525113592533,60.849181178468996,6.7953475895209463]
[null,{"$f":"'Input - Inventory'!B46","v":38},{"$f":"'Input - Inventory'!C46","v":"SON1x100"},{"$f":"'Input - Inventory'!D46","v":"Lamp"},{"$f":"'Input - Inventory'!E46","v":"Traffic"},{"$f":"'Input - Inventory'!F46","v":"Major"},{"$f":"'Input - Inventory'!H46","v":1},null,73.790078961696892,1138,83973.109858411059,null,{"$f":"IF(AND($D49=\"Lamp\", OR($F49=M$9, M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask1<>0, OR($F49=M$9,M$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D49=\"Lamp\", OR($F49=O$9, O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D49=\"Lamp\",CycleBulkTask2<>0, OR($F49=O$9,O$9=\"All\")),IF('Input - Inventory'!G46=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,15.197117942748134,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,4.5673834294538329,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,15.197117942748134,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.8170435465386792,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,54.022853172551997,12.354516375161834,null,0.11167525113592533,66.377369547713826,7.4127094139830643]
[null,{"$f":"'Input - Inventory'!B47","v":39},{"$f":"'Input - Inventory'!C47","v":"SON1x1000"},{"$f":"'Input - Inventory'!D47","v":"Lamp"},{"$f":"'Input - Inventory'!E47","v":"Traffic"},{"$f":"'Input - Inventory'!F47","v":"Major"},{"$f":"'Input - Inventory'!H47","v":1},null,80.995321378439073,23,1862.8923917040986,null,{"$f":"IF(AND($D50=\"Lamp\", OR($F50=M$9, M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask1<>0, OR($F50=M$9,M$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D50=\"Lamp\", OR($F50=O$9, O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D50=\"Lamp\",CycleBulkTask2<>0, OR($F50=O$9,O$9=\"All\")),IF('Input - Inventory'!G47=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,31.933475344550121,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.9080231298720651,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,59.297922106335875,13.560874827100328,null,0.11167525113592533,72.858796933436196,8.1365244450028733]
[null,{"$f":"'Input - Inventory'!B48","v":40},{"$f":"'Input - Inventory'!C48","v":"SON1x150"},{"$f":"'Input - Inventory'!D48","v":"Lamp"},{"$f":"'Input - Inventory'!E48","v":"Traffic"},{"$f":"'Input - Inventory'!F48","v":"Major"},{"$f":"'Input - Inventory'!H48","v":1},null,70.214656678028661,19078,1339555.2201034308,null,{"$f":"IF(AND($D51=\"Lamp\", OR($F51=M$9, M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask1<>0, OR($F51=M$9,M$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D51=\"Lamp\", OR($F51=O$9, O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D51=\"Lamp\",CycleBulkTask2<>0, OR($F51=O$9,O$9=\"All\")),IF('Input - Inventory'!G48=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,6.8921169808381544,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.275672071761714,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,51.405231457297532,11.755891007453162,null,0.11167525113592533,63.16112246475069,7.0535342132779686]
[null,{"$f":"'Input - Inventory'!B49","v":41},{"$f":"'Input - Inventory'!C49","v":"SON1x150 AR"},{"$f":"'Input - Inventory'!D49","v":"Lamp"},{"$f":"'Input - Inventory'!E49","v":"Traffic"},{"$f":"'Input - Inventory'!F49","v":"Major"},{"$f":"'Input - Inventory'!H49","v":1},null,70.214656678028661,2615,183611.32721304495,null,{"$f":"IF(AND($D52=\"Lamp\", OR($F52=M$9, M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask1<>0, OR($F52=M$9,M$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D52=\"Lamp\", OR($F52=O$9, O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D52=\"Lamp\",CycleBulkTask2<>0, OR($F52=O$9,O$9=\"All\")),IF('Input - Inventory'!G49=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,6.8921169808381544,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.275672071761714,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,51.405231457297532,11.755891007453162,null,0.11167525113592533,63.16112246475069,7.0535342132779686]
[null,{"$f":"'Input - Inventory'!B50","v":42},{"$f":"'Input - Inventory'!C50","v":"SON1x250"},{"$f":"'Input - Inventory'!D50","v":"Lamp"},{"$f":"'Input - Inventory'!E50","v":"Traffic"},{"$f":"'Input - Inventory'!F50","v":"Major"},{"$f":"'Input - Inventory'!H50","v":1},null,71.896044750569743,23960,1722629.2322236511,null,{"$f":"IF(AND($D53=\"Lamp\", OR($F53=M$9, M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask1<>0, OR($F53=M$9,M$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D53=\"Lamp\", OR($F53=O$9, O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D53=\"Lamp\",CycleBulkTask2<>0, OR($F53=O$9,O$9=\"All\")),IF('Input - Inventory'!G50=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,10.797649936646444,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.4675164279284107,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,10.797649936646444,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5302589340358055,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,52.636201558523702,12.037402245379786,null,0.11167525113592533,64.67360380390349,7.222440946666258]
[null,{"$f":"'Input - Inventory'!B51","v":43},{"$f":"'Input - Inventory'!C51","v":"SON1x250 AR"},{"$f":"'Input - Inventory'!D51","v":"Lamp"},{"$f":"'Input - Inventory'!E51","v":"Traffic"},{"$f":"'Input - Inventory'!F51","v":"Major"},{"$f":"'Input - Inventory'!H51","v":1},null,71.896044750569743,3256,234093.52170785508,null,{"$f":"IF(AND($D54=\"Lamp\", OR($F54=M$9, M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask1<>0, OR($F54=M$9,M$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D54=\"Lamp\", OR($F54=O$9, O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D54=\"Lamp\",CycleBulkTask2<>0, OR($F54=O$9,O$9=\"All\")),IF('Input - Inventory'!G51=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,10.797649936646444,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.4675164279284107,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,10.797649936646444,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5302589340358055,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,52.636201558523702,12.037402245379786,null,0.11167525113592533,64.67360380390349,7.222440946666258]
[null,{"$f":"'Input - Inventory'!B52","v":44},{"$f":"'Input - Inventory'!C52","v":"SON1x400"},{"$f":"'Input - Inventory'!D52","v":"Lamp"},{"$f":"'Input - Inventory'!E52","v":"Traffic"},{"$f":"'Input - Inventory'!F52","v":"Major"},{"$f":"'Input - Inventory'!H52","v":1},null,72.637833606102575,2062,149779.21289578351,null,{"$f":"IF(AND($D55=\"Lamp\", OR($F55=M$9, M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask1<>0, OR($F55=M$9,M$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D55=\"Lamp\", OR($F55=O$9, O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D55=\"Lamp\",CycleBulkTask2<>0, OR($F55=O$9,O$9=\"All\")),IF('Input - Inventory'!G52=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,12.52067918185598,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.6425766673920221,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,53.179276603182302,12.161598379759178,null,0.11167525113592533,65.340874982941486,7.2969586231610908]
[null,{"$f":"'Input - Inventory'!B53","v":45},{"$f":"'Input - Inventory'!C53","v":"SON1x400 AR"},{"$f":"'Input - Inventory'!D53","v":"Lamp"},{"$f":"'Input - Inventory'!E53","v":"Traffic"},{"$f":"'Input - Inventory'!F53","v":"Major"},{"$f":"'Input - Inventory'!H53","v":1},null,96.047688595483763,332,31887.832613700608,null,{"$f":"IF(AND($D56=\"Lamp\", OR($F56=M$9, M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask1<>0, OR($F56=M$9,M$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D56=\"Lamp\", OR($F56=O$9, O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D56=\"Lamp\",CycleBulkTask2<>0, OR($F56=O$9,O$9=\"All\")),IF('Input - Inventory'!G53=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,140,0.125,21.036989087923413,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,12.52067918185598,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.6425766673920221,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,70.317991951874916,16.081060736705584,null,0.11167525113592533,86.399052688580497,9.6486359069032712]
[null,{"$f":"'Input - Inventory'!B54","v":46},{"$f":"'Input - Inventory'!C54","v":"SON1x50"},{"$f":"'Input - Inventory'!D54","v":"Lamp"},{"$f":"'Input - Inventory'!E54","v":"NonTraffic"},{"$f":"'Input - Inventory'!F54","v":"Minor"},{"$f":"'Input - Inventory'!H54","v":1},null,53.546626225268341,429,22971.502650640119,null,{"$f":"IF(AND($D57=\"Lamp\", OR($F57=M$9, M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask1<>0, OR($F57=M$9,M$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D57=\"Lamp\", OR($F57=O$9, O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D57=\"Lamp\",CycleBulkTask2<>0, OR($F57=O$9,O$9=\"All\")),IF('Input - Inventory'!G54=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,11.555782804538643,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.6570496449014605,null,103.69483008888636,6.518620253747219E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,18.450703963216785,null,11.555782804538643,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5796787367125411,null,36.863206560235447,0.17793272767216062,6.5591708940049784,null,0,null,0.22869055685935027,39.202309675732479,8.9651980299159568,null,0.11167525113592533,48.167507705648433,5.3791185196199072]
[null,{"$f":"'Input - Inventory'!B55","v":47},{"$f":"'Input - Inventory'!C55","v":"SON1x600"},{"$f":"'Input - Inventory'!D55","v":"Lamp"},{"$f":"'Input - Inventory'!E55","v":"Traffic"},{"$f":"'Input - Inventory'!F55","v":"Major"},{"$f":"'Input - Inventory'!H55","v":1},null,80.995321378439073,1,80.995321378439073,null,{"$f":"IF(AND($D58=\"Lamp\", OR($F58=M$9, M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask1<>0, OR($F58=M$9,M$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D58=\"Lamp\", OR($F58=O$9, O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D58=\"Lamp\",CycleBulkTask2<>0, OR($F58=O$9,O$9=\"All\")),IF('Input - Inventory'!G55=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,31.933475344550121,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,8.7514727799043293,null,103.69483008888636,6.518620253747219E-2,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,27.676055944825173,null,31.933475344550121,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.9080231298720651,null,36.863206560235447,0.26689909150824087,9.8387563410074659,null,0,null,0.22869055685935027,59.297922106335875,13.560874827100328,null,0.11167525113592533,72.858796933436196,8.1365244450028733]
[null,{"$f":"'Input - Inventory'!B56","v":48},{"$f":"'Input - Inventory'!C56","v":"SON1x70"},{"$f":"'Input - Inventory'!D56","v":"Lamp"},{"$f":"'Input - Inventory'!E56","v":"NonTraffic"},{"$f":"'Input - Inventory'!F56","v":"Minor"},{"$f":"'Input - Inventory'!H56","v":1},null,51.687208827399388,1885,97430.388639647848,null,{"$f":"IF(AND($D59=\"Lamp\", OR($F59=M$9, M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask1<>0, OR($F59=M$9,M$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D59=\"Lamp\", OR($F59=O$9, O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D59=\"Lamp\",CycleBulkTask2<>0, OR($F59=O$9,O$9=\"All\")),IF('Input - Inventory'!G56=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,7.2367228298800628,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.5772846512368153,null,103.69483008888636,6.518620253747219E-2,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,18.450703963216785,null,7.2367228298800628,6.518620253747219E-2,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.2981356184329571,null,36.863206560235447,0.17793272767216062,6.5591708940049784,null,0,null,0.22869055685935027,37.841001563788254,8.6538797197382795,null,0.11167525113592533,46.494881283526531,5.1923275438728593]
[null,{"$f":"'Input - Inventory'!B57","v":49},{"$f":"'Input - Inventory'!C57","v":"SON2x250"},{"$f":"'Input - Inventory'!D57","v":"Lamp"},{"$f":"'Input - Inventory'!E57","v":"Traffic"},{"$f":"'Input - Inventory'!F57","v":"Major"},{"$f":"'Input - Inventory'!H57","v":2},null,103.03914913215422,30,3091.1744739646265,null,{"$f":"IF(AND($D60=\"Lamp\", OR($F60=M$9, M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask1<>0, OR($F60=M$9,M$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D60=\"Lamp\", OR($F60=O$9, O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D60=\"Lamp\",CycleBulkTask2<>0, OR($F60=O$9,O$9=\"All\")),IF('Input - Inventory'!G57=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,21.595299873292888,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,6.1669289120900217,null,103.69483008888636,0.12612316407368807,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,42.019840615697333,null,10.797649936646444,0.12612316407368807,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.1882349129067533,null,36.863206560235447,0.40522599419545086,14.937929527603675,null,0,null,0.22869055685935027,75.43654787902463,17.251626142001182,null,0.11167525113592533,92.688174021025816,10.350975111128408]
[null,{"$f":"'Input - Inventory'!B58","v":50},{"$f":"'Input - Inventory'!C58","v":"SON2x400"},{"$f":"'Input - Inventory'!D58","v":"Lamp"},{"$f":"'Input - Inventory'!E58","v":"Traffic"},{"$f":"'Input - Inventory'!F58","v":"Major"},{"$f":"'Input - Inventory'!H58","v":2},null,104.51272627976299,4,418.05090511905195,null,{"$f":"IF(AND($D61=\"Lamp\", OR($F61=M$9, M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask1<>0, OR($F61=M$9,M$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D61=\"Lamp\", OR($F61=O$9, O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D61=\"Lamp\",CycleBulkTask2<>0, OR($F61=O$9,O$9=\"All\")),IF('Input - Inventory'!G58=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,25.041358363711961,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,7.02844353469479,null,103.69483008888636,0.12612316407368807,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,42.019840615697333,null,12.52067918185598,0.12612316407368807,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,2.4055488131040788,null,36.863206560235447,0.40522599419545086,14.937929527603675,null,0,null,0.22869055685935027,76.515376401826714,17.498344037636539,null,0.11167525113592533,94.013720439463256,10.499005840299736]
[null,{"$f":"'Input - Inventory'!B59","v":51},{"$f":"'Input - Inventory'!C59","v":"SON4x250"},{"$f":"'Input - Inventory'!D59","v":"Lamp"},{"$f":"'Input - Inventory'!E59","v":"Traffic"},{"$f":"'Input - Inventory'!F59","v":"Major"},{"$f":"'Input - Inventory'!H59","v":4},null,160.07277487261598,6,960.43664923569588,null,{"$f":"IF(AND($D62=\"Lamp\", OR($F62=M$9, M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask1<>0, OR($F62=M$9,M$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D62=\"Lamp\", OR($F62=O$9, O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D62=\"Lamp\",CycleBulkTask2<>0, OR($F62=O$9,O$9=\"All\")),IF('Input - Inventory'!G59=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,43.190599746585775,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,11.565753880413242,null,103.69483008888636,0.23633927563141766,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,67.963309597250216,null,10.797649936646444,0.23633927563141766,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,3.3783099028854897,null,36.863206560235447,0.65541656743149701,24.160756308227757,null,0,null,0.22869055685935027,117.19174359950355,26.800645103088666,null,0.11167525113592533,143.99238870259222,16.080386170023765]
[null,{"$f":"'Input - Inventory'!B60","v":52},{"$f":"'Input - Inventory'!C60","v":"SON4x600"},{"$f":"'Input - Inventory'!D60","v":"Lamp"},{"$f":"'Input - Inventory'!E60","v":"Traffic"},{"$f":"'Input - Inventory'!F60","v":"Major"},{"$f":"'Input - Inventory'!H60","v":4},null,195.76530514298017,2,391.53061028596034,null,{"$f":"IF(AND($D63=\"Lamp\", OR($F63=M$9, M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask1<>0, OR($F63=M$9,M$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D63=\"Lamp\", OR($F63=O$9, O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D63=\"Lamp\",CycleBulkTask2<>0, OR($F63=O$9,O$9=\"All\")),IF('Input - Inventory'!G60=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,127.73390137820049,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,32.701579288316921,null,103.69483008888636,0.23633927563141766,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,67.963309597250216,null,31.933475344550121,0.23633927563141766,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,8.3735355696615574,null,36.863206560235447,0.65541656743149701,24.160756308227757,null,0,null,0.22869055685935027,143.32279467418331,32.776569724677302,null,0.11167525113592533,176.09936439886059,19.665940744119585]
[null,{"$f":"'Input - Inventory'!B61","v":53},{"$f":"'Input - Inventory'!C61","v":"TF1x20"},{"$f":"'Input - Inventory'!D61","v":"Lamp"},{"$f":"'Input - Inventory'!E61","v":"NonTraffic"},{"$f":"'Input - Inventory'!F61","v":"Minor"},{"$f":"'Input - Inventory'!H61","v":1},null,47.697185078950739,4,190.78874031580295,null,{"$f":"IF(AND($D64=\"Lamp\", OR($F64=M$9, M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask1<>0, OR($F64=M$9,M$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D64=\"Lamp\", OR($F64=O$9, O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D64=\"Lamp\",CycleBulkTask2<>0, OR($F64=O$9,O$9=\"All\")),IF('Input - Inventory'!G61=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.493292012514934,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1414269468955331,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.493292012514934,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.91599865908774269,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,34.919843731319645,7.9858385083569816,null,0.11167525113592533,42.905682239676636,4.7915028392740995]
[null,{"$f":"'Input - Inventory'!B62","v":54},{"$f":"'Input - Inventory'!C62","v":"TF1x40"},{"$f":"'Input - Inventory'!D62","v":"Lamp"},{"$f":"'Input - Inventory'!E62","v":"NonTraffic"},{"$f":"'Input - Inventory'!F62","v":"Minor"},{"$f":"'Input - Inventory'!H62","v":1},null,76.498340330968063,0,0,null,{"$f":"IF(AND($D65=\"Lamp\", OR($F65=M$9, M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask1<>0, OR($F65=M$9,M$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D65=\"Lamp\", OR($F65=O$9, O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D65=\"Lamp\",CycleBulkTask2<>0, OR($F65=O$9,O$9=\"All\")),IF('Input - Inventory'!G62=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.7230292452095386,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1988612550691844,null,103.69483008888636,0.158,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,33.015494545992233,null,1.7230292452095386,0.158,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.0986397590799537,null,36.863206560235447,0.31839094116545263,11.736911031089852,null,0,null,0.22869055685935027,56.005613028127932,12.807954830651859,null,0.11167525113592533,68.813567858779791,7.6847724721882722]
[null,{"$f":"'Input - Inventory'!B63","v":55},{"$f":"'Input - Inventory'!C63","v":"TF1x80"},{"$f":"'Input - Inventory'!D63","v":"Lamp"},{"$f":"'Input - Inventory'!E63","v":"NonTraffic"},{"$f":"'Input - Inventory'!F63","v":"Minor"},{"$f":"'Input - Inventory'!H63","v":1},null,47.794462833439511,0,0,null,{"$f":"IF(AND($D66=\"Lamp\", OR($F66=M$9, M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask1<>0, OR($F66=M$9,M$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D66=\"Lamp\", OR($F66=O$9, O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D66=\"Lamp\",CycleBulkTask2<>0, OR($F66=O$9,O$9=\"All\")),IF('Input - Inventory'!G63=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,1.7230292452095386,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.1988612550691844,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,34.991062273454979,8.0021255164166227,null,0.11167525113592533,42.993187789871598,4.8012750435679088]
[null,{"$f":"'Input - Inventory'!B64","v":56},{"$f":"'Input - Inventory'!C64","v":"TF2x14 T5"},{"$f":"'Input - Inventory'!D64","v":"Lamp"},{"$f":"'Input - Inventory'!E64","v":"NonTraffic"},{"$f":"'Input - Inventory'!F64","v":"Minor"},{"$f":"'Input - Inventory'!H64","v":2},null,48.382836348492596,162,7838.0194884558005,null,{"$f":"IF(AND($D67=\"Lamp\", OR($F67=M$9, M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask1<>0, OR($F67=M$9,M$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D67=\"Lamp\", OR($F67=O$9, O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D67=\"Lamp\",CycleBulkTask2<>0, OR($F67=O$9,O$9=\"All\")),IF('Input - Inventory'!G64=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,35.421819584757358,8.1006356458096,null,0.11167525113592533,43.522455230566962,4.8603811179256322]
[null,{"$f":"'Input - Inventory'!B65","v":57},{"$f":"'Input - Inventory'!C65","v":"TF2x20"},{"$f":"'Input - Inventory'!D65","v":"Lamp"},{"$f":"'Input - Inventory'!E65","v":"NonTraffic"},{"$f":"'Input - Inventory'!F65","v":"Minor"},{"$f":"'Input - Inventory'!H65","v":2},null,60.758915628870042,0,0,null,{"$f":"IF(AND($D68=\"Lamp\", OR($F68=M$9, M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask1<>0, OR($F68=M$9,M$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D68=\"Lamp\", OR($F68=O$9, O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D68=\"Lamp\",CycleBulkTask2<>0, OR($F68=O$9,O$9=\"All\")),IF('Input - Inventory'!G65=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,2.9865840250298681,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.5147499500242665,null,103.69483008888636,0.10290000000000001,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,24.368935703973808,null,1.493292012514934,0.10290000000000001,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.98006088642463329,null,36.863206560235447,0.23500627449878603,8.6630848398001419,null,0,null,0.22869055685935027,44.482537817119564,10.172736343914181,null,0.11167525113592533,54.655274161033745,6.1036414678362938]
[null,{"$f":"'Input - Inventory'!B66","v":58},{"$f":"'Input - Inventory'!C66","v":"TF2x26"},{"$f":"'Input - Inventory'!D66","v":"Lamp"},{"$f":"'Input - Inventory'!E66","v":"NonTraffic"},{"$f":"'Input - Inventory'!F66","v":"Minor"},{"$f":"'Input - Inventory'!H66","v":2},null,48.382836348492596,0,0,null,{"$f":"IF(AND($D69=\"Lamp\", OR($F69=M$9, M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask1<>0, OR($F69=M$9,M$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D69=\"Lamp\", OR($F69=O$9, O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D69=\"Lamp\",CycleBulkTask2<>0, OR($F69=O$9,O$9=\"All\")),IF('Input - Inventory'!G66=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,35.421819584757358,8.1006356458096,null,0.11167525113592533,43.522455230566962,4.8603811179256322]
[null,{"$f":"'Input - Inventory'!B67","v":59},{"$f":"'Input - Inventory'!C67","v":"TF2x40"},{"$f":"'Input - Inventory'!D67","v":"Lamp"},{"$f":"'Input - Inventory'!E67","v":"NonTraffic"},{"$f":"'Input - Inventory'!F67","v":"Minor"},{"$f":"'Input - Inventory'!H67","v":2},null,48.382836348492596,0,0,null,{"$f":"IF(AND($D70=\"Lamp\", OR($F70=M$9, M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask1<>0, OR($F70=M$9,M$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D70=\"Lamp\", OR($F70=O$9, O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D70=\"Lamp\",CycleBulkTask2<>0, OR($F70=O$9,O$9=\"All\")),IF('Input - Inventory'!G67=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,3.4460584904190772,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.629618566371569,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,35.421819584757358,8.1006356458096,null,0.11167525113592533,43.522455230566962,4.8603811179256322]
[null,{"$f":"'Input - Inventory'!B68","v":60},{"$f":"'Input - Inventory'!C68","v":"TF4x20"},{"$f":"'Input - Inventory'!D68","v":"Lamp"},{"$f":"'Input - Inventory'!E68","v":"NonTraffic"},{"$f":"'Input - Inventory'!F68","v":"Minor"},{"$f":"'Input - Inventory'!H68","v":2},null,48.207108791996745,0,0,null,{"$f":"IF(AND($D71=\"Lamp\", OR($F71=M$9, M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask1<>0, OR($F71=M$9,M$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D71=\"Lamp\", OR($F71=O$9, O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D71=\"Lamp\",CycleBulkTask2<>0, OR($F71=O$9,O$9=\"All\")),IF('Input - Inventory'!G68=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,2.9865840250298681,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,1.5147499500242665,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.493292012514934,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.91599865908774269,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,35.293166734448384,8.0712139538308971,null,0.11167525113592533,43.364380688279283,4.8427281037174597]
[null,{"$f":"'Input - Inventory'!B69","v":61},{"$f":"'Input - Inventory'!C69","v":"TF4x40"},{"$f":"'Input - Inventory'!D69","v":"Lamp"},{"$f":"'Input - Inventory'!E69","v":"NonTraffic"},{"$f":"'Input - Inventory'!F69","v":"Minor"},{"$f":"'Input - Inventory'!H69","v":4},null,49.559583378598767,2,99.119166757197533,null,{"$f":"IF(AND($D72=\"Lamp\", OR($F72=M$9, M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":28.340271075975696},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask1<>0, OR($F72=M$9,M$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0.25},{"$f":"IF(AND($D72=\"Lamp\", OR($F72=O$9, O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D72=\"Lamp\",CycleBulkTask2<>0, OR($F72=O$9,O$9=\"All\")),IF('Input - Inventory'!G69=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,8.9557064368967119,null,6.8921169808381544,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,2.4911331889763382,null,103.69483008888636,0.06,1.5133333333333332,103.69483008888636,1.9828577401484269E-2,1.5133333333333332,103.69483008888636,3.2561912355422808E-2,1.5133333333333332,17.636859944943126,null,1.7230292452095386,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,0.92978289304941897,null,36.863206560235447,0.17008427449878602,6.2698517434965355,null,0,null,0.22869055685935027,36.283334207362131,8.2976559045955582,null,0.11167525113592533,44.580990111957689,4.978593266641079]
[null,{"$f":"'Input - Inventory'!B70","v":62},{"$f":"'Input - Inventory'!C70","v":"TH1x1500"},{"$f":"'Input - Inventory'!D70","v":"Lamp"},{"$f":"'Input - Inventory'!E70","v":"Traffic"},{"$f":"'Input - Inventory'!F70","v":"Major"},{"$f":"'Input - Inventory'!H70","v":1},null,70.288914936453963,0,0,null,{"$f":"IF(AND($D73=\"Lamp\", OR($F73=M$9, M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask1<>0, OR($F73=M$9,M$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D73=\"Lamp\", OR($F73=O$9, O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D73=\"Lamp\",CycleBulkTask2<>0, OR($F73=O$9,O$9=\"All\")),IF('Input - Inventory'!G70=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.69483008888636,0.06,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,26.455289917414682,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22869055685935027,51.459597071865332,11.768323910122673,null,0.11167525113592533,63.227920981988007,7.0609939544659532]
[null,{"$f":"'Input - Inventory'!B71","v":63},{"$f":"'Input - Inventory'!C71","v":"TH1x500"},{"$f":"'Input - Inventory'!D71","v":"Lamp"},{"$f":"'Input - Inventory'!E71","v":"Traffic"},{"$f":"'Input - Inventory'!F71","v":"Major"},{"$f":"'Input - Inventory'!H71","v":1},null,70.288914936453963,0,0,null,{"$f":"IF(AND($D74=\"Lamp\", OR($F74=M$9, M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask1<>0, OR($F74=M$9,M$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D74=\"Lamp\", OR($F74=O$9, O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D74=\"Lamp\",CycleBulkTask2<>0, OR($F74=O$9,O$9=\"All\")),IF('Input - Inventory'!G71=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.69483008888636,0.06,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,26.455289917414682,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22869055685935027,51.459597071865332,11.768323910122673,null,0.11167525113592533,63.227920981988007,7.0609939544659532]
[null,{"$f":"'Input - Inventory'!B72","v":64},{"$f":"'Input - Inventory'!C72","v":"TH1x750"},{"$f":"'Input - Inventory'!D72","v":"Lamp"},{"$f":"'Input - Inventory'!E72","v":"Traffic"},{"$f":"'Input - Inventory'!F72","v":"Major"},{"$f":"'Input - Inventory'!H72","v":1},null,70.288914936453963,0,0,null,{"$f":"IF(AND($D75=\"Lamp\", OR($F75=M$9, M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask1\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask1LED\" & RIGHT($B$2,4))),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask1<>0, OR($F75=M$9,M$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask1,1/CycleBulkTask1LED),0)","v":0},{"$f":"IF(AND($D75=\"Lamp\", OR($F75=O$9, O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",INDIRECT(\"PriceBulkTask2\" & RIGHT($B$2,4)),INDIRECT(\"PriceBulkTask2LED\" & RIGHT($B$2,4))),0)","v":33.011900971296221},{"$f":"IF(AND($D75=\"Lamp\",CycleBulkTask2<>0, OR($F75=O$9,O$9=\"All\")),IF('Input - Inventory'!G72=\"N\",1/CycleBulkTask2,1/CycleBulkTask2LED),0)","v":0.25},13.192665669045605,7.1231372934535964E-3,6.4029840027609985,0,27.728756774606641,5.9311689482005785E-3,16.611723301558847,2.002998353363317E-2,46.176614637130761,1.503682403925713E-2,9523.1690576099209,6.1441667281083345E-5,10.123613910726844,null,12.52067918185598,0.25,57.112375586709327,7.1231372934535964E-3,13.382193804460755,0,17.230292452095391,2.0967992987457707E-2,3.8982737392307949,null,103.69483008888636,0.06,2.2699999999999996,103.69483008888636,1.9828577401484269E-2,2.2699999999999996,103.69483008888636,3.2561912355422808E-2,2.2699999999999996,26.455289917414682,null,12.52067918185598,0.06,13.382193804460755,1.9828577401484269E-2,17.230292452095391,3.2561912355422808E-2,1.5776418892482051,null,36.863206560235447,0.25512641174817902,9.4047776152448019,null,0,null,0.22869055685935027,51.459597071865332,11.768323910122673,null,0.11167525113592533,63.227920981988007,7.0609939544659532]