{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Plan Lvl","Program Lvl","Division Lvl","Config","Doc - Charts","Doc - Prog","Doc - CASH","CASH","RIN Cat SUMMARY","RAB Cat SUMMARY","RAB Cat SUMMARY ($Nom)","RAB Cat Lookup"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":1,"defined_names":11,"comments":0,"pivot_tables":3},"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":"Plan Lvl","index":0,"n_rows":31,"n_cols":25,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["SAMP","Description",{"$f":"'Program Lvl'!D1","v":"FY19 (R)"},{"$f":"'Program Lvl'!E1","v":"FY20 (R)"},{"$f":"'Program Lvl'!F1","v":"FY21 (R)"},{"$f":"'Program Lvl'!G1","v":"FY22 (R)"},{"$f":"'Program Lvl'!H1","v":"FY23 (R)"},{"$f":"'Program Lvl'!I1","v":"FY24 (R)"},{"$f":"'Program Lvl'!J1","v":"FY25 (R)"},{"$f":"'Program Lvl'!K1","v":"FY26 (R)"},{"$f":"'Program Lvl'!L1","v":"FY27 (R)"},{"$f":"'Program Lvl'!M1","v":"FY28 (R)"},{"$f":"'Program Lvl'!N1","v":"FY19 (N)"},{"$f":"'Program Lvl'!O1","v":"FY20 (N)"},{"$f":"'Program Lvl'!P1","v":"FY21 (N)"},{"$f":"'Program Lvl'!Q1","v":"FY22 (N)"},{"$f":"'Program Lvl'!R1","v":"FY23 (N)"},{"$f":"'Program Lvl'!S1","v":"FY24 (N)"},{"$f":"'Program Lvl'!T1","v":"FY25 (N)"},{"$f":"'Program Lvl'!U1","v":"FY26 (N)"},{"$f":"'Program Lvl'!V1","v":"FY27 (N)"},{"$f":"'Program Lvl'!W1","v":"FY28 (N)"},"Total (R)","Total (N)"]
["PR","Major projects",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!D$2:D$201)","v":46024482},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!E$2:E$201)","v":77331906.829268306},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!F$2:F$201)","v":87144488.340273649},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!G$2:G$201)","v":98765767},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!H$2:H$201)","v":80637766.999999985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!I$2:I$201)","v":79768166.999999985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!J$2:J$201)","v":92249439.024390236},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!K$2:K$201)","v":85706999.999999985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!L$2:L$201)","v":92132999.999999985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!M$2:M$201)","v":90828999.999999985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!N$2:N$201)","v":46024482},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!O$2:O$201)","v":79265204.5},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!P$2:P$201)","v":91556178.0625},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!Q$2:Q$201)","v":106359928.55323434},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!R$2:R$201)","v":89009006.6858152},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!S$2:S$201)","v":90250359.271030888},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!T$2:T$201)","v":106981067.27041669},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!U$2:U$201)","v":101878689.88964145},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!V$2:V$201)","v":112255114.15628119},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A2,'Program Lvl'!W$2:W$201)","v":113432974.69737646},{"$f":"SUM(C2:L2)","v":830591017.19393218},{"$f":"SUM(M2:V2)","v":937013005.08629632},"Growth"]
["PRL","Major projects - land",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!D$2:D$201)","v":4020000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!E$2:E$201)","v":8975609.7560975607},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!F$2:F$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!G$2:G$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!H$2:H$201)","v":3999999.9999999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!I$2:I$201)","v":6499999.9999999981},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!J$2:J$201)","v":5500000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!K$2:K$201)","v":4999999.9999999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!L$2:L$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!M$2:M$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!N$2:N$201)","v":4020000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!O$2:O$201)","v":9200000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!P$2:P$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!Q$2:Q$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!R$2:R$201)","v":4415251.5624999981},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!S$2:S$201)","v":7354153.3837890588},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!T$2:T$201)","v":6378313.8001708956},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!U$2:U$201)","v":5943428.7683410607},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!V$2:V$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A3,'Program Lvl'!W$2:W$201)","v":0},{"$f":"SUM(C3:L3)","v":33995609.756097555},37311147.51480101,"Growth"]
["AG","Automation growth",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!D$2:D$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!E$2:E$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!F$2:F$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!G$2:G$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!H$2:H$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!I$2:I$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!J$2:J$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!K$2:K$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!L$2:L$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!M$2:M$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!N$2:N$201)","v":300000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!O$2:O$201)","v":307500},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!P$2:P$201)","v":315187.5},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!Q$2:Q$201)","v":323067.18749999994},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!R$2:R$201)","v":331143.86718749994},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!S$2:S$201)","v":339422.46386718738},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!T$2:T$201)","v":347908.02546386706},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!U$2:U$201)","v":356605.72610046371},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!V$2:V$201)","v":365520.86925297527},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A4,'Program Lvl'!W$2:W$201)","v":374658.89098429959},3000000,{"$f":"SUM(M4:V4)","v":3361014.5303562931},"Growth"]
["HV","Distribution works program",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!D$2:D$201)","v":7057544},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!E$2:E$201)","v":6800844},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!F$2:F$201)","v":7103063},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!G$2:G$201)","v":6647368},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!H$2:H$201)","v":6275047},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!I$2:I$201)","v":5947097},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!J$2:J$201)","v":6000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!K$2:K$201)","v":6000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!L$2:L$201)","v":6000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!M$2:M$201)","v":6000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!N$2:N$201)","v":7057544},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!O$2:O$201)","v":6970865.0999999996},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!P$2:P$201)","v":7462655.5643749991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!Q$2:Q$201)","v":7158488.2801249996},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!R$2:R$201)","v":6926477.7678777333},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!S$2:S$201)","v":6728594.3886571955},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!T$2:T$201)","v":6958160.509277341},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!U$2:U$201)","v":7132114.522009274},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!V$2:V$201)","v":7310417.3850595048},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A5,'Program Lvl'!W$2:W$201)","v":7493177.8196859909},63830963,71198495.337067053,"Growth"]
["EH","Dist environmental enhancement",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!D$2:D$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!E$2:E$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!F$2:F$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!G$2:G$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!H$2:H$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!I$2:I$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!J$2:J$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!K$2:K$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!L$2:L$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!M$2:M$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!N$2:N$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!O$2:O$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!P$2:P$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!Q$2:Q$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!R$2:R$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!S$2:S$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!T$2:T$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!U$2:U$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!V$2:V$201)","v":0},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A6,'Program Lvl'!W$2:W$201)","v":0},0,0,"Growth"]
["LV","Low voltage development capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!D$2:D$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!E$2:E$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!F$2:F$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!G$2:G$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!H$2:H$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!I$2:I$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!J$2:J$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!K$2:K$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!L$2:L$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!M$2:M$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!N$2:N$201)","v":1870000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!O$2:O$201)","v":1916749.9999999998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!P$2:P$201)","v":1964668.75},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!Q$2:Q$201)","v":2013785.4687499995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!R$2:R$201)","v":2064130.1054687495},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!S$2:S$201)","v":2115733.3581054681},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!T$2:T$201)","v":2168626.6920581046},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!U$2:U$201)","v":2222842.3593595568},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!V$2:V$201)","v":2278413.4183435454},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A7,'Program Lvl'!W$2:W$201)","v":2335373.7538021342},18700000,20950323.905887559,"Growth"]
["AR","Asset relocation",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!D$2:D$201)","v":1674562.9105396892},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!E$2:E$201)","v":1817759},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!F$2:F$201)","v":1809464},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!G$2:G$201)","v":1815980},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!H$2:H$201)","v":1824516},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!I$2:I$201)","v":1838449},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!J$2:J$201)","v":1846369},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!K$2:K$201)","v":1854271},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!L$2:L$201)","v":1862211},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!M$2:M$201)","v":1878172},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!N$2:N$201)","v":1674562.9105396892},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!O$2:O$201)","v":1863202.9749999999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!P$2:P$201)","v":1901068.1149999998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!Q$2:Q$201)","v":1955611.8371874997},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!R$2:R$201)","v":2013924.2799515622},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!S$2:S$201)","v":2080036.297580556},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!T$2:T$201)","v":2141221.9768923158},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!U$2:U$201)","v":2204145.5211401097},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!V$2:V$201)","v":2268923.2781748408},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A8,'Program Lvl'!W$2:W$201)","v":2345579.4619925465},18221753.91053969,20448276.653459117,"Growth"]
["DU","Duct installation RMS road works",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!D$2:D$201)","v":1955226.0176457285},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!E$2:E$201)","v":2152731},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!F$2:F$201)","v":2206549},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!G$2:G$201)","v":2261713},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!H$2:H$201)","v":2318255},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!I$2:I$201)","v":2376212},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!J$2:J$201)","v":2435617},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!K$2:K$201)","v":2496508},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!L$2:L$201)","v":2558920},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!M$2:M$201)","v":2558920},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!N$2:N$201)","v":1955226.0176457285},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!O$2:O$201)","v":2206549.2749999999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!P$2:P$201)","v":2318255.5431249999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!Q$2:Q$201)","v":2435617.5261406247},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!R$2:R$201)","v":2558919.7527558589},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!S$2:S$201)","v":2688465.7723692572},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!T$2:T$201)","v":2824569.0041874251},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!U$2:U$201)","v":2967563.4935187213},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!V$2:V$201)","v":3117795.5424960782},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A9,'Program Lvl'!W$2:W$201)","v":3195740.4310584795},23320651.017645728,26268702.358297169,"Growth"]
["IC","Industrial & commercial",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!D$2:D$201)","v":10000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!E$2:E$201)","v":13836506},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!F$2:F$201)","v":13286183},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!G$2:G$201)","v":13262397},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!H$2:H$201)","v":13309313},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!I$2:I$201)","v":13547284},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!J$2:J$201)","v":13569703},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!K$2:K$201)","v":13590130},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!L$2:L$201)","v":13610660},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!M$2:M$201)","v":13651924},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!N$2:N$201)","v":10000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!O$2:O$201)","v":14182418.649999999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!P$2:P$201)","v":13958796.014374999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!Q$2:Q$201)","v":14282150.994328123},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!R$2:R$201)","v":14690991.254762888},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!S$2:S$201)","v":15327508.379961753},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!T$2:T$201)","v":15736695.256203711},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!U$2:U$201)","v":16154393.921498982},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!V$2:V$201)","v":16583267.581022333},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A10,'Program Lvl'!W$2:W$201)","v":17049382.352139808},131664100,147965604.40429261,"Growth"]
["NU","Non-urban extension",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!D$2:D$201)","v":850000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!E$2:E$201)","v":1731521},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!F$2:F$201)","v":1666575},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!G$2:G$201)","v":1664189},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!H$2:H$201)","v":1670205},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!I$2:I$201)","v":1698923},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!J$2:J$201)","v":1702034},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!K$2:K$201)","v":1704910},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!L$2:L$201)","v":1707800},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!M$2:M$201)","v":1713610},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!N$2:N$201)","v":850000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!O$2:O$201)","v":1774809.0249999999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!P$2:P$201)","v":1750945.3593749998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!Q$2:Q$201)","v":1792149.5323281249},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!R$2:R$201)","v":1843593.8089863278},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!S$2:S$201)","v":1922175.4352687788},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!T$2:T$201)","v":1973837.6273745582},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!U$2:U$201)","v":2026602.2282864717},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!V$2:V$201)","v":2080788.4683674371},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A11,'Program Lvl'!W$2:W$201)","v":2140064.0739320186},16109767,18154965.558918715,"Growth"]
["UR","Underground residential",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!D$2:D$201)","v":33939845.574120402},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!E$2:E$201)","v":43969550},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!F$2:F$201)","v":42124113},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!G$2:G$201)","v":42033971},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!H$2:H$201)","v":42179479},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!I$2:I$201)","v":42961866},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!J$2:J$201)","v":43025596},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!K$2:K$201)","v":43082634},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!L$2:L$201)","v":43139956},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!M$2:M$201)","v":43255175},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!N$2:N$201)","v":33939845.574120402},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!O$2:O$201)","v":45068788.749999993},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!P$2:P$201)","v":44256646.220624998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!Q$2:Q$201)","v":45265989.301421873},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!R$2:R$201)","v":46558252.640046477},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!S$2:S$201)","v":48607408.03350649},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!T$2:T$201)","v":49896500.495886855},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!U$2:U$201)","v":51211713.266301744},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!V$2:V$201)","v":52561847.388850346},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A12,'Program Lvl'!W$2:W$201)","v":54019786.316105999},419712185.5741204,471386777.98686516,"Growth"]
["RC","Reliability compliance",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!D$2:D$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!E$2:E$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!F$2:F$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!G$2:G$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!H$2:H$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!I$2:I$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!J$2:J$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!K$2:K$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!L$2:L$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!M$2:M$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!N$2:N$201)","v":4000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!O$2:O$201)","v":4099999.9999999995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!P$2:P$201)","v":4202500},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!Q$2:Q$201)","v":4307562.4999999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!R$2:R$201)","v":4415251.5624999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!S$2:S$201)","v":4525632.8515624991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!T$2:T$201)","v":4638773.6728515606},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!U$2:U$201)","v":4754743.0146728493},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!V$2:V$201)","v":4873611.5900396695},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A13,'Program Lvl'!W$2:W$201)","v":4995451.8797906609},40000000,44813527.071417242,"Reliability"]
["PQ","Power quality capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!D$2:D$201)","v":1015000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!E$2:E$201)","v":442400},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!F$2:F$201)","v":717700},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!G$2:G$201)","v":973300},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!H$2:H$201)","v":1047600},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!I$2:I$201)","v":1464538},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!J$2:J$201)","v":1399560},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!K$2:K$201)","v":1529516},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!L$2:L$201)","v":1529516},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!M$2:M$201)","v":1269604},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!N$2:N$201)","v":1015000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!O$2:O$201)","v":453459.99999999994},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!P$2:P$201)","v":754033.5625},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!Q$2:Q$201)","v":1048137.6453124998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!R$2:R$201)","v":1156354.3842187498},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!S$2:S$201)","v":1656990.3212904097},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!T$2:T$201)","v":1623060.5203940326},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!U$2:U$201)","v":1818113.8792075892},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!V$2:V$201)","v":1863566.7261877791},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A14,'Program Lvl'!W$2:W$201)","v":1585561.4220974355},11388734,12974278.461208494,"Reliability"]
["TS","Transmission substation capital (rebuild)",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!D$2:D$201)","v":54347180.720000006},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!E$2:E$201)","v":50688000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!F$2:F$201)","v":49573428.571428567},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!G$2:G$201)","v":50862000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!H$2:H$201)","v":51587000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!I$2:I$201)","v":59391000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!J$2:J$201)","v":55641000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!K$2:K$201)","v":59421000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!L$2:L$201)","v":55921000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!M$2:M$201)","v":58521000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!N$2:N$201)","v":54347180.720000006},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!O$2:O$201)","v":51955200},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!P$2:P$201)","v":52083083.392857142},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!Q$2:Q$201)","v":54772810.968749993},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!R$2:R$201)","v":56942395.588671863},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!S$2:S$201)","v":67195465.171787083},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!T$2:T$201)","v":64526501.482783422},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!U$2:U$201)","v":70632896.168718845},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!V$2:V$201)","v":68134308.431652084},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A15,'Program Lvl'!W$2:W$201)","v":73084709.864307314},545952609.29142857,613674551.78952777,"Sustainability"]
["TM","Transmission mains capital (refurb)",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!D$2:D$201)","v":13859524.810000001},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!E$2:E$201)","v":18265000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!F$2:F$201)","v":29137000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!G$2:G$201)","v":31395000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!H$2:H$201)","v":32995000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!I$2:I$201)","v":34655000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!J$2:J$201)","v":42800000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!K$2:K$201)","v":47927000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!L$2:L$201)","v":52420000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!M$2:M$201)","v":54520000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!N$2:N$201)","v":13859524.810000001},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!O$2:O$201)","v":18721625},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!P$2:P$201)","v":30612060.625},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!Q$2:Q$201)","v":33808981.171874993},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!R$2:R$201)","v":36420306.326171868},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!S$2:S$201)","v":39208951.617724597},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!T$2:T$201)","v":49634878.299511701},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!U$2:U$201)","v":56970142.11605642},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!V$2:V$201)","v":63868679.88746988},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A16,'Program Lvl'!W$2:W$201)","v":68088009.121546701},357973524.81,411193158.97535616,"Sustainability"]
["DS","Distribution refurbishment capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!D$2:D$201)","v":62411426.217426173},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!E$2:E$201)","v":66709000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!F$2:F$201)","v":71916000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!G$2:G$201)","v":76635000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!H$2:H$201)","v":78550000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!I$2:I$201)","v":76850500},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!J$2:J$201)","v":97970500},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!K$2:K$201)","v":109563000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!L$2:L$201)","v":120733000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!M$2:M$201)","v":124933000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!N$2:N$201)","v":62411426.217426173},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!O$2:O$201)","v":68376725},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!P$2:P$201)","v":75556747.5},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!Q$2:Q$201)","v":82527513.046874985},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!R$2:R$201)","v":86704502.558593735},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!S$2:S$201)","v":86949286.864750952},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!T$2:T$201)","v":113615744.02902594},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!U$2:U$201)","v":130235977.22915037},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!V$2:V$201)","v":147101437.02506489},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A17,'Program Lvl'!W$2:W$201)","v":156024197.42447168},886271426.21742618,1009503556.8953588,"Sustainability"]
["AU","Automation capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!D$2:D$201)","v":2044144},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!E$2:E$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!F$2:F$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!G$2:G$201)","v":2840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!H$2:H$201)","v":2840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!I$2:I$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!J$2:J$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!K$2:K$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!L$2:L$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!M$2:M$201)","v":3840000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!N$2:N$201)","v":2044144},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!O$2:O$201)","v":3935999.9999999995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!P$2:P$201)","v":4034400},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!Q$2:Q$201)","v":3058369.3749999995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!R$2:R$201)","v":3134828.6093749991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!S$2:S$201)","v":4344607.5374999987},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!T$2:T$201)","v":4453222.7259374987},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!U$2:U$201)","v":4564553.2940859348},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!V$2:V$201)","v":4678667.1264380831},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A18,'Program Lvl'!W$2:W$201)","v":4795633.8045990346},34604144,39044426.472935542,"Sustainability"]
["CC","Communications refurbishment",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!D$2:D$201)","v":2170000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!E$2:E$201)","v":1646000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!F$2:F$201)","v":1646000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!G$2:G$201)","v":1646000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!H$2:H$201)","v":1646000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!I$2:I$201)","v":1646000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!J$2:J$201)","v":1846000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!K$2:K$201)","v":1846000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!L$2:L$201)","v":1846000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!M$2:M$201)","v":1846000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!N$2:N$201)","v":2170000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!O$2:O$201)","v":1687149.9999999998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!P$2:P$201)","v":1729328.75},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!Q$2:Q$201)","v":1772561.9687499998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!R$2:R$201)","v":1816876.0179687496},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!S$2:S$201)","v":1862297.9184179681},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!T$2:T$201)","v":2140794.0500209955},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!U$2:U$201)","v":2194313.9012715197},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!V$2:V$201)","v":2249171.7488033078},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A19,'Program Lvl'!W$2:W$201)","v":2305401.0425233901},17784000,19927895.397755932,"Sustainability"]
["PS","Protection systems capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!D$2:D$201)","v":9940800},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!E$2:E$201)","v":8898000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!F$2:F$201)","v":5798000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!G$2:G$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!H$2:H$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!I$2:I$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!J$2:J$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!K$2:K$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!L$2:L$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!M$2:M$201)","v":5248000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!N$2:N$201)","v":9940800},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!O$2:O$201)","v":9120450},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!P$2:P$201)","v":6091523.75},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!Q$2:Q$201)","v":5651521.9999999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!R$2:R$201)","v":5792810.0499999989},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!S$2:S$201)","v":5937630.3012499986},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!T$2:T$201)","v":6086071.0587812476},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!U$2:U$201)","v":6238222.8352507781},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!V$2:V$201)","v":6394178.406132048},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A20,'Program Lvl'!W$2:W$201)","v":6554032.8662853474},61372800,67807241.26769942,"Sustainability"]
["EF","Efficiency",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!D$2:D$201)","v":14244814},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!E$2:E$201)","v":9085365.8536585364},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!F$2:F$201)","v":4116894.7055324214},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!G$2:G$201)","v":2092859.941091975},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!H$2:H$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!I$2:I$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!J$2:J$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!K$2:K$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!L$2:L$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!M$2:M$201)","v":2000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!N$2:N$201)","v":14244814},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!O$2:O$201)","v":9312500},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!P$2:P$201)","v":4325312.5},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!Q$2:Q$201)","v":2253781.2499999995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!R$2:R$201)","v":2207625.7812499995},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!S$2:S$201)","v":2262816.4257812495},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!T$2:T$201)","v":2319386.8364257803},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!U$2:U$201)","v":2377371.5073364247},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!V$2:V$201)","v":2436805.7950198348},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A21,'Program Lvl'!W$2:W$201)","v":2497725.9398953305},41539934.500282928,44238140.035708621,"Efficiency"]
["MC","Metering capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!D$2:D$201)","v":905000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!E$2:E$201)","v":2462584},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!F$2:F$201)","v":1737185},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!G$2:G$201)","v":1686786},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!H$2:H$201)","v":1636386},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!I$2:I$201)","v":1590987},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!J$2:J$201)","v":1540588},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!K$2:K$201)","v":1490189},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!L$2:L$201)","v":1439790},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!M$2:M$201)","v":1389391},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!N$2:N$201)","v":905000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!O$2:O$201)","v":2524148.5999999996},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!P$2:P$201)","v":1825129.9906249999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!Q$2:Q$201)","v":1816484.0297812498},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!R$2:R$201)","v":1806263.9608382809},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!S$2:S$201)","v":1800055.7584022162},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!T$2:T$201)","v":1786609.7637777599},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!U$2:U$201)","v":1771366.4345730795},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!V$2:V$201)","v":1754244.3078058041},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A22,'Program Lvl'!W$2:W$201)","v":1735158.9706785565},15878886,17724461.816481944,"Miscellaneous"]
["SL","Streetlighting capital",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!D$2:D$201)","v":4400000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!E$2:E$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!F$2:F$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!G$2:G$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!H$2:H$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!I$2:I$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!J$2:J$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!K$2:K$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!L$2:L$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!M$2:M$201)","v":4750000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!N$2:N$201)","v":4400000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!O$2:O$201)","v":4868749.9999999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!P$2:P$201)","v":4990468.7499999991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!Q$2:Q$201)","v":5115230.4687499991},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!R$2:R$201)","v":5243111.2304687481},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!S$2:S$201)","v":5374189.0112304669},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!T$2:T$201)","v":5508543.7365112286},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!U$2:U$201)","v":5646257.3299240088},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!V$2:V$201)","v":5787413.7631721077},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A23,'Program Lvl'!W$2:W$201)","v":5932099.1072514094},47150000,52866063.397307977,"Miscellaneous"]
["SP","Essential spares",{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!D$2:D$201)","v":1239026},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!E$2:E$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!F$2:F$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!G$2:G$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!H$2:H$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!I$2:I$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!J$2:J$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!K$2:K$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!L$2:L$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!M$2:M$201)","v":1000000},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!N$2:N$201)","v":1239026},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!O$2:O$201)","v":1024999.9999999999},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!P$2:P$201)","v":1050625},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!Q$2:Q$201)","v":1076890.6249999998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!R$2:R$201)","v":1103812.8906249998},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!S$2:S$201)","v":1131408.2128906248},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!T$2:T$201)","v":1159693.4182128902},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!U$2:U$201)","v":1188685.7536682123},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!V$2:V$201)","v":1218402.8975099174},{"$f":"SUMIF('Program Lvl'!$A$2:$A$201,$A24,'Program Lvl'!W$2:W$201)","v":1248862.9699476652},10239026,11442407.767854311,"Miscellaneous"]
["SW","Network switching",{"$f":"'Program Lvl'!D203","v":3277639.0026074401},{"$f":"'Program Lvl'!E203","v":6283900.8864677213},{"$f":"'Program Lvl'!F203","v":6382175.5445077857},{"$f":"'Program Lvl'!G203","v":6686467.7531523397},{"$f":"'Program Lvl'!H203","v":6495126.3572923364},{"$f":"'Program Lvl'!I203","v":6714861.539615334},{"$f":"'Program Lvl'!J203","v":7423719.2766590593},{"$f":"'Program Lvl'!K203","v":7683873.5145178437},{"$f":"'Program Lvl'!L203","v":7944102.7058396917},{"$f":"'Program Lvl'!M203","v":8085985.7683156813},{"$f":"'Program Lvl'!N203","v":3277639.0026074401},{"$f":"'Program Lvl'!O203","v":6440998.4086294137},{"$f":"'Program Lvl'!P203","v":6705273.1814484922},{"$f":"'Program Lvl'!Q203","v":7200594.4377345685},{"$f":"'Program Lvl'!R203","v":7169404.1994174784},{"$f":"'Program Lvl'!S203","v":7597249.494344173},{"$f":"'Program Lvl'!T203","v":8609238.3838016689},{"$f":"'Program Lvl'!U203","v":9133710.9796958584},{"$f":"'Program Lvl'!V203","v":9679117.7549114563},{"$f":"'Program Lvl'!W203","v":10098288.201573275},66977852.348975234,75911514.044163823,"Switching & Overheads"]
["OH","Capitalised overheads",{"$f":"'Program Lvl'!D204","v":73255146},{"$f":"'Program Lvl'!E204","v":73106139.081208169},{"$f":"'Program Lvl'!F204","v":73273110.103678629},{"$f":"'Program Lvl'!G204","v":73775204.556416273},{"$f":"'Program Lvl'!H204","v":73462071.757048041},{"$f":"'Program Lvl'!I204","v":73820942.420613334},{"$f":"'Program Lvl'!J204","v":76860996.09989132},{"$f":"'Program Lvl'!K204","v":77233408.487903684},{"$f":"'Program Lvl'!L204","v":77593252.762439132},{"$f":"'Program Lvl'!M204","v":77784338.942599252},{"$f":"'Program Lvl'!N204","v":73255146},{"$f":"'Program Lvl'!O204","v":74933792.558238372},{"$f":"'Program Lvl'!P204","v":76982561.302677348},{"$f":"'Program Lvl'!Q204","v":79447826.144261956},{"$f":"'Program Lvl'!R204","v":81088381.777448356},{"$f":"'Program Lvl'!S204","v":83521620.538007841},{"$f":"'Program Lvl'!T204","v":89135191.294330582},{"$f":"'Program Lvl'!U204","v":91806252.376808688},{"$f":"'Program Lvl'!V204","v":94539843.99297525},{"$f":"'Program Lvl'!W204","v":97141980.547270328},750164610.21179783,841852596.53201866,"Switching & Overheads"]
[null,"Total",{"$f":"SUM(C2:C26)","v":354801361.25233948},409962817.40670031,415397929.26542109,432212003.25066054,421641766.11434042,433779826.96022868,474819121.4009406,489137440.0024215,503447208.46827883,511244120.71091491,{"$f":"SUM(M2:M26)","v":354801361.25233948},420211887.8418678,436427449.43448299,465445054.31310576,465413616.66290015,490782058.80907679,550644609.93029797,581430706.51661837,613401537.54103029,638473850.95931578,4446443594.8322458,5017032133.2610359]
[]
[null,"SW & OH %",{"$f":"SUM(C25:C26)/SUM(C2:C24)","v":0.27503207884286268},0.24015903724050516,0.23725102295613626,0.22874654330614866,0.23400880696005089,0.22798914834074535,0.21581892421352117,0.21007681166267203,0.20467896330809607,0.20187027390590589,{"$f":"SUM(M25:M26)/SUM(M2:M24)","v":0.27503207884286268},{"$f":"SUM(N25:N26)/SUM(N2:N24)","v":0.24015903724050519},0.23725102295613623,0.22874654330614869,0.23400880696005086,0.22798914834074535,0.2158189242135212,0.21007681166267203,0.20467896330809612,0.20187027390590589]
[]
[null,"Check",{"$f":"IF(ROUND(C27-'Division Lvl'!E377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(D27-'Division Lvl'!F377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(E27-'Division Lvl'!G377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(F27-'Division Lvl'!H377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(G27-'Division Lvl'!I377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(H27-'Division Lvl'!J377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(I27-'Division Lvl'!K377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(J27-'Division Lvl'!L377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(K27-'Division Lvl'!M377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(L27-'Division Lvl'!N377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(M27-'Division Lvl'!P377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(N27-'Division Lvl'!Q377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(O27-'Division Lvl'!R377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(P27-'Division Lvl'!S377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(Q27-'Division Lvl'!T377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(R27-'Division Lvl'!U377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(S27-'Division Lvl'!V377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(T27-'Division Lvl'!W377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(U27-'Division Lvl'!X377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(V27-'Division Lvl'!Y377,0)=0,\"OK\",\"ERR\")","v":"OK"}]

{"sheet":"Program Lvl","index":1,"n_rows":208,"n_cols":27,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
["Code","ID","Description",{"$f":"'Division Lvl'!E1","v":"FY19 (R)"},{"$f":"'Division Lvl'!F1","v":"FY20 (R)"},{"$f":"'Division Lvl'!G1","v":"FY21 (R)"},{"$f":"'Division Lvl'!H1","v":"FY22 (R)"},{"$f":"'Division Lvl'!I1","v":"FY23 (R)"},{"$f":"'Division Lvl'!J1","v":"FY24 (R)"},{"$f":"'Division Lvl'!K1","v":"FY25 (R)"},{"$f":"'Division Lvl'!L1","v":"FY26 (R)"},{"$f":"'Division Lvl'!M1","v":"FY27 (R)"},{"$f":"'Division Lvl'!N1","v":"FY28 (R)"},{"$f":"'Division Lvl'!P1","v":"FY19 (N)"},{"$f":"'Division Lvl'!Q1","v":"FY20 (N)"},{"$f":"'Division Lvl'!R1","v":"FY21 (N)"},{"$f":"'Division Lvl'!S1","v":"FY22 (N)"},{"$f":"'Division Lvl'!T1","v":"FY23 (N)"},{"$f":"'Division Lvl'!U1","v":"FY24 (N)"},{"$f":"'Division Lvl'!V1","v":"FY25 (N)"},{"$f":"'Division Lvl'!W1","v":"FY26 (N)"},{"$f":"'Division Lvl'!X1","v":"FY27 (N)"},{"$f":"'Division Lvl'!Y1","v":"FY28 (N)"},"Total (R)","Total (N)","Ctrl","Driver"]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B2,'Division Lvl'!$A$2:$A$372,0))","v":"AG"},"AG",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B2,'Division Lvl'!$A$2:$A$372,0))","v":"Automation - operational/capacity risk "},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!E$2:E$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!F$2:F$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!G$2:G$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!H$2:H$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!I$2:I$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!J$2:J$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!K$2:K$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!L$2:L$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!M$2:M$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!N$2:N$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!P$2:P$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!Q$2:Q$372)","v":307500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!R$2:R$372)","v":315187.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!S$2:S$372)","v":323067.18749999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!T$2:T$372)","v":331143.86718749994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!U$2:U$372)","v":339422.46386718738},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!V$2:V$372)","v":347908.02546386706},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!W$2:W$372)","v":356605.72610046371},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!X$2:X$372)","v":365520.86925297527},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B2,'Division Lvl'!Y$2:Y$372)","v":374658.89098429959},{"$f":"SUM(D2:M2)","v":3000000},{"$f":"SUM(N2:W2)","v":3361014.5303562931},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B2,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B3,'Division Lvl'!$A$2:$A$372,0))","v":"AR"},"AR",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B3,'Division Lvl'!$A$2:$A$372,0))","v":"Asset relocation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!E$2:E$372)","v":1674562.9105396892},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!F$2:F$372)","v":1817759},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!G$2:G$372)","v":1809464},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!H$2:H$372)","v":1815980},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!I$2:I$372)","v":1824516},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!J$2:J$372)","v":1838449},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!K$2:K$372)","v":1846369},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!L$2:L$372)","v":1854271},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!M$2:M$372)","v":1862211},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!N$2:N$372)","v":1878172},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!P$2:P$372)","v":1674562.9105396892},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!Q$2:Q$372)","v":1863202.9749999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!R$2:R$372)","v":1901068.1149999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!S$2:S$372)","v":1955611.8371874997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!T$2:T$372)","v":2013924.2799515622},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!U$2:U$372)","v":2080036.297580556},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!V$2:V$372)","v":2141221.9768923158},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!W$2:W$372)","v":2204145.5211401097},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!X$2:X$372)","v":2268923.2781748408},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B3,'Division Lvl'!Y$2:Y$372)","v":2345579.4619925465},18221753.91053969,20448276.653459117,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B3,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B4,'Division Lvl'!$A$2:$A$372,0))","v":"AU"},"AU004",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B4,'Division Lvl'!$A$2:$A$372,0))","v":"Substation SCADA RTU replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!E$2:E$372)","v":1044144},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!F$2:F$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!G$2:G$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!H$2:H$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!I$2:I$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!J$2:J$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!K$2:K$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!L$2:L$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!M$2:M$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!N$2:N$372)","v":1840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!P$2:P$372)","v":1044144},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!Q$2:Q$372)","v":1885999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!R$2:R$372)","v":1933149.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!S$2:S$372)","v":1981478.7499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!T$2:T$372)","v":2031015.7187499995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!U$2:U$372)","v":2081791.1117187494},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!V$2:V$372)","v":2133835.8895117179},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!W$2:W$372)","v":2187181.7867495106},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!X$2:X$372)","v":2241861.3314182484},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B4,'Division Lvl'!Y$2:Y$372)","v":2297907.8647037041},17604144,19818366.452851929,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B4,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B5,'Division Lvl'!$A$2:$A$372,0))","v":"AU"},"AU013",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B5,'Division Lvl'!$A$2:$A$372,0))","v":"SCADA master station development software"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!E$2:E$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!F$2:F$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!G$2:G$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!J$2:J$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!K$2:K$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!L$2:L$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!M$2:M$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!N$2:N$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!P$2:P$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!Q$2:Q$372)","v":2049999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!R$2:R$372)","v":2101250},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!U$2:U$372)","v":2262816.4257812495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!V$2:V$372)","v":2319386.8364257803},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!W$2:W$372)","v":2377371.5073364247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!X$2:X$372)","v":2436805.7950198348},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B5,'Division Lvl'!Y$2:Y$372)","v":2497725.9398953305},17000000,19226060.020083621,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B5,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B6,'Division Lvl'!$A$2:$A$372,0))","v":"CC"},"CC002",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B6,'Division Lvl'!$A$2:$A$372,0))","v":"Communications development SCADA"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!E$2:E$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!F$2:F$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!G$2:G$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!H$2:H$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!I$2:I$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!J$2:J$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!K$2:K$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!L$2:L$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!M$2:M$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!N$2:N$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!P$2:P$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!Q$2:Q$372)","v":512499.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!R$2:R$372)","v":525312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!S$2:S$372)","v":538445.31249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!T$2:T$372)","v":551906.44531249988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!U$2:U$372)","v":565704.10644531238},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!V$2:V$372)","v":579846.70910644508},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!W$2:W$372)","v":594342.87683410617},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!X$2:X$372)","v":609201.44875495869},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B6,'Division Lvl'!Y$2:Y$372)","v":624431.48497383262},5250000,5851690.8839271553,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B6,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B7,'Division Lvl'!$A$2:$A$372,0))","v":"CC"},"CC007",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B7,'Division Lvl'!$A$2:$A$372,0))","v":"SCADA radio repeaters"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!E$2:E$372)","v":870000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!F$2:F$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!G$2:G$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!H$2:H$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!I$2:I$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!J$2:J$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!K$2:K$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!L$2:L$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!M$2:M$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!N$2:N$372)","v":696000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!P$2:P$372)","v":870000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!Q$2:Q$372)","v":713399.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!R$2:R$372)","v":731235},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!S$2:S$372)","v":749515.87499999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!T$2:T$372)","v":768253.77187499986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!U$2:U$372)","v":787460.1161718748},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!V$2:V$372)","v":807146.61907617154},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!W$2:W$372)","v":827325.28455307579},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!X$2:X$372)","v":848008.4166669026},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B7,'Division Lvl'!Y$2:Y$372)","v":869208.627083575},7134000,7971553.7104266006,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B7,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B8,'Division Lvl'!$A$2:$A$372,0))","v":"CC"},"CC020",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B8,'Division Lvl'!$A$2:$A$372,0))","v":"Microwave refurbishment and extension"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!E$2:E$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!F$2:F$372)","v":450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!G$2:G$372)","v":450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!H$2:H$372)","v":450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!I$2:I$372)","v":450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!J$2:J$372)","v":450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!K$2:K$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!L$2:L$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!M$2:M$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!N$2:N$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!P$2:P$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!Q$2:Q$372)","v":461249.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!R$2:R$372)","v":472781.24999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!S$2:S$372)","v":484600.78124999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!T$2:T$372)","v":496715.80078124988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!U$2:U$372)","v":509133.69580078108},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!V$2:V$372)","v":753800.72183837858},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!W$2:W$372)","v":772645.73988433799},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!X$2:X$372)","v":791961.88338144636},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B8,'Division Lvl'!Y$2:Y$372)","v":811760.93046598241},5400000,6104650.8034021771,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B8,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B9,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS002",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B9,'Division Lvl'!$A$2:$A$372,0))","v":"Pole substation refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!E$2:E$372)","v":735000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!F$2:F$372)","v":735000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!G$2:G$372)","v":735000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!H$2:H$372)","v":735000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!I$2:I$372)","v":787500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!J$2:J$372)","v":840000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!K$2:K$372)","v":892500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!L$2:L$372)","v":945000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!M$2:M$372)","v":945000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!N$2:N$372)","v":945000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!P$2:P$372)","v":735000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!Q$2:Q$372)","v":753374.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!R$2:R$372)","v":772209.37499999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!S$2:S$372)","v":791514.60937499988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!T$2:T$372)","v":869252.65136718727},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!U$2:U$372)","v":950382.89882812474},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!V$2:V$372)","v":1035026.3757550045},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!W$2:W$372)","v":1123308.0372164606},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!X$2:X$372)","v":1151390.738146872},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B9,'Division Lvl'!Y$2:Y$372)","v":1180175.5066005436},8295000,9361635.1922891922,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B9,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B10,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS005",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B10,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution pole replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!E$2:E$372)","v":10800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!F$2:F$372)","v":11330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!G$2:G$372)","v":12100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!H$2:H$372)","v":12870000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!I$2:I$372)","v":13640000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!J$2:J$372)","v":14410000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!K$2:K$372)","v":15180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!L$2:L$372)","v":16720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!M$2:M$372)","v":17490000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!N$2:N$372)","v":17490000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!P$2:P$372)","v":10800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!Q$2:Q$372)","v":11613249.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!R$2:R$372)","v":12712562.499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!S$2:S$372)","v":13859582.343749998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!T$2:T$372)","v":15056007.828124996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!U$2:U$372)","v":16303592.347753901},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!V$2:V$372)","v":17604146.088471673},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!W$2:W$372)","v":19874825.801332511},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!X$2:X$372)","v":21309866.677448455},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B10,'Division Lvl'!Y$2:Y$372)","v":21842613.344384663},142030000,160976446.93126619,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B10,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B11,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS006",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B11,'Division Lvl'!$A$2:$A$372,0))","v":"LV CONSAC cable replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!E$2:E$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!F$2:F$372)","v":6950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!G$2:G$372)","v":8700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!H$2:H$372)","v":9750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!I$2:I$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!J$2:J$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!K$2:K$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!L$2:L$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!M$2:M$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!N$2:N$372)","v":10550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!P$2:P$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!Q$2:Q$372)","v":7123749.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!R$2:R$372)","v":9140437.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!S$2:S$372)","v":10499683.593749998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!T$2:T$372)","v":11645225.996093748},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!U$2:U$372)","v":11936356.64599609},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!V$2:V$372)","v":12234765.562145991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!W$2:W$372)","v":12540634.70119964},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!X$2:X$372)","v":12854150.56872963},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B11,'Division Lvl'!Y$2:Y$372)","v":13175504.332947869},94700000,107150508.90086296,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B11,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B12,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS007",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B12,'Division Lvl'!$A$2:$A$372,0))","v":"Service wire replacement program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!E$2:E$372)","v":9167401},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!F$2:F$372)","v":9200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!G$2:G$372)","v":9300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!H$2:H$372)","v":9300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!I$2:I$372)","v":9450000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!J$2:J$372)","v":9800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!K$2:K$372)","v":10300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!L$2:L$372)","v":11300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!M$2:M$372)","v":12300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!N$2:N$372)","v":12900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!P$2:P$372)","v":9167401},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!Q$2:Q$372)","v":9430000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!R$2:R$372)","v":9770812.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!S$2:S$372)","v":10015082.812499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!T$2:T$372)","v":10431031.816406248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!U$2:U$372)","v":11087800.486328121},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!V$2:V$372)","v":11944842.207592769},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!W$2:W$372)","v":13432149.016450798},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!X$2:X$372)","v":14986355.639371986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B12,'Division Lvl'!Y$2:Y$372)","v":16110332.312324882},103017401,116375807.79097481,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B12,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B13,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS008",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B13,'Division Lvl'!$A$2:$A$372,0))","v":"Traffic black spot remediation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!E$2:E$372)","v":1700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!P$2:P$372)","v":1700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B13,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},10700000,11903381.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B13,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B14,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS011",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B14,'Division Lvl'!$A$2:$A$372,0))","v":"HV distribution steel mains replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!E$2:E$372)","v":4800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!F$2:F$372)","v":4800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!G$2:G$372)","v":4800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!H$2:H$372)","v":4800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!I$2:I$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!J$2:J$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!K$2:K$372)","v":6400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!L$2:L$372)","v":6400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!M$2:M$372)","v":6400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!N$2:N$372)","v":6400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!P$2:P$372)","v":4800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!Q$2:Q$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!R$2:R$372)","v":5043000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!S$2:S$372)","v":5169074.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!T$2:T$372)","v":6181352.1874999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!U$2:U$372)","v":6335885.9921874981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!V$2:V$372)","v":7422037.8765624976},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!W$2:W$372)","v":7607588.8234765586},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!X$2:X$372)","v":7797778.5440634722},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B14,'Division Lvl'!Y$2:Y$372)","v":7992723.0076650577},56000000,63269441.431455091,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B14,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B15,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS014",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B15,'Division Lvl'!$A$2:$A$372,0))","v":"LV cable network renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!F$2:F$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!G$2:G$372)","v":1950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!H$2:H$372)","v":2340000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!I$2:I$372)","v":2340000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!J$2:J$372)","v":1300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!K$2:K$372)","v":1300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!L$2:L$372)","v":1300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!M$2:M$372)","v":1300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!N$2:N$372)","v":1300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!Q$2:Q$372)","v":666250},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!R$2:R$372)","v":2048718.7499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!S$2:S$372)","v":2519924.0624999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!T$2:T$372)","v":2582922.1640624995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!U$2:U$372)","v":1470830.676757812},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!V$2:V$372)","v":1507601.4436767572},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!W$2:W$372)","v":1545291.479768676},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!X$2:X$372)","v":1583923.7667628927},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B15,'Division Lvl'!Y$2:Y$372)","v":1623521.8609319648},13780000,15548984.204460604,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B15,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B16,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS301",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B16,'Division Lvl'!$A$2:$A$372,0))","v":"Ground substation refurbishment program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!E$2:E$372)","v":510000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!F$2:F$372)","v":510000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!G$2:G$372)","v":510000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!H$2:H$372)","v":850000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!I$2:I$372)","v":850000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!J$2:J$372)","v":1020000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!K$2:K$372)","v":1275000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!L$2:L$372)","v":1275000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!M$2:M$372)","v":1275000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!N$2:N$372)","v":1275000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!P$2:P$372)","v":510000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!Q$2:Q$372)","v":522749.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!R$2:R$372)","v":535818.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!S$2:S$372)","v":915357.03124999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!T$2:T$372)","v":938240.95703124977},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!U$2:U$372)","v":1154036.3771484371},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!V$2:V$372)","v":1478609.108221435},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!W$2:W$372)","v":1515574.3359269707},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!X$2:X$372)","v":1553463.6943251449},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B16,'Division Lvl'!Y$2:Y$372)","v":1592300.286683273},9350000,10716150.540586511,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B16,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B17,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS302",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B17,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution transformer replacement program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!E$2:E$372)","v":1170000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!F$2:F$372)","v":1170000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!G$2:G$372)","v":1170000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!H$2:H$372)","v":1170000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!I$2:I$372)","v":1462500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!J$2:J$372)","v":1462500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!K$2:K$372)","v":1755000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!L$2:L$372)","v":1755000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!M$2:M$372)","v":1755000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!N$2:N$372)","v":1755000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!P$2:P$372)","v":1170000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!Q$2:Q$372)","v":1199250},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!R$2:R$372)","v":1229231.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!S$2:S$372)","v":1259962.0312499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!T$2:T$372)","v":1614326.3525390623},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!U$2:U$372)","v":1654684.5113525386},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!V$2:V$372)","v":2035261.9489636223},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!W$2:W$372)","v":2086143.4976877125},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!X$2:X$372)","v":2138297.085129905},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B17,'Division Lvl'!Y$2:Y$372)","v":2191754.5122581525},14625000,16578911.189180993,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B17,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B18,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS305",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B18,'Division Lvl'!$A$2:$A$372,0))","v":"Compact LV switchgear replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!E$2:E$372)","v":508400},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!F$2:F$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!G$2:G$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!H$2:H$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!I$2:I$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!J$2:J$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!K$2:K$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!L$2:L$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!M$2:M$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!N$2:N$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!P$2:P$372)","v":508400},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!Q$2:Q$372)","v":512499.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!R$2:R$372)","v":525312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!S$2:S$372)","v":538445.31249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!T$2:T$372)","v":551906.44531249988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!U$2:U$372)","v":565704.10644531238},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!V$2:V$372)","v":579846.70910644508},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!W$2:W$372)","v":594342.87683410617},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!X$2:X$372)","v":609201.44875495869},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B18,'Division Lvl'!Y$2:Y$372)","v":624431.48497383262},5008400,5610090.8839271553,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B18,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B19,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS307",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B19,'Division Lvl'!$A$2:$A$372,0))","v":"Holec MD4 epoxy switchgear replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!E$2:E$372)","v":4035224.6687746001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!F$2:F$372)","v":5950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!G$2:G$372)","v":6300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!H$2:H$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!I$2:I$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!J$2:J$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!K$2:K$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!L$2:L$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!M$2:M$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!N$2:N$372)","v":7875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!P$2:P$372)","v":4035224.6687746001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!Q$2:Q$372)","v":6098749.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!R$2:R$372)","v":6618937.4999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!S$2:S$372)","v":8480513.6718749981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!T$2:T$372)","v":8692526.5136718731},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!U$2:U$372)","v":8909839.67651367},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!V$2:V$372)","v":9132585.6684265099},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!W$2:W$372)","v":9360900.3101371713},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!X$2:X$372)","v":9594922.8178905994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B19,'Division Lvl'!Y$2:Y$372)","v":9834795.8883378636},71410224.668774605,80758996.715627283,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B19,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B20,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS308",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B20,'Division Lvl'!$A$2:$A$372,0))","v":"HV RGB12 switchgear replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!E$2:E$372)","v":598000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!P$2:P$372)","v":598000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B20,'Division Lvl'!Y$2:Y$372)","v":0},598000,598000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B20,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B21,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS312",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B21,'Division Lvl'!$A$2:$A$372,0))","v":"Miscellaneous substation renewal expenditure"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!E$2:E$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!F$2:F$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!G$2:G$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!H$2:H$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!I$2:I$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!J$2:J$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!K$2:K$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!L$2:L$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!M$2:M$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!N$2:N$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!P$2:P$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!Q$2:Q$372)","v":3587499.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!R$2:R$372)","v":3677187.4999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!S$2:S$372)","v":3769117.1874999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!T$2:T$372)","v":3863345.1171874991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!U$2:U$372)","v":3959928.7451171861},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!V$2:V$372)","v":4638773.6728515606},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!W$2:W$372)","v":4754743.0146728493},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!X$2:X$372)","v":4873611.5900396695},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B21,'Division Lvl'!Y$2:Y$372)","v":4995451.8797906609},34250000,38869658.70715943,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B21,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B22,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS315",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B22,'Division Lvl'!$A$2:$A$372,0))","v":"Low voltage switchgear replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!E$2:E$372)","v":354000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!F$2:F$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!G$2:G$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!H$2:H$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!I$2:I$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!J$2:J$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!K$2:K$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!L$2:L$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!M$2:M$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!N$2:N$372)","v":708000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!P$2:P$372)","v":354000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!Q$2:Q$372)","v":725699.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!R$2:R$372)","v":743842.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!S$2:S$372)","v":762438.56249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!T$2:T$372)","v":781499.52656249981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!U$2:U$372)","v":801037.01472656231},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!V$2:V$372)","v":821062.94009472628},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!W$2:W$372)","v":841589.51359709434},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!X$2:X$372)","v":862629.25143702154},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B22,'Division Lvl'!Y$2:Y$372)","v":884194.98272294702},6726000,7577994.2916408516,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B22,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B23,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS317",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B23,'Division Lvl'!$A$2:$A$372,0))","v":"Future distribution substation renewals"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!K$2:K$372)","v":9200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!L$2:L$372)","v":13700000.000000002},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!M$2:M$372)","v":18400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!N$2:N$372)","v":20200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!V$2:V$372)","v":10669179.447558589},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!W$2:W$372)","v":16284994.825254511},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!X$2:X$372)","v":22418613.314182483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B23,'Division Lvl'!Y$2:Y$372)","v":25227031.992942836},61500000,74599819.579938427,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B23,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B24,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS318",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B24,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution substation earthing refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!E$2:E$372)","v":676000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!F$2:F$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!G$2:G$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!H$2:H$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!I$2:I$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!J$2:J$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!K$2:K$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!L$2:L$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!M$2:M$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!N$2:N$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!P$2:P$372)","v":676000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!Q$2:Q$372)","v":276750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!R$2:R$372)","v":283668.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!S$2:S$372)","v":290760.46874999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!T$2:T$372)","v":298029.48046874994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!U$2:U$372)","v":305480.21748046868},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!V$2:V$372)","v":313117.22291748034},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!W$2:W$372)","v":320945.15349041729},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!X$2:X$372)","v":328968.78232767771},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B24,'Division Lvl'!Y$2:Y$372)","v":337193.0018858696},3106000,3430913.0773206633,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B24,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B25,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS405",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B25,'Division Lvl'!$A$2:$A$372,0))","v":"Air break switch replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!E$2:E$372)","v":6146400.548651576},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!F$2:F$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!G$2:G$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!H$2:H$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!I$2:I$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!J$2:J$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!K$2:K$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!L$2:L$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!M$2:M$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!N$2:N$372)","v":3690000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!P$2:P$372)","v":6146400.548651576},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!Q$2:Q$372)","v":3782249.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!R$2:R$372)","v":3876806.2499999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!S$2:S$372)","v":3973726.4062499995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!T$2:T$372)","v":4073069.5664062491},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!U$2:U$372)","v":4174896.3055664049},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!V$2:V$372)","v":4279268.7132055648},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!W$2:W$372)","v":4386250.431035703},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!X$2:X$372)","v":4495906.6918115951},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B25,'Division Lvl'!Y$2:Y$372)","v":4608304.3591068843},39356400.548651576,43796879.272033975,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B25,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B26,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS409",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B26,'Division Lvl'!$A$2:$A$372,0))","v":"Miscellaneous mains renewal expenditure"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!E$2:E$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!F$2:F$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!G$2:G$372)","v":1150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!H$2:H$372)","v":1150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!I$2:I$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!J$2:J$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!K$2:K$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!L$2:L$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!M$2:M$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!N$2:N$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!P$2:P$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!Q$2:Q$372)","v":1127500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!R$2:R$372)","v":1208218.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!S$2:S$372)","v":1238424.2187499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!T$2:T$372)","v":1324575.4687499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!U$2:U$372)","v":1357689.8554687495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!V$2:V$372)","v":1623570.7854980463},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!W$2:W$372)","v":1664160.0551354971},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!X$2:X$372)","v":1705764.0565138846},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B26,'Division Lvl'!Y$2:Y$372)","v":1748408.1579267313},12150000,13748311.348042909,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B26,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B27,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS413",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B27,'Division Lvl'!$A$2:$A$372,0))","v":"Low mains remediation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!E$2:E$372)","v":1800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!F$2:F$372)","v":1625000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!G$2:G$372)","v":1625000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!H$2:H$372)","v":1625000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!I$2:I$372)","v":1625000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!J$2:J$372)","v":1625000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!K$2:K$372)","v":975000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!L$2:L$372)","v":975000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!M$2:M$372)","v":975000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!N$2:N$372)","v":975000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!P$2:P$372)","v":1800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!Q$2:Q$372)","v":1665624.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!R$2:R$372)","v":1707265.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!S$2:S$372)","v":1749947.2656249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!T$2:T$372)","v":1793695.9472656245},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!U$2:U$372)","v":1838538.3459472652},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!V$2:V$372)","v":1130701.082757568},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!W$2:W$372)","v":1158968.609826507},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!X$2:X$372)","v":1187942.8250721695},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B27,'Division Lvl'!Y$2:Y$372)","v":1217641.3956989737},13825000,15250326.097193109,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B27,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B28,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS414",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B28,'Division Lvl'!$A$2:$A$372,0))","v":"Copper distribution mains replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!E$2:E$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!F$2:F$372)","v":1440000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!G$2:G$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!H$2:H$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!I$2:I$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!J$2:J$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!K$2:K$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!L$2:L$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!M$2:M$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!N$2:N$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!P$2:P$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!Q$2:Q$372)","v":1475999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!R$2:R$372)","v":2521500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!S$2:S$372)","v":2584537.4999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!T$2:T$372)","v":2649150.9374999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!U$2:U$372)","v":2715379.7109374991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!V$2:V$372)","v":2783264.2037109365},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!W$2:W$372)","v":2852845.8088037097},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!X$2:X$372)","v":2924166.9540238022},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B28,'Division Lvl'!Y$2:Y$372)","v":2997271.1278743967},26240000,29104116.242850345,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B28,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B29,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS415",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B29,'Division Lvl'!$A$2:$A$372,0))","v":"LV mains replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!E$2:E$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!F$2:F$372)","v":880000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!G$2:G$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!H$2:H$372)","v":1210000.0000000002},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!I$2:I$372)","v":1210000.0000000002},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!J$2:J$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!K$2:K$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!L$2:L$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!M$2:M$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!N$2:N$372)","v":1100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!P$2:P$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!Q$2:Q$372)","v":901999.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!R$2:R$372)","v":1155687.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!S$2:S$372)","v":1303037.65625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!T$2:T$372)","v":1335613.59765625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!U$2:U$372)","v":1244549.034179687},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!V$2:V$372)","v":1275662.7600341793},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!W$2:W$372)","v":1307554.3290350335},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!X$2:X$372)","v":1340243.1872609092},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B29,'Division Lvl'!Y$2:Y$372)","v":1373749.2669424317},10450000,11788097.331358492,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B29,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B30,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS416",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B30,'Division Lvl'!$A$2:$A$372,0))","v":"Asbestos service fuse replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!E$2:E$372)","v":261000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!F$2:F$372)","v":261000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!P$2:P$372)","v":261000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!Q$2:Q$372)","v":267525},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B30,'Division Lvl'!Y$2:Y$372)","v":0},522000,528525,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B30,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B31,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS417",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B31,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution access track reconstruction"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!F$2:F$372)","v":440000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!G$2:G$372)","v":1408000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!H$2:H$372)","v":1892000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!I$2:I$372)","v":1892000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!Q$2:Q$372)","v":450999.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!R$2:R$372)","v":1479280},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!S$2:S$372)","v":2037477.0624999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!T$2:T$372)","v":2088413.9890624995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B31,'Division Lvl'!Y$2:Y$372)","v":0},6132000,6556171.0515624993,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B31,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B32,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS418",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B32,'Division Lvl'!$A$2:$A$372,0))","v":"Pole top structure/hardware refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!E$2:E$372)","v":5000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!F$2:F$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!G$2:G$372)","v":9000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!H$2:H$372)","v":9000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!I$2:I$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!J$2:J$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!K$2:K$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!L$2:L$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!M$2:M$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!N$2:N$372)","v":8000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!P$2:P$372)","v":5000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!Q$2:Q$372)","v":10250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!R$2:R$372)","v":9455625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!S$2:S$372)","v":9692015.6249999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!T$2:T$372)","v":8830503.1249999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!U$2:U$372)","v":9051265.7031249981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!V$2:V$372)","v":9277547.3457031213},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!W$2:W$372)","v":9509486.0293456987},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!X$2:X$372)","v":9747223.1800793391},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B32,'Division Lvl'!Y$2:Y$372)","v":9990903.7595813219},81000000,90804569.767834485,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B32,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B33,'Division Lvl'!$A$2:$A$372,0))","v":"DS"},"DS420",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B33,'Division Lvl'!$A$2:$A$372,0))","v":"Future distribution feeder refurbishment works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!K$2:K$372)","v":9200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!L$2:L$372)","v":13700000.000000002},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!M$2:M$372)","v":18400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!N$2:N$372)","v":20200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!V$2:V$372)","v":10669179.447558589},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!W$2:W$372)","v":16284994.825254511},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!X$2:X$372)","v":22418613.314182483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B33,'Division Lvl'!Y$2:Y$372)","v":25227031.992942836},61500000,74599819.579938427,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B33,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B34,'Division Lvl'!$A$2:$A$372,0))","v":"DU"},"DU",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B34,'Division Lvl'!$A$2:$A$372,0))","v":"Duct installation RMS road works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!E$2:E$372)","v":1955226.0176457285},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!F$2:F$372)","v":2152731},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!G$2:G$372)","v":2206549},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!H$2:H$372)","v":2261713},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!I$2:I$372)","v":2318255},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!J$2:J$372)","v":2376212},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!K$2:K$372)","v":2435617},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!L$2:L$372)","v":2496508},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!M$2:M$372)","v":2558920},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!N$2:N$372)","v":2558920},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!P$2:P$372)","v":1955226.0176457285},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!Q$2:Q$372)","v":2206549.2749999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!R$2:R$372)","v":2318255.5431249999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!S$2:S$372)","v":2435617.5261406247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!T$2:T$372)","v":2558919.7527558589},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!U$2:U$372)","v":2688465.7723692572},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!V$2:V$372)","v":2824569.0041874251},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!W$2:W$372)","v":2967563.4935187213},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!X$2:X$372)","v":3117795.5424960782},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B34,'Division Lvl'!Y$2:Y$372)","v":3195740.4310584795},{"$f":"SUM(D34:M34)","v":23320651.017645728},{"$f":"SUM(N34:W34)","v":26268702.358297169},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B34,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B35,'Division Lvl'!$A$2:$A$372,0))","v":"EF"},"EF001",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B35,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution management system"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!E$2:E$372)","v":12000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!F$2:F$372)","v":8585365.8536585364},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!G$2:G$372)","v":3616894.7055324214},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!H$2:H$372)","v":92859.941091974877},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!P$2:P$372)","v":12000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!Q$2:Q$372)","v":8800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!R$2:R$372)","v":3800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!S$2:S$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B35,'Division Lvl'!Y$2:Y$372)","v":0},24295120.500282928,24700000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B35,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B36,'Division Lvl'!$A$2:$A$372,0))","v":"EF"},"EF002",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B36,'Division Lvl'!$A$2:$A$372,0))","v":"Technology pilots"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!E$2:E$372)","v":552599},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!F$2:F$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!G$2:G$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!H$2:H$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!I$2:I$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!J$2:J$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!K$2:K$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!L$2:L$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!M$2:M$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!N$2:N$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!P$2:P$372)","v":552599},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!Q$2:Q$372)","v":512499.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!R$2:R$372)","v":525312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!S$2:S$372)","v":2153781.2499999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!T$2:T$372)","v":2207625.7812499995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!U$2:U$372)","v":2262816.4257812495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!V$2:V$372)","v":2319386.8364257803},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!W$2:W$372)","v":2377371.5073364247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!X$2:X$372)","v":2436805.7950198348},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B36,'Division Lvl'!Y$2:Y$372)","v":2497725.9398953305},15552599,17845925.035708617,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B36,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B37,'Division Lvl'!$A$2:$A$372,0))","v":"EF"},"EF003",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B37,'Division Lvl'!$A$2:$A$372,0))","v":"Battery energy storage system pilot"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!E$2:E$372)","v":1692215},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!P$2:P$372)","v":1692215},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B37,'Division Lvl'!Y$2:Y$372)","v":0},1692215,1692215,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B37,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B38,'Division Lvl'!$A$2:$A$372,0))","v":"EH"},"EH",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B38,'Division Lvl'!$A$2:$A$372,0))","v":"Dist environmental enhancement program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B38,'Division Lvl'!Y$2:Y$372)","v":0},0,0,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B38,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B39,'Division Lvl'!$A$2:$A$372,0))","v":"HV"},"HVW",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B39,'Division Lvl'!$A$2:$A$372,0))","v":"HV development works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!E$2:E$372)","v":7057544},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!F$2:F$372)","v":6800844},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!G$2:G$372)","v":7103063},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!H$2:H$372)","v":6647368},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!I$2:I$372)","v":6275047},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!J$2:J$372)","v":5947097},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!K$2:K$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!L$2:L$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!M$2:M$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!N$2:N$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!P$2:P$372)","v":7057544},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!Q$2:Q$372)","v":6970865.0999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!R$2:R$372)","v":7462655.5643749991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!S$2:S$372)","v":7158488.2801249996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!T$2:T$372)","v":6926477.7678777333},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!U$2:U$372)","v":6728594.3886571955},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!V$2:V$372)","v":6958160.509277341},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!W$2:W$372)","v":7132114.522009274},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!X$2:X$372)","v":7310417.3850595048},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B39,'Division Lvl'!Y$2:Y$372)","v":7493177.8196859909},63830963,71198495.337067053,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B39,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B40,'Division Lvl'!$A$2:$A$372,0))","v":"IC"},"IC",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B40,'Division Lvl'!$A$2:$A$372,0))","v":"Industrial & commercial"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!E$2:E$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!F$2:F$372)","v":13836506},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!G$2:G$372)","v":13286183},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!H$2:H$372)","v":13262397},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!I$2:I$372)","v":13309313},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!J$2:J$372)","v":13547284},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!K$2:K$372)","v":13569703},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!L$2:L$372)","v":13590130},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!M$2:M$372)","v":13610660},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!N$2:N$372)","v":13651924},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!P$2:P$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!Q$2:Q$372)","v":14182418.649999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!R$2:R$372)","v":13958796.014374999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!S$2:S$372)","v":14282150.994328123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!T$2:T$372)","v":14690991.254762888},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!U$2:U$372)","v":15327508.379961753},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!V$2:V$372)","v":15736695.256203711},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!W$2:W$372)","v":16154393.921498982},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!X$2:X$372)","v":16583267.581022333},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B40,'Division Lvl'!Y$2:Y$372)","v":17049382.352139808},131664100,147965604.40429261,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B40,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B41,'Division Lvl'!$A$2:$A$372,0))","v":"LV"},"LV001",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B41,'Division Lvl'!$A$2:$A$372,0))","v":"Overloaded distribution sub uprates"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!E$2:E$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!F$2:F$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!G$2:G$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!H$2:H$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!I$2:I$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!J$2:J$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!K$2:K$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!L$2:L$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!M$2:M$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!N$2:N$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!P$2:P$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!Q$2:Q$372)","v":122999.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!R$2:R$372)","v":126074.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!S$2:S$372)","v":129226.87499999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!T$2:T$372)","v":132457.54687499997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!U$2:U$372)","v":135768.98554687496},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!V$2:V$372)","v":139163.21018554684},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!W$2:W$372)","v":142642.29044018546},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!X$2:X$372)","v":146208.3477011901},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B41,'Division Lvl'!Y$2:Y$372)","v":149863.55639371983},1200000,1344405.812142517,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B41,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B42,'Division Lvl'!$A$2:$A$372,0))","v":"LV"},"LV002",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B42,'Division Lvl'!$A$2:$A$372,0))","v":"Quality of supply reactive projects"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!F$2:F$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!G$2:G$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!H$2:H$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!I$2:I$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!J$2:J$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!K$2:K$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!L$2:L$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!M$2:M$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!N$2:N$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!Q$2:Q$372)","v":512499.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!R$2:R$372)","v":525312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!S$2:S$372)","v":538445.31249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!T$2:T$372)","v":551906.44531249988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!U$2:U$372)","v":565704.10644531238},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!V$2:V$372)","v":579846.70910644508},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!W$2:W$372)","v":594342.87683410617},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!X$2:X$372)","v":609201.44875495869},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B42,'Division Lvl'!Y$2:Y$372)","v":624431.48497383262},5000000,5601690.8839271553,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B42,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B43,'Division Lvl'!$A$2:$A$372,0))","v":"LV"},"LV003",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B43,'Division Lvl'!$A$2:$A$372,0))","v":"LV planning reactive projects"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!E$2:E$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!P$2:P$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B43,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},10000000,11203381.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B43,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B44,'Division Lvl'!$A$2:$A$372,0))","v":"LV"},"LV005",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B44,'Division Lvl'!$A$2:$A$372,0))","v":"Dsub monitoring & LV feeder monitoring for solar PV"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!E$2:E$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!F$2:F$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!G$2:G$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!H$2:H$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!I$2:I$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!J$2:J$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!K$2:K$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!L$2:L$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!M$2:M$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!N$2:N$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!P$2:P$372)","v":250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!Q$2:Q$372)","v":256249.99999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!R$2:R$372)","v":262656.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!S$2:S$372)","v":269222.65624999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!T$2:T$372)","v":275953.22265624994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!U$2:U$372)","v":282852.05322265619},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!V$2:V$372)","v":289923.35455322254},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!W$2:W$372)","v":297171.43841705308},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!X$2:X$372)","v":304600.72437747935},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B44,'Division Lvl'!Y$2:Y$372)","v":312215.74248691631},2500000,2800845.4419635776,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B44,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B45,'Division Lvl'!$A$2:$A$372,0))","v":"MC"},"MC104",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B45,'Division Lvl'!$A$2:$A$372,0))","v":"Meters - renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!E$2:E$372)","v":25000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!F$2:F$372)","v":25000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!P$2:P$372)","v":25000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!Q$2:Q$372)","v":25624.999999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B45,'Division Lvl'!Y$2:Y$372)","v":0},50000,50625,"Alt",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B45,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B46,'Division Lvl'!$A$2:$A$372,0))","v":"MC"},"MC105",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B46,'Division Lvl'!$A$2:$A$372,0))","v":"Relays - renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!E$2:E$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!F$2:F$372)","v":957584},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!G$2:G$372)","v":907185},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!H$2:H$372)","v":856786},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!I$2:I$372)","v":806386},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!J$2:J$372)","v":755987},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!K$2:K$372)","v":705588},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!L$2:L$372)","v":655189},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!M$2:M$372)","v":604790},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!N$2:N$372)","v":554391},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!P$2:P$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!Q$2:Q$372)","v":981523.59999999986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!R$2:R$372)","v":953111.24062499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!S$2:S$372)","v":922664.81103124993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!T$2:T$372)","v":890099.26161953108},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!U$2:U$372)","v":855329.9006385447},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!V$2:V$372)","v":818265.75956999674},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!W$2:W$372)","v":778813.83026012231},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!X$2:X$372)","v":736877.88838502299},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B46,'Division Lvl'!Y$2:Y$372)","v":692358.39077225607},7103886,7929044.6829017233,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B46,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B47,'Division Lvl'!$A$2:$A$372,0))","v":"MC"},"MC107",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B47,'Division Lvl'!$A$2:$A$372,0))","v":"Test equipment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!E$2:E$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!F$2:F$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!G$2:G$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!H$2:H$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!I$2:I$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!J$2:J$372)","v":85000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!K$2:K$372)","v":85000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!L$2:L$372)","v":85000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!M$2:M$372)","v":85000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!N$2:N$372)","v":85000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!P$2:P$372)","v":80000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!Q$2:Q$372)","v":82000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!R$2:R$372)","v":84050},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!S$2:S$372)","v":86151.249999999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!T$2:T$372)","v":88305.031249999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!U$2:U$372)","v":96169.69809570309},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!V$2:V$372)","v":98573.940548095663},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!W$2:W$372)","v":101038.28906179804},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!X$2:X$372)","v":103564.24628834298},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B47,'Division Lvl'!Y$2:Y$372)","v":106153.35244555154},825000,926005.80768949131,"Alt",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B47,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B48,'Division Lvl'!$A$2:$A$372,0))","v":"MC"},"MC109",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B48,'Division Lvl'!$A$2:$A$372,0))","v":"Demand management technology"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!F$2:F$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!G$2:G$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!H$2:H$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!I$2:I$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!J$2:J$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!K$2:K$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!L$2:L$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!M$2:M$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!N$2:N$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!Q$2:Q$372)","v":1434999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!R$2:R$372)","v":787968.74999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!S$2:S$372)","v":807667.96874999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!T$2:T$372)","v":827859.66796874977},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!U$2:U$372)","v":848556.15966796852},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!V$2:V$372)","v":869770.06365966762},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!W$2:W$372)","v":891514.31525115925},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!X$2:X$372)","v":913802.1731324381},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B48,'Division Lvl'!Y$2:Y$372)","v":936647.22746074887},7900000,8818786.3258907329,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B48,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B49,'Division Lvl'!$A$2:$A$372,0))","v":"NU"},"NU",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B49,'Division Lvl'!$A$2:$A$372,0))","v":"Non urban extension"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!E$2:E$372)","v":850000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!F$2:F$372)","v":1731521},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!G$2:G$372)","v":1666575},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!H$2:H$372)","v":1664189},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!I$2:I$372)","v":1670205},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!J$2:J$372)","v":1698923},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!K$2:K$372)","v":1702034},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!L$2:L$372)","v":1704910},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!M$2:M$372)","v":1707800},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!N$2:N$372)","v":1713610},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!P$2:P$372)","v":850000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!Q$2:Q$372)","v":1774809.0249999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!R$2:R$372)","v":1750945.3593749998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!S$2:S$372)","v":1792149.5323281249},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!T$2:T$372)","v":1843593.8089863278},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!U$2:U$372)","v":1922175.4352687788},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!V$2:V$372)","v":1973837.6273745582},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!W$2:W$372)","v":2026602.2282864717},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!X$2:X$372)","v":2080788.4683674371},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B49,'Division Lvl'!Y$2:Y$372)","v":2140064.0739320186},16109767,18154965.558918715,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B49,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B50,'Division Lvl'!$A$2:$A$372,0))","v":"PQ"},"PQ001",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B50,'Division Lvl'!$A$2:$A$372,0))","v":"Permanent power quality monitoring"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!E$2:E$372)","v":615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!F$2:F$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!G$2:G$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!H$2:H$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!I$2:I$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!J$2:J$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!K$2:K$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!L$2:L$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!M$2:M$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!N$2:N$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!P$2:P$372)","v":615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!Q$2:Q$372)","v":102499.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!R$2:R$372)","v":105062.49999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!S$2:S$372)","v":107689.06249999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!T$2:T$372)","v":110381.28906249997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!U$2:U$372)","v":113140.82128906247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!V$2:V$372)","v":115969.34182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!W$2:W$372)","v":118868.57536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!X$2:X$372)","v":121840.28975099175},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B50,'Division Lvl'!Y$2:Y$372)","v":124886.29699476653},1515000,1635338.1767854309,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B50,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B51,'Division Lvl'!$A$2:$A$372,0))","v":"PQ"},"PQ004",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B51,'Division Lvl'!$A$2:$A$372,0))","v":"Power quality monitoring replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!E$2:E$372)","v":400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!F$2:F$372)","v":342400},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!G$2:G$372)","v":617700},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!H$2:H$372)","v":873300},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!I$2:I$372)","v":947600},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!J$2:J$372)","v":1364538},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!K$2:K$372)","v":1299560},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!L$2:L$372)","v":1429516},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!M$2:M$372)","v":1429516},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!N$2:N$372)","v":1169604},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!P$2:P$372)","v":400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!Q$2:Q$372)","v":350959.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!R$2:R$372)","v":648971.0625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!S$2:S$372)","v":940448.58281249984},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!T$2:T$372)","v":1045973.0951562498},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!U$2:U$372)","v":1543849.5000013472},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!V$2:V$372)","v":1507091.1785727437},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!W$2:W$372)","v":1699245.3038407681},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!X$2:X$372)","v":1741726.4364367872},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B51,'Division Lvl'!Y$2:Y$372)","v":1460675.125102669},9873734,11338940.284423064,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B51,'Division Lvl'!$A$2:$A$372,0))","v":"Other System"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B52,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR081",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B52,'Division Lvl'!$A$2:$A$372,0))","v":"Collimore Park ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!L$2:L$372)","v":5575999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!M$2:M$372)","v":11151999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!N$2:N$372)","v":11151999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!W$2:W$372)","v":6628111.7624539509},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!X$2:X$372)","v":13587629.113030596},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B52,'Division Lvl'!Y$2:Y$372)","v":13927319.84085636},27879999.999999993,34143060.716340907,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B52,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B53,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR110",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B53,'Division Lvl'!$A$2:$A$372,0))","v":"Edmondson Park ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!E$2:E$372)","v":2187000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!F$2:F$372)","v":1887804.8780487806},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!G$2:G$372)","v":5710.8863771564547},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!P$2:P$372)","v":2187000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!Q$2:Q$372)","v":1935000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!R$2:R$372)","v":6000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B53,'Division Lvl'!Y$2:Y$372)","v":0},4080515.7644259366,4128000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B53,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B54,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR113",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B54,'Division Lvl'!$A$2:$A$372,0))","v":"Augment feeder 308 Nepean to Douglas Park"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!E$2:E$372)","v":518000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!F$2:F$372)","v":6072000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!P$2:P$372)","v":518000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!Q$2:Q$372)","v":6223799.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B54,'Division Lvl'!Y$2:Y$372)","v":0},6590000,6741799.9999999991,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B54,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B55,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR170",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B55,'Division Lvl'!$A$2:$A$372,0))","v":"Holsworthy 33/11kV ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!L$2:L$372)","v":4081999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!M$2:M$372)","v":8163999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!N$2:N$372)","v":8163999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!W$2:W$372)","v":4852215.2464736411},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!X$2:X$372)","v":9947041.2552709635},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B55,'Division Lvl'!Y$2:Y$372)","v":10195717.286652736},20409999.999999993,24994973.788397342,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B55,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B56,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR190",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B56,'Division Lvl'!$A$2:$A$372,0))","v":"Eschol Park ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!L$2:L$372)","v":4207999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!M$2:M$372)","v":8415999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!N$2:N$372)","v":8415999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!W$2:W$372)","v":5001989.6514358362},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!X$2:X$372)","v":10254078.785443462},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B56,'Division Lvl'!Y$2:Y$372)","v":10510430.755079549},21039999.999999993,25766499.191958848,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B56,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B57,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR248",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B57,'Division Lvl'!$A$2:$A$372,0))","v":"Penrith Lakes ZS site acquisition"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!I$2:I$372)","v":999999.99999999977},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!T$2:T$372)","v":1103812.8906249995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B57,'Division Lvl'!Y$2:Y$372)","v":0},999999.99999999977,1103812.8906249995,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B57,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B58,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR249",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B58,'Division Lvl'!$A$2:$A$372,0))","v":"Establish Penrith Lakes 33/11kV Zone Substation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!J$2:J$372)","v":3609999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!K$2:K$372)","v":14439999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!U$2:U$372)","v":4084383.6485351543},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!V$2:V$372)","v":16745972.958994132},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B58,'Division Lvl'!Y$2:Y$372)","v":0},18049999.999999996,20830356.607529286,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B58,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B59,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR258",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B59,'Division Lvl'!$A$2:$A$372,0))","v":"Menangle Park 66/11kV ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!E$2:E$372)","v":3800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!F$2:F$372)","v":3500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!P$2:P$372)","v":3800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!Q$2:Q$372)","v":3587499.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B59,'Division Lvl'!Y$2:Y$372)","v":0},7300000,7387500,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B59,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B60,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR270",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B60,'Division Lvl'!$A$2:$A$372,0))","v":"West Epping Zone Substation establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!L$2:L$372)","v":6471999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!M$2:M$372)","v":12943999.999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!N$2:N$372)","v":12943999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!W$2:W$372)","v":7693174.1977406684},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!X$2:X$372)","v":15771007.105368365},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B60,'Division Lvl'!Y$2:Y$372)","v":16165282.283002574},32359999.999999989,39629463.586111605,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B60,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B61,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR278",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B61,'Division Lvl'!$A$2:$A$372,0))","v":"Kemps Creek new BSP associated works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!M$2:M$372)","v":2139999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!N$2:N$372)","v":2139999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!X$2:X$372)","v":2607382.2006712221},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B61,'Division Lvl'!Y$2:Y$372)","v":2672566.7556880028},4279999.9999999981,5279948.9563592244,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B61,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B62,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR292",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B62,'Division Lvl'!$A$2:$A$372,0))","v":"South Marsden Park (industrial) 132/11kV ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!E$2:E$372)","v":14500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!F$2:F$372)","v":9560975.6097560991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!P$2:P$372)","v":14500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!Q$2:Q$372)","v":9800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B62,'Division Lvl'!Y$2:Y$372)","v":0},24060975.609756097,24300000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B62,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B63,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR423",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B63,'Division Lvl'!$A$2:$A$372,0))","v":"Maryland ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!G$2:G$372)","v":4166800.0000000005},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!H$2:H$372)","v":8333599.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!I$2:I$372)","v":8333599.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!R$2:R$372)","v":4377744.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!S$2:S$372)","v":8974375.7124999966},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!T$2:T$372)","v":9198735.1053124964},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B63,'Division Lvl'!Y$2:Y$372)","v":0},20833999.999999996,22550855.067812495,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B63,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B64,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR425",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B64,'Division Lvl'!$A$2:$A$372,0))","v":"Austral ZS establishment (interim initially)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!G$2:G$372)","v":2379535.9904818563},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!R$2:R$372)","v":2500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B64,'Division Lvl'!Y$2:Y$372)","v":0},2379535.9904818563,2500000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B64,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B65,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR427",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B65,'Division Lvl'!$A$2:$A$372,0))","v":"Leppington North ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!E$2:E$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!F$2:F$372)","v":2911434.1463414636},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!G$2:G$372)","v":284587.74538964906},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!P$2:P$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!Q$2:Q$372)","v":2984220},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!R$2:R$372)","v":298995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B65,'Division Lvl'!Y$2:Y$372)","v":0},13196021.891731113,13283215,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B65,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B66,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR430",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B66,'Division Lvl'!$A$2:$A$372,0))","v":"North Rossmore ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!I$2:I$372)","v":2999999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!T$2:T$372)","v":3311438.6718749986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B66,'Division Lvl'!Y$2:Y$372)","v":0},{"$f":"SUM(D66:M66)","v":2999999.9999999995},{"$f":"SUM(N66:W66)","v":3311438.6718749986},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B66,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B67,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR432",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B67,'Division Lvl'!$A$2:$A$372,0))","v":"Rossmore ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!J$2:J$372)","v":2999999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!U$2:U$372)","v":3394224.6386718731},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B67,'Division Lvl'!Y$2:Y$372)","v":0},2999999.9999999991,3394224.6386718731,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B67,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B68,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR433",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B68,'Division Lvl'!$A$2:$A$372,0))","v":"Rossmore ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!N$2:N$372)","v":9999999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B68,'Division Lvl'!Y$2:Y$372)","v":12488629.69947665},9999999.9999999981,12488629.69947665,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B68,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B69,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR435",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B69,'Division Lvl'!$A$2:$A$372,0))","v":"Catherine Fields North ZS establishment (interim)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!K$2:K$372)","v":5651999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!L$2:L$372)","v":11303999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!M$2:M$372)","v":11303999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!V$2:V$372)","v":6554587.1997392541},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!W$2:W$372)","v":13436903.759465469},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!X$2:X$372)","v":13772826.353452103},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B69,'Division Lvl'!Y$2:Y$372)","v":0},28259999.999999993,33764317.312656827,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B69,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B70,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR437",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B70,'Division Lvl'!$A$2:$A$372,0))","v":"Catherine Fields 11kV feeder works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!E$2:E$372)","v":530000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!P$2:P$372)","v":530000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B70,'Division Lvl'!Y$2:Y$372)","v":0},530000,530000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B70,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B71,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR438",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B71,'Division Lvl'!$A$2:$A$372,0))","v":"North Bringelly ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!J$2:J$372)","v":3499999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!U$2:U$372)","v":3959928.7451171856},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B71,'Division Lvl'!Y$2:Y$372)","v":0},3499999.9999999995,3959928.7451171856,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B71,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B72,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR439",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B72,'Division Lvl'!$A$2:$A$372,0))","v":"North Bringelly ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!L$2:L$372)","v":4419999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!M$2:M$372)","v":8839999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!N$2:N$372)","v":8839999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!W$2:W$372)","v":5253991.0312134968},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!X$2:X$372)","v":10770681.613987667},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B72,'Division Lvl'!Y$2:Y$372)","v":11039948.654337358},22099999.999999993,27064621.299538523,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B72,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B73,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR444",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B73,'Division Lvl'!$A$2:$A$372,0))","v":"Culburra Beach development (33kV fdr and single transformer ZS)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!M$2:M$372)","v":3664999.9999999986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!N$2:N$372)","v":3664999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!X$2:X$372)","v":4465446.6193738459},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B73,'Division Lvl'!Y$2:Y$372)","v":4577082.7848581923},7329999.9999999981,9042529.4042320382,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B73,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B74,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR499",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B74,'Division Lvl'!$A$2:$A$372,0))","v":"Southpipe (Oakdale Estate) ZS 132/11kV establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!F$2:F$372)","v":5452000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!G$2:G$372)","v":12904000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!H$2:H$372)","v":8904000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!Q$2:Q$372)","v":5588299.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!R$2:R$372)","v":13557264.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!S$2:S$372)","v":9588634.1249999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B74,'Division Lvl'!Y$2:Y$372)","v":0},27260000,28734199.124999993,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B74,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B75,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR599",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B75,'Division Lvl'!$A$2:$A$372,0))","v":"Penrith CBD ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!E$2:E$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!P$2:P$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B75,'Division Lvl'!Y$2:Y$372)","v":0},3720000,3720000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B75,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B76,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR602",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B76,'Division Lvl'!$A$2:$A$372,0))","v":"Riverstone West site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!L$2:L$372)","v":4999999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!W$2:W$372)","v":5943428.7683410607},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B76,'Division Lvl'!Y$2:Y$372)","v":0},4999999.9999999991,5943428.7683410607,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B76,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B77,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR603",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B77,'Division Lvl'!$A$2:$A$372,0))","v":"Eschol Park ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!K$2:K$372)","v":2999999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!V$2:V$372)","v":3479080.25463867},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B77,'Division Lvl'!Y$2:Y$372)","v":0},2999999.9999999995,3479080.25463867,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B77,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B78,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR620",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B78,'Division Lvl'!$A$2:$A$372,0))","v":"West Dapto ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!H$2:H$372)","v":2467000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!I$2:I$372)","v":4934000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!J$2:J$372)","v":4934000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!S$2:S$372)","v":2656689.1718749995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!T$2:T$372)","v":5446212.8023437485},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!U$2:U$372)","v":5582368.122402342},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B78,'Division Lvl'!Y$2:Y$372)","v":0},12335000,13685270.096621091,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B78,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B79,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR653",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B79,'Division Lvl'!$A$2:$A$372,0))","v":"Avondale (South West Dapto) 132/11kV ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!L$2:L$372)","v":4999999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!M$2:M$372)","v":4999999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!N$2:N$372)","v":4999999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!W$2:W$372)","v":5943428.7683410607},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!X$2:X$372)","v":6092014.4875495853},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B79,'Division Lvl'!Y$2:Y$372)","v":6244314.849738325},14999999.999999996,18279758.105628971,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B79,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B80,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR656",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B80,'Division Lvl'!$A$2:$A$372,0))","v":"Leppington South ZS establishment (permanent)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!E$2:E$372)","v":10900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!F$2:F$372)","v":12195121.951219514},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!G$2:G$372)","v":1903628.792385485},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!P$2:P$372)","v":10900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!Q$2:Q$372)","v":12500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!R$2:R$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B80,'Division Lvl'!Y$2:Y$372)","v":0},24998750.743604999,25400000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B80,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B81,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR657",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B81,'Division Lvl'!$A$2:$A$372,0))","v":"Calderwood ZS establishment (interim initially)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!E$2:E$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!F$2:F$372)","v":7851000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!G$2:G$372)","v":7851000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!P$2:P$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!Q$2:Q$372)","v":8047274.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!R$2:R$372)","v":8248456.8749999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B81,'Division Lvl'!Y$2:Y$372)","v":0},15902000,16495731.874999998,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B81,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B82,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR659",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B82,'Division Lvl'!$A$2:$A$372,0))","v":"Avondale (South West Dapto) 132/11kV Zone Substation establishment site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!K$2:K$372)","v":2500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!V$2:V$372)","v":2899233.5455322256},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B82,'Division Lvl'!Y$2:Y$372)","v":0},2500000,2899233.5455322256,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B82,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B83,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR673",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B83,'Division Lvl'!$A$2:$A$372,0))","v":"Liverpool ZS 11kV switchboard extension & distribution works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!E$2:E$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!P$2:P$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B83,'Division Lvl'!Y$2:Y$372)","v":0},950000,950000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B83,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B84,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR677",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B84,'Division Lvl'!$A$2:$A$372,0))","v":"South Penrith Zone Substation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!F$2:F$372)","v":4615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!G$2:G$372)","v":13230000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!H$2:H$372)","v":10230000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!Q$2:Q$372)","v":4730375},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!R$2:R$372)","v":13899768.749999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!S$2:S$372)","v":11016591.093749998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B84,'Division Lvl'!Y$2:Y$372)","v":0},28075000,29646734.84375,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B84,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B85,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR698",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B85,'Division Lvl'!$A$2:$A$372,0))","v":"Marsden Park (residential) 132/11kV ZS - stage 2"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!F$2:F$372)","v":3462500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!G$2:G$372)","v":5462500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!Q$2:Q$372)","v":3549062.4999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!R$2:R$372)","v":5739039.0625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B85,'Division Lvl'!Y$2:Y$372)","v":0},8925000,9288101.5625,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B85,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B86,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR700",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B86,'Division Lvl'!$A$2:$A$372,0))","v":"Riverstone east ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!H$2:H$372)","v":4128999.9999999986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!I$2:I$372)","v":8257999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!J$2:J$372)","v":8257999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!S$2:S$372)","v":4446481.3906249981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!T$2:T$372)","v":9115286.850781247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!U$2:U$372)","v":9343169.0220507775},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B86,'Division Lvl'!Y$2:Y$372)","v":0},20644999.999999996,22904937.263457023,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B86,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B87,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR702",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B87,'Division Lvl'!$A$2:$A$372,0))","v":"Penrith ZS 11kV transformer cable constraints"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!E$2:E$372)","v":50400},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!P$2:P$372)","v":50400},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B87,'Division Lvl'!Y$2:Y$372)","v":0},50400,50400,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B87,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B88,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR703",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B88,'Division Lvl'!$A$2:$A$372,0))","v":"Riverstone East site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!F$2:F$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!Q$2:Q$372)","v":6149999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B88,'Division Lvl'!Y$2:Y$372)","v":0},6000000,6149999.9999999991,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B88,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B89,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR704",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B89,'Division Lvl'!$A$2:$A$372,0))","v":"Oakdale (Southpipe) site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!E$2:E$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!P$2:P$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B89,'Division Lvl'!Y$2:Y$372)","v":0},300000,300000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B89,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B90,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR710",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B90,'Division Lvl'!$A$2:$A$372,0))","v":"Feeder 868 rebuild & rearrangement South32"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!E$2:E$372)","v":22000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!P$2:P$372)","v":22000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B90,'Division Lvl'!Y$2:Y$372)","v":0},22000,22000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B90,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B91,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR713",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B91,'Division Lvl'!$A$2:$A$372,0))","v":"Box Hill 132/22kV ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!F$2:F$372)","v":4964000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!G$2:G$372)","v":15928000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!H$2:H$372)","v":13927999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!Q$2:Q$372)","v":5088100},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!R$2:R$372)","v":16734354.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!S$2:S$372)","v":14998932.624999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B91,'Division Lvl'!Y$2:Y$372)","v":0},34820000,36821387.624999993,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B91,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B92,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR717",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B92,'Division Lvl'!$A$2:$A$372,0))","v":"Acquire improved site for West Dapto ZS"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!F$2:F$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!Q$2:Q$372)","v":2049999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B92,'Division Lvl'!Y$2:Y$372)","v":0},2000000,2049999.9999999998,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B92,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B93,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR722",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B93,'Division Lvl'!$A$2:$A$372,0))","v":"Camellia TS connection works for Ausgrid"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!E$2:E$372)","v":187082},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!F$2:F$372)","v":31070.243902439026},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!G$2:G$372)","v":95724.925639500303},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!P$2:P$372)","v":187082},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!Q$2:Q$372)","v":31847},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!R$2:R$372)","v":100571},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B93,'Division Lvl'!Y$2:Y$372)","v":0},313877.16954193934,319500,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B93,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B94,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR723",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B94,'Division Lvl'!$A$2:$A$372,0))","v":"Supply to Luddenham Science Park"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!F$2:F$372)","v":6104000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!G$2:G$372)","v":18208000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!H$2:H$372)","v":16207999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!Q$2:Q$372)","v":6256599.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!R$2:R$372)","v":19129780},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!S$2:S$372)","v":17454243.249999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B94,'Division Lvl'!Y$2:Y$372)","v":0},40520000,42840623.25,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B94,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B95,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR724",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B95,'Division Lvl'!$A$2:$A$372,0))","v":"Establish Mt Gilead ZS"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!H$2:H$372)","v":3853999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!I$2:I$372)","v":7707999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!J$2:J$372)","v":7707999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!S$2:S$372)","v":4150336.4687499986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!T$2:T$372)","v":8508189.760937497},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!U$2:U$372)","v":8720894.5049609337},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B95,'Division Lvl'!Y$2:Y$372)","v":0},19269999.999999996,21379420.734648429,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B95,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B96,'Division Lvl'!$A$2:$A$372,0))","v":"PRL"},"PR727",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B96,'Division Lvl'!$A$2:$A$372,0))","v":"Luddenham ZS site purchase"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!F$2:F$372)","v":975609.7560975611},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!Q$2:Q$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B96,'Division Lvl'!Y$2:Y$372)","v":0},975609.7560975611,1000000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B96,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B97,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR728",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B97,'Division Lvl'!$A$2:$A$372,0))","v":"Western Sydney Employment Lands ZS"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!H$2:H$372)","v":4695999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!I$2:I$372)","v":9391999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!J$2:J$372)","v":9391999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!S$2:S$372)","v":5057078.3749999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!T$2:T$372)","v":10367010.668749996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!U$2:U$372)","v":10626185.935468744},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B97,'Division Lvl'!Y$2:Y$372)","v":0},23479999.999999993,26050274.979218736,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B97,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B98,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR729",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B98,'Division Lvl'!$A$2:$A$372,0))","v":"Cheriton Avenue 3rd transformer"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!L$2:L$372)","v":7479999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!W$2:W$372)","v":8891369.4374382254},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B98,'Division Lvl'!Y$2:Y$372)","v":0},{"$f":"SUM(D98:M98)","v":7479999.9999999981},{"$f":"SUM(N98:W98)","v":8891369.4374382254},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B98,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B99,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR732",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B99,'Division Lvl'!$A$2:$A$372,0))","v":"Feeder 214/215 contraints"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!F$2:F$372)","v":4725000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!G$2:G$372)","v":4725000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!Q$2:Q$372)","v":4843125},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!R$2:R$372)","v":4964203.125},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B99,'Division Lvl'!Y$2:Y$372)","v":0},9450000,9807328.125,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B99,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B100,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR733",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B100,'Division Lvl'!$A$2:$A$372,0))","v":"Bringelly ZS augmentation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!L$2:L$372)","v":4133999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!M$2:M$372)","v":8267999.9999999972},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!N$2:N$372)","v":8267999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!W$2:W$372)","v":4914026.905664389},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!X$2:X$372)","v":10073755.156611994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B100,'Division Lvl'!Y$2:Y$372)","v":10325599.035527295},20669999.999999996,25313381.097803675,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B100,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B101,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR739",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B101,'Division Lvl'!$A$2:$A$372,0))","v":"South Gilead (South Campbelltown)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!J$2:J$372)","v":3853999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!K$2:K$372)","v":7707999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!L$2:L$372)","v":7707999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!U$2:U$372)","v":4360447.2524804669},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!V$2:V$372)","v":8938916.8675849549},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!W$2:W$372)","v":9162389.7892745789},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B101,'Division Lvl'!Y$2:Y$372)","v":0},19269999.999999996,22461753.909340002,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B101,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B102,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR740",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B102,'Division Lvl'!$A$2:$A$372,0))","v":"AFIC upgrade Minto, Prospect, Kingswood"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!E$2:E$372)","v":1900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!P$2:P$372)","v":1900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B102,'Division Lvl'!Y$2:Y$372)","v":0},1900000,1900000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B102,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B103,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR741",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B103,'Division Lvl'!$A$2:$A$372,0))","v":"Western Sydney Airport 132kV supply"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!H$2:H$372)","v":20411166.999999993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!I$2:I$372)","v":20411166.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!J$2:J$372)","v":20411166.999999993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!S$2:S$372)","v":21980594.387609366},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!T$2:T$372)","v":22530109.2472996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!U$2:U$372)","v":23093361.978482082},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B103,'Division Lvl'!Y$2:Y$372)","v":0},61233500.999999978,67604065.613391042,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B103,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B104,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR742",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B104,'Division Lvl'!$A$2:$A$372,0))","v":"North Bomaderry ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!H$2:H$372)","v":3691999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!I$2:I$372)","v":7383999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!J$2:J$372)","v":7383999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!S$2:S$372)","v":3975880.1874999986},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!T$2:T$372)","v":8150554.3843749966},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!U$2:U$372)","v":8354318.2439843705},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B104,'Division Lvl'!Y$2:Y$372)","v":0},18459999.999999993,20480752.815859366,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B104,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B105,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR744",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B105,'Division Lvl'!$A$2:$A$372,0))","v":"Termeil ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!I$2:I$372)","v":3972499.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!J$2:J$372)","v":3972499.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!T$2:T$372)","v":4384896.7080078106},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!U$2:U$372)","v":4494519.1257080054},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B105,'Division Lvl'!Y$2:Y$372)","v":0},7944999.9999999981,8879415.8337158151,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B105,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B106,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR745",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B106,'Division Lvl'!$A$2:$A$372,0))","v":"Austral Permanent ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!K$2:K$372)","v":11294999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!L$2:L$372)","v":11294999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!V$2:V$372)","v":13098737.158714592},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!W$2:W$372)","v":13426205.587682456},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B106,'Division Lvl'!Y$2:Y$372)","v":0},22589999.999999996,26524942.746397048,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B106,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B107,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR746",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B107,'Division Lvl'!$A$2:$A$372,0))","v":"Sydney University - Western Sydney Employment Lands ZS establishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!M$2:M$372)","v":12239999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!N$2:N$372)","v":12239999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!X$2:X$372)","v":14913251.465521386},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B107,'Division Lvl'!Y$2:Y$372)","v":15286082.75215942},24479999.999999993,30199334.217680804,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B107,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B108,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR748",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B108,'Division Lvl'!$A$2:$A$372,0))","v":"Establish permanent Catherine Park ZS"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!H$2:H$372)","v":1913000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!I$2:I$372)","v":3827000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!J$2:J$372)","v":3827000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!S$2:S$372)","v":2060091.7656249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!T$2:T$372)","v":4224291.9324218743},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!U$2:U$372)","v":4329899.2307324205},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B108,'Division Lvl'!Y$2:Y$372)","v":0},9567000,10614282.928779295,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B108,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B109,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR749",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B109,'Division Lvl'!$A$2:$A$372,0))","v":"Nepean ZS augmentation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!K$2:K$372)","v":7102439.0243902467},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!V$2:V$372)","v":8236651.7898437502},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B109,'Division Lvl'!Y$2:Y$372)","v":0},7102439.0243902467,8236651.7898437502,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B109,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B110,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR750",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B110,'Division Lvl'!$A$2:$A$372,0))","v":"Feeder 512 augmentation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!E$2:E$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!P$2:P$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B110,'Division Lvl'!Y$2:Y$372)","v":0},280000,280000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B110,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B111,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR751",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B111,'Division Lvl'!$A$2:$A$372,0))","v":"Parklea ZS to Bella Vista ZS load transfer"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!F$2:F$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!Q$2:Q$372)","v":4099999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B111,'Division Lvl'!Y$2:Y$372)","v":0},4000000,4099999.9999999995,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B111,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B112,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR752",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B112,'Division Lvl'!$A$2:$A$372,0))","v":"Kemps Creek 132kV conversion"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!K$2:K$372)","v":20761999.999999996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!L$2:L$372)","v":8897999.9999999981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!V$2:V$372)","v":24077554.74893602},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!W$2:W$372)","v":10576925.83613975},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B112,'Division Lvl'!Y$2:Y$372)","v":0},29659999.999999993,34654480.585075766,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B112,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B113,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR754",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B113,'Division Lvl'!$A$2:$A$372,0))","v":"Augment Westmead Zone Substation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!I$2:I$372)","v":6417499.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!J$2:J$372)","v":6417499.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!K$2:K$372)","v":6039999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!T$2:T$372)","v":7083719.2255859347},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!U$2:U$372)","v":7260812.2062255824},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!V$2:V$372)","v":7004548.2460058555},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B113,'Division Lvl'!Y$2:Y$372)","v":0},18874999.999999996,21349079.677817374,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B113,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B114,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR755",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B114,'Division Lvl'!$A$2:$A$372,0))","v":"Narellan ZS busbar augmentation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!K$2:K$372)","v":7279999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!V$2:V$372)","v":8442568.084589839},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B114,'Division Lvl'!Y$2:Y$372)","v":0},7279999.9999999991,8442568.084589839,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B114,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B115,'Division Lvl'!$A$2:$A$372,0))","v":"PR"},"PR756",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B115,'Division Lvl'!$A$2:$A$372,0))","v":"Luddenham ZS augmentation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!K$2:K$372)","v":11969999.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!L$2:L$372)","v":5129999.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!V$2:V$372)","v":13881530.216008293},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!W$2:W$372)","v":6097957.9163179277},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B115,'Division Lvl'!Y$2:Y$372)","v":0},17099999.999999996,19979488.132326219,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B115,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B116,'Division Lvl'!$A$2:$A$372,0))","v":"PS"},"PS008",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B116,'Division Lvl'!$A$2:$A$372,0))","v":"Substation protection relay refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!E$2:E$372)","v":3600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!F$2:F$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!G$2:G$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!H$2:H$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!I$2:I$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!J$2:J$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!K$2:K$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!L$2:L$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!M$2:M$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!N$2:N$372)","v":4218000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!P$2:P$372)","v":3600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!Q$2:Q$372)","v":4323450},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!R$2:R$372)","v":4431536.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!S$2:S$372)","v":4542324.6562499991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!T$2:T$372)","v":4655882.7726562489},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!U$2:U$372)","v":4772279.8419726547},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!V$2:V$372)","v":4891586.8380219704},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!W$2:W$372)","v":5013876.5089725191},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!X$2:X$372)","v":5139223.4216968324},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B116,'Division Lvl'!Y$2:Y$372)","v":5267704.0072392523},41562000,46637864.29680948,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B116,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B117,'Division Lvl'!$A$2:$A$372,0))","v":"PS"},"PS011",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B117,'Division Lvl'!$A$2:$A$372,0))","v":"Protection refurbishment (miscellaneous)"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!E$2:E$372)","v":895000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!F$2:F$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!G$2:G$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!H$2:H$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!I$2:I$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!J$2:J$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!K$2:K$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!L$2:L$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!M$2:M$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!N$2:N$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!P$2:P$372)","v":895000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!Q$2:Q$372)","v":717499.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!R$2:R$372)","v":735437.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!S$2:S$372)","v":753823.43749999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!T$2:T$372)","v":772669.02343749988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!U$2:U$372)","v":791985.74902343727},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!V$2:V$372)","v":811785.39274902316},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!W$2:W$372)","v":832080.02756774856},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!X$2:X$372)","v":852882.02825694229},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B117,'Division Lvl'!Y$2:Y$372)","v":874204.07896336564},7195000,8037367.237498017,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B117,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B118,'Division Lvl'!$A$2:$A$372,0))","v":"PS"},"PS012",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B118,'Division Lvl'!$A$2:$A$372,0))","v":"Distribution feeder safety improvement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!E$2:E$372)","v":4615800},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!F$2:F$372)","v":3100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!P$2:P$372)","v":4615800},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!Q$2:Q$372)","v":3177499.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B118,'Division Lvl'!Y$2:Y$372)","v":0},7715800,7793300,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B118,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B119,'Division Lvl'!$A$2:$A$372,0))","v":"PS"},"PS013",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B119,'Division Lvl'!$A$2:$A$372,0))","v":"Feeder differential relay replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!E$2:E$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!F$2:F$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!G$2:G$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!H$2:H$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!I$2:I$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!J$2:J$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!K$2:K$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!L$2:L$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!M$2:M$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!N$2:N$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!P$2:P$372)","v":330000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!Q$2:Q$372)","v":338249.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!R$2:R$372)","v":346706.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!S$2:S$372)","v":355373.90624999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!T$2:T$372)","v":364258.25390624994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!U$2:U$372)","v":373364.71025390615},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!V$2:V$372)","v":382698.82801025378},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!W$2:W$372)","v":392266.29871051008},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!X$2:X$372)","v":402072.95617827278},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B119,'Division Lvl'!Y$2:Y$372)","v":412124.78008272953},3300000,3697115.983391922,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B119,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B120,'Division Lvl'!$A$2:$A$372,0))","v":"PS"},"PS014",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B120,'Division Lvl'!$A$2:$A$372,0))","v":"Under frequency load shedding"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!F$2:F$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!G$2:G$372)","v":550000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!Q$2:Q$372)","v":563750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!R$2:R$372)","v":577843.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B120,'Division Lvl'!Y$2:Y$372)","v":0},1600000,1641593.75,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B120,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B121,'Division Lvl'!$A$2:$A$372,0))","v":"RC"},"RC",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B121,'Division Lvl'!$A$2:$A$372,0))","v":"Reliability compliance"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!E$2:E$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!F$2:F$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!G$2:G$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!H$2:H$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!I$2:I$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!J$2:J$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!K$2:K$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!L$2:L$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!M$2:M$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!N$2:N$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!P$2:P$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!Q$2:Q$372)","v":4099999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!R$2:R$372)","v":4202500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!S$2:S$372)","v":4307562.4999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!T$2:T$372)","v":4415251.5624999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!U$2:U$372)","v":4525632.8515624991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!V$2:V$372)","v":4638773.6728515606},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!W$2:W$372)","v":4754743.0146728493},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!X$2:X$372)","v":4873611.5900396695},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B121,'Division Lvl'!Y$2:Y$372)","v":4995451.8797906609},40000000,44813527.071417242,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B121,'Division Lvl'!$A$2:$A$372,0))","v":"Reliability"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B122,'Division Lvl'!$A$2:$A$372,0))","v":"SL"},"SL001",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B122,'Division Lvl'!$A$2:$A$372,0))","v":"Streetlighting growth"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!E$2:E$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!F$2:F$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!G$2:G$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!H$2:H$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!I$2:I$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!J$2:J$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!K$2:K$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!L$2:L$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!M$2:M$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!N$2:N$372)","v":1750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!P$2:P$372)","v":1400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!Q$2:Q$372)","v":1793749.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!R$2:R$372)","v":1838593.7499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!S$2:S$372)","v":1884558.5937499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!T$2:T$372)","v":1931672.5585937495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!U$2:U$372)","v":1979964.3725585931},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!V$2:V$372)","v":2029463.4818725579},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!W$2:W$372)","v":2080200.0689193716},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!X$2:X$372)","v":2132205.0706423554},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B122,'Division Lvl'!Y$2:Y$372)","v":2185510.197408414},17150000,19255918.093745045,"Alt",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B122,'Division Lvl'!$A$2:$A$372,0))","v":"Capacity"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B123,'Division Lvl'!$A$2:$A$372,0))","v":"SL"},"SL002",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B123,'Division Lvl'!$A$2:$A$372,0))","v":"Streetlighting refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!E$2:E$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!F$2:F$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!G$2:G$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!H$2:H$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!I$2:I$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!J$2:J$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!K$2:K$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!L$2:L$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!M$2:M$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!N$2:N$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!P$2:P$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!Q$2:Q$372)","v":3074999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!R$2:R$372)","v":3151874.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!S$2:S$372)","v":3230671.8749999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!T$2:T$372)","v":3311438.6718749991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!U$2:U$372)","v":3394224.6386718741},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!V$2:V$372)","v":3479080.2546386705},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!W$2:W$372)","v":3566057.261004637},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!X$2:X$372)","v":3655208.6925297524},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B123,'Division Lvl'!Y$2:Y$372)","v":3746588.9098429955},30000000,33610145.303562932,"Alt",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B123,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B124,'Division Lvl'!$A$2:$A$372,0))","v":"SP"},"SP",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B124,'Division Lvl'!$A$2:$A$372,0))","v":"Essential spares"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!E$2:E$372)","v":1239026},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!P$2:P$372)","v":1239026},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B124,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},10239026,11442407.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B124,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B125,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM012",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B125,'Division Lvl'!$A$2:$A$372,0))","v":"Sub-transmission pole replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!E$2:E$372)","v":2500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!F$2:F$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!G$2:G$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!H$2:H$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!I$2:I$372)","v":3720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!J$2:J$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!K$2:K$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!L$2:L$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!M$2:M$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!N$2:N$372)","v":4920000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!P$2:P$372)","v":2500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!Q$2:Q$372)","v":3812999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!R$2:R$372)","v":3908324.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!S$2:S$372)","v":4006033.1249999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!T$2:T$372)","v":4106183.9531249991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!U$2:U$372)","v":5566528.407421873},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!V$2:V$372)","v":5705691.6176074194},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!W$2:W$372)","v":5848333.9080476044},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!X$2:X$372)","v":5994542.2557487944},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B125,'Division Lvl'!Y$2:Y$372)","v":6144405.8121425128},41980000,47593044.079093203,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B125,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B126,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM014",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B126,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal of 33kV and 66kV gas and oil filled cables"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!J$2:J$372)","v":720000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!K$2:K$372)","v":765000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!L$2:L$372)","v":1530000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!M$2:M$372)","v":1485000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!N$2:N$372)","v":1485000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!U$2:U$372)","v":814613.9132812497},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!V$2:V$372)","v":887165.46493286104},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!W$2:W$372)","v":1818689.2031123647},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!X$2:X$372)","v":1809328.3028022274},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B126,'Division Lvl'!Y$2:Y$372)","v":1854561.5103722829},5985000,7184358.3945009857,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B126,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B127,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM015",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B127,'Division Lvl'!$A$2:$A$372,0))","v":"Subtransmission tower replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!E$2:E$372)","v":1600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!F$2:F$372)","v":1600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!G$2:G$372)","v":1600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!H$2:H$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!I$2:I$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!J$2:J$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!K$2:K$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!L$2:L$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!M$2:M$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!N$2:N$372)","v":5600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!P$2:P$372)","v":1600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!Q$2:Q$372)","v":1639999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!R$2:R$372)","v":1680999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!S$2:S$372)","v":4307562.4999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!T$2:T$372)","v":6181352.1874999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!U$2:U$372)","v":6335885.9921874981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!V$2:V$372)","v":6494283.1419921853},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!W$2:W$372)","v":6656640.2205419885},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!X$2:X$372)","v":6823056.2260555383},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B127,'Division Lvl'!Y$2:Y$372)","v":6993632.6317069251},42400000,48713412.899984136,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B127,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B128,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM027",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B128,'Division Lvl'!$A$2:$A$372,0))","v":"Steel tower asbestos removal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!E$2:E$372)","v":3013000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!P$2:P$372)","v":3013000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B128,'Division Lvl'!Y$2:Y$372)","v":0},3013000,3013000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B128,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B129,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM028",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B129,'Division Lvl'!$A$2:$A$372,0))","v":"132kV oil cable replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!G$2:G$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!H$2:H$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!I$2:I$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!J$2:J$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!K$2:K$372)","v":10200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!L$2:L$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!M$2:M$372)","v":9900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!N$2:N$372)","v":10200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!R$2:R$372)","v":10401187.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!S$2:S$372)","v":10661217.187499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!T$2:T$372)","v":10927747.617187498},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!U$2:U$372)","v":11200941.307617184},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!V$2:V$372)","v":11828872.86577148},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!W$2:W$372)","v":11767988.961315302},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!X$2:X$372)","v":12062188.685348183},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B129,'Division Lvl'!Y$2:Y$372)","v":12738402.293466184},79800000,91588546.418205827,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B129,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B130,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM030",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B130,'Division Lvl'!$A$2:$A$372,0))","v":"Feeder 7028 replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!F$2:F$372)","v":1650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!G$2:G$372)","v":2200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!H$2:H$372)","v":2200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!I$2:I$372)","v":2200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!J$2:J$372)","v":2200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!Q$2:Q$372)","v":1691249.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!R$2:R$372)","v":2311375},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!S$2:S$372)","v":2369159.3749999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!T$2:T$372)","v":2428388.3593749995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!U$2:U$372)","v":2489098.0683593741},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B130,'Division Lvl'!Y$2:Y$372)","v":0},{"$f":"SUM(D130:M130)","v":10950000},{"$f":"SUM(N130:W130)","v":11789270.802734375},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B130,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B131,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM132",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B131,'Division Lvl'!$A$2:$A$372,0))","v":"Sub-transmission pilot cable renewal program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!F$2:F$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!G$2:G$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!H$2:H$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!I$2:I$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!J$2:J$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!K$2:K$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!L$2:L$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!M$2:M$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!N$2:N$372)","v":950000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!Q$2:Q$372)","v":973749.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!R$2:R$372)","v":998093.74999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!S$2:S$372)","v":1023046.0937499999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!T$2:T$372)","v":1048622.2460937498},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!U$2:U$372)","v":1074837.8022460935},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!V$2:V$372)","v":1101708.7473022456},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!W$2:W$372)","v":1129251.4659848018},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!X$2:X$372)","v":1157482.7526344217},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B131,'Division Lvl'!Y$2:Y$372)","v":1186419.8214502819},8550000,9693212.6794615928,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B131,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B132,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM134",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B132,'Division Lvl'!$A$2:$A$372,0))","v":"Wollongong - Port Kembla pilot cable replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!F$2:F$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!G$2:G$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!H$2:H$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!I$2:I$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!J$2:J$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!K$2:K$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!L$2:L$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!M$2:M$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!N$2:N$372)","v":1615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!Q$2:Q$372)","v":1655374.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!R$2:R$372)","v":1696759.3749999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!S$2:S$372)","v":1739178.3593749998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!T$2:T$372)","v":1782657.8183593745},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!U$2:U$372)","v":1827224.2638183588},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!V$2:V$372)","v":1872904.8704138177},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!W$2:W$372)","v":1919727.4921741628},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!X$2:X$372)","v":1967720.6794785168},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B132,'Division Lvl'!Y$2:Y$372)","v":2016913.6964654792},14535000,16478461.555084709,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B132,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B133,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM135",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B133,'Division Lvl'!$A$2:$A$372,0))","v":"Optical fibre protection and communication upgrades in the Blue Mountains"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!F$2:F$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!G$2:G$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!H$2:H$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!I$2:I$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!J$2:J$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!K$2:K$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!L$2:L$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!M$2:M$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!N$2:N$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!Q$2:Q$372)","v":666250},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!R$2:R$372)","v":682906.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!S$2:S$372)","v":699978.90624999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!T$2:T$372)","v":717478.37890624988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!U$2:U$372)","v":735415.33837890602},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!V$2:V$372)","v":753800.72183837858},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!W$2:W$372)","v":772645.73988433799},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!X$2:X$372)","v":791961.88338144636},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B133,'Division Lvl'!Y$2:Y$372)","v":811760.93046598241},5850000,6632198.1491053021,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B133,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B134,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM137",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B134,'Division Lvl'!$A$2:$A$372,0))","v":"Optical fibre protection and communication upgrades in the Macarthur area"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!F$2:F$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!G$2:G$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!H$2:H$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!I$2:I$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!J$2:J$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!K$2:K$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!L$2:L$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!M$2:M$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!N$2:N$372)","v":1280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!Q$2:Q$372)","v":1312000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!R$2:R$372)","v":1344800},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!S$2:S$372)","v":1378419.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!T$2:T$372)","v":1412880.4999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!U$2:U$372)","v":1448202.5124999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!V$2:V$372)","v":1484407.5753124994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!W$2:W$372)","v":1521517.7646953117},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!X$2:X$372)","v":1559555.7088126943},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B134,'Division Lvl'!Y$2:Y$372)","v":1598544.6015330115},11520000,13060328.662853517,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B134,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B135,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM138",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B135,'Division Lvl'!$A$2:$A$372,0))","v":"132kV optical fibre ring completion"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!E$2:E$372)","v":5000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!P$2:P$372)","v":5000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B135,'Division Lvl'!Y$2:Y$372)","v":0},5000,5000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B135,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B136,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM171",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B136,'Division Lvl'!$A$2:$A$372,0))","v":"Replacement of corroded earthwires"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!E$2:E$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!F$2:F$372)","v":1340000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!H$2:H$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!I$2:I$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!J$2:J$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!K$2:K$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!L$2:L$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!M$2:M$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!N$2:N$372)","v":900000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!P$2:P$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!Q$2:Q$372)","v":1373499.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!S$2:S$372)","v":969201.56249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!T$2:T$372)","v":993431.60156249977},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!U$2:U$372)","v":1018267.3916015622},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!V$2:V$372)","v":1043724.0763916011},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!W$2:W$372)","v":1069817.178301391},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!X$2:X$372)","v":1096562.6077589258},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B136,'Division Lvl'!Y$2:Y$372)","v":1123976.6729528988},10640000,11739106.091068879,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B136,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B137,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM172",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B137,'Division Lvl'!$A$2:$A$372,0))","v":"Earthwire replacement due to fault rating"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B137,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},9000000,10203381.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B137,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B138,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM174",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B138,'Division Lvl'!$A$2:$A$372,0))","v":"Hardex earthwire replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B138,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},9000000,10203381.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B138,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B139,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM302",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B139,'Division Lvl'!$A$2:$A$372,0))","v":"Oil filled cable auxiliary equipment refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!G$2:G$372)","v":72000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!L$2:L$372)","v":72000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!R$2:R$372)","v":75645},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!W$2:W$372)","v":85585.374264111277},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B139,'Division Lvl'!Y$2:Y$372)","v":0},144000,161230.37426411128,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B139,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B140,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM303",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B140,'Division Lvl'!$A$2:$A$372,0))","v":"Guilford and Camellia 132kV cables oil testing and flushing"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!E$2:E$372)","v":465136},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!G$2:G$372)","v":90000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!L$2:L$372)","v":90000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!P$2:P$372)","v":465136},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!R$2:R$372)","v":94556.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!W$2:W$372)","v":106981.71783013911},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B140,'Division Lvl'!Y$2:Y$372)","v":0},645136,666673.9678301391,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B140,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B141,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM401",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B141,'Division Lvl'!$A$2:$A$372,0))","v":"South Coast 33kV overhead line refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!E$2:E$372)","v":998000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!F$2:F$372)","v":1080000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!G$2:G$372)","v":1080000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!H$2:H$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!I$2:I$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!J$2:J$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!K$2:K$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!L$2:L$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!M$2:M$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!N$2:N$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!P$2:P$372)","v":998000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!Q$2:Q$372)","v":1107000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!R$2:R$372)","v":1134675},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!S$2:S$372)","v":1292268.7499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!T$2:T$372)","v":1324575.4687499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!U$2:U$372)","v":1357689.8554687495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!V$2:V$372)","v":1391632.1018554682},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!W$2:W$372)","v":1426422.9044018548},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!X$2:X$372)","v":1462083.4770119011},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B141,'Division Lvl'!Y$2:Y$372)","v":1498635.5639371984},11558000,12992983.121425172,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B141,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B142,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM419",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B142,'Division Lvl'!$A$2:$A$372,0))","v":"Future sub-transmission feeder refurbishment works"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!K$2:K$372)","v":9200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!L$2:L$372)","v":13700000.000000002},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!M$2:M$372)","v":18400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!N$2:N$372)","v":20200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!V$2:V$372)","v":10669179.447558589},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!W$2:W$372)","v":16284994.825254511},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!X$2:X$372)","v":22418613.314182483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B142,'Division Lvl'!Y$2:Y$372)","v":25227031.992942836},61500000,74599819.579938427,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B142,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B143,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM801",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B143,'Division Lvl'!$A$2:$A$372,0))","v":"Steel tower painting program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!K$2:K$372)","v":800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!L$2:L$372)","v":800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!M$2:M$372)","v":800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!N$2:N$372)","v":800000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!V$2:V$372)","v":927754.7345703122},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!W$2:W$372)","v":950948.60293456982},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!X$2:X$372)","v":974722.31800793402},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B143,'Division Lvl'!Y$2:Y$372)","v":999090.37595813221},3200000,3852516.0314709479,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B143,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B144,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM803",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B144,'Division Lvl'!$A$2:$A$372,0))","v":"Steel tower below ground rectification work"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!E$2:E$372)","v":2599999.92},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!F$2:F$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!G$2:G$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!H$2:H$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!I$2:I$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!J$2:J$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!K$2:K$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!L$2:L$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!M$2:M$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!N$2:N$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!P$2:P$372)","v":2599999.92},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!Q$2:Q$372)","v":2152500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!R$2:R$372)","v":2206312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!S$2:S$372)","v":2261470.3124999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!T$2:T$372)","v":2318007.0703124995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!U$2:U$372)","v":2375957.2470703116},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!V$2:V$372)","v":2435356.1782470695},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!W$2:W$372)","v":2496240.0827032458},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!X$2:X$372)","v":2558646.0847708266},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B144,'Division Lvl'!Y$2:Y$372)","v":2622612.2368900971},21499999.920000002,24027101.632494051,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B144,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B145,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM805",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B145,'Division Lvl'!$A$2:$A$372,0))","v":"Earthing refurbishment of lines 940/941"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!E$2:E$372)","v":178388.89},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!F$2:F$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!G$2:G$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!H$2:H$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!I$2:I$372)","v":280000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!J$2:J$372)","v":20000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!K$2:K$372)","v":20000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!L$2:L$372)","v":20000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!M$2:M$372)","v":20000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!N$2:N$372)","v":20000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!P$2:P$372)","v":178388.89},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!Q$2:Q$372)","v":287000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!R$2:R$372)","v":294175},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!S$2:S$372)","v":301529.37499999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!T$2:T$372)","v":309067.60937499994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!U$2:U$372)","v":22628.164257812492},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!V$2:V$372)","v":23193.868364257803},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!W$2:W$372)","v":23773.715073364245},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!X$2:X$372)","v":24368.057950198348},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B145,'Division Lvl'!Y$2:Y$372)","v":24977.259398953305},1398388.8900000001,1489101.9394195862,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B145,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B146,'Division Lvl'!$A$2:$A$372,0))","v":"TM"},"TM809",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B146,'Division Lvl'!$A$2:$A$372,0))","v":"Subtransmission line earthing refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!G$2:G$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!H$2:H$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!I$2:I$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!J$2:J$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!K$2:K$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!L$2:L$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!M$2:M$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!N$2:N$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!R$2:R$372)","v":630375},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!S$2:S$372)","v":646134.37499999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!T$2:T$372)","v":662287.73437499988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!U$2:U$372)","v":678844.92773437477},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!V$2:V$372)","v":695816.05092773412},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!W$2:W$372)","v":713211.45220092742},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!X$2:X$372)","v":731041.73850595055},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B146,'Division Lvl'!Y$2:Y$372)","v":749317.78196859919},4800000,5507029.0607125862,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B146,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B147,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS004",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B147,'Division Lvl'!$A$2:$A$372,0))","v":"132kV circuit breaker replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!E$2:E$372)","v":903000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!F$2:F$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!G$2:G$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!H$2:H$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!I$2:I$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!J$2:J$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!K$2:K$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!L$2:L$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!M$2:M$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!N$2:N$372)","v":362000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!P$2:P$372)","v":903000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!Q$2:Q$372)","v":371049.99999999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!R$2:R$372)","v":380326.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!S$2:S$372)","v":389834.40624999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!T$2:T$372)","v":399580.2664062499},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!U$2:U$372)","v":409569.77306640614},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!V$2:V$372)","v":419809.01739306626},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!W$2:W$372)","v":430304.24282789283},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!X$2:X$372)","v":441061.84889859013},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B147,'Division Lvl'!Y$2:Y$372)","v":452088.39512105478},4161000,4596624.1999632595,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B147,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B148,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS005",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B148,'Division Lvl'!$A$2:$A$372,0))","v":"33kV circuit breaker replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!E$2:E$372)","v":3410000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!F$2:F$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!G$2:G$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!H$2:H$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!I$2:I$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!J$2:J$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!K$2:K$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!L$2:L$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!M$2:M$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!N$2:N$372)","v":851500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!P$2:P$372)","v":3410000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!Q$2:Q$372)","v":872787.49999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!R$2:R$372)","v":894607.18749999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!S$2:S$372)","v":916972.36718749988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!T$2:T$372)","v":939896.67636718729},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!U$2:U$372)","v":963394.09327636694},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!V$2:V$372)","v":987478.94560827594},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!W$2:W$372)","v":1012165.9192484828},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!X$2:X$372)","v":1037470.0672296947},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B148,'Division Lvl'!Y$2:Y$372)","v":1063406.8189104369},11073500,12098179.575327942,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B148,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B149,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS007",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B149,'Division Lvl'!$A$2:$A$372,0))","v":"11kV circuit breaker replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!G$2:G$372)","v":350000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!H$2:H$372)","v":350000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!R$2:R$372)","v":367718.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!S$2:S$372)","v":376911.71874999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B149,'Division Lvl'!Y$2:Y$372)","v":0},700000,744630.46875,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B149,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B150,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS008",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B150,'Division Lvl'!$A$2:$A$372,0))","v":"Battery replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!E$2:E$372)","v":1253792},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!F$2:F$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!G$2:G$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!H$2:H$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!I$2:I$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!J$2:J$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!K$2:K$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!L$2:L$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!M$2:M$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!N$2:N$372)","v":1200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!P$2:P$372)","v":1253792},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!Q$2:Q$372)","v":1230000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!R$2:R$372)","v":1260750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!S$2:S$372)","v":1292268.7499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!T$2:T$372)","v":1324575.4687499998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!U$2:U$372)","v":1357689.8554687495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!V$2:V$372)","v":1391632.1018554682},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!W$2:W$372)","v":1426422.9044018548},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!X$2:X$372)","v":1462083.4770119011},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B150,'Division Lvl'!Y$2:Y$372)","v":1498635.5639371984},12053792,13497850.121425172,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B150,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B151,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS009",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B151,'Division Lvl'!$A$2:$A$372,0))","v":"Auxiliary switchgear replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!E$2:E$372)","v":817000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!K$2:K$372)","v":750000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!P$2:P$372)","v":817000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!V$2:V$372)","v":869770.06365966762},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B151,'Division Lvl'!Y$2:Y$372)","v":0},6567000,7074506.792175293,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B151,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B152,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS015",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B152,'Division Lvl'!$A$2:$A$372,0))","v":"Replacement of surge arrester in zone and sub-transmission substations"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!E$2:E$372)","v":132000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!F$2:F$372)","v":110000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!G$2:G$372)","v":110000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!H$2:H$372)","v":110000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!I$2:I$372)","v":110000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!J$2:J$372)","v":44000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!K$2:K$372)","v":44000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!L$2:L$372)","v":44000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!M$2:M$372)","v":44000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!N$2:N$372)","v":44000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!P$2:P$372)","v":132000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!Q$2:Q$372)","v":112749.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!R$2:R$372)","v":115568.74999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!S$2:S$372)","v":118457.96874999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!T$2:T$372)","v":121419.41796874997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!U$2:U$372)","v":49781.961367187483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!V$2:V$372)","v":51026.510401367166},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!W$2:W$372)","v":52302.173161401341},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!X$2:X$372)","v":53609.727490436366},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B152,'Division Lvl'!Y$2:Y$372)","v":54949.970677697267},792000,861866.47981683956,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B152,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B153,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS016",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B153,'Division Lvl'!$A$2:$A$372,0))","v":"VT and CT replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!E$2:E$372)","v":1095000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!F$2:F$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!G$2:G$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!H$2:H$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!I$2:I$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!J$2:J$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!K$2:K$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!L$2:L$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!M$2:M$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!N$2:N$372)","v":700000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!P$2:P$372)","v":1095000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!Q$2:Q$372)","v":717499.99999999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!R$2:R$372)","v":735437.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!S$2:S$372)","v":753823.43749999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!T$2:T$372)","v":772669.02343749988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!U$2:U$372)","v":791985.74902343727},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!V$2:V$372)","v":811785.39274902316},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!W$2:W$372)","v":832080.02756774856},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!X$2:X$372)","v":852882.02825694229},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B153,'Division Lvl'!Y$2:Y$372)","v":874204.07896336564},7395000,8237367.237498017,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B153,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B154,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS017",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B154,'Division Lvl'!$A$2:$A$372,0))","v":"Power transformer refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!E$2:E$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!F$2:F$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!G$2:G$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!H$2:H$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!I$2:I$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!J$2:J$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!K$2:K$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!L$2:L$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!M$2:M$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!N$2:N$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!P$2:P$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!Q$2:Q$372)","v":615000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!R$2:R$372)","v":630375},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!S$2:S$372)","v":646134.37499999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!T$2:T$372)","v":662287.73437499988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!U$2:U$372)","v":678844.92773437477},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!V$2:V$372)","v":695816.05092773412},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!W$2:W$372)","v":713211.45220092742},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!X$2:X$372)","v":731041.73850595055},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B154,'Division Lvl'!Y$2:Y$372)","v":749317.78196859919},6000000,6722029.0607125862,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B154,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B155,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS024",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B155,'Division Lvl'!$A$2:$A$372,0))","v":"Building and amenities refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!F$2:F$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!G$2:G$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!H$2:H$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!I$2:I$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!J$2:J$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!K$2:K$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!L$2:L$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!M$2:M$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!N$2:N$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!Q$2:Q$372)","v":2049999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!R$2:R$372)","v":2101250},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!S$2:S$372)","v":2153781.2499999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!T$2:T$372)","v":2207625.7812499995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!U$2:U$372)","v":2262816.4257812495},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!V$2:V$372)","v":2319386.8364257803},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!W$2:W$372)","v":2377371.5073364247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!X$2:X$372)","v":2436805.7950198348},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B155,'Division Lvl'!Y$2:Y$372)","v":2497725.9398953305},18500000,20906763.535708621,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B155,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B156,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS025",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B156,'Division Lvl'!$A$2:$A$372,0))","v":"Asbestos and other hazardous material reporting, management and removal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!E$2:E$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!F$2:F$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!G$2:G$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!H$2:H$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!I$2:I$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!J$2:J$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!K$2:K$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!L$2:L$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!M$2:M$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!N$2:N$372)","v":520000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!P$2:P$372)","v":650000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!Q$2:Q$372)","v":533000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!R$2:R$372)","v":546325},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!S$2:S$372)","v":559983.12499999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!T$2:T$372)","v":573982.70312499988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!U$2:U$372)","v":588332.27070312481},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!V$2:V$372)","v":603040.57747070293},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!W$2:W$372)","v":618116.59190747037},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!X$2:X$372)","v":633569.50670515711},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B156,'Division Lvl'!Y$2:Y$372)","v":649408.74437278591},5330000,5955758.5192842418,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B156,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B157,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS026",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B157,'Division Lvl'!$A$2:$A$372,0))","v":"Noise attenuation in ZS and TS"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!G$2:G$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!H$2:H$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!I$2:I$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!J$2:J$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!K$2:K$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!L$2:L$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!M$2:M$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!N$2:N$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!S$2:S$372)","v":1076890.6249999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!T$2:T$372)","v":1103812.8906249998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!V$2:V$372)","v":1159693.4182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!X$2:X$372)","v":1218402.8975099174},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B157,'Division Lvl'!Y$2:Y$372)","v":1248862.9699476652},9000000,10203381.767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B157,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B158,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS027",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B158,'Division Lvl'!$A$2:$A$372,0))","v":"Substation switchyard lighting improvement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!F$2:F$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!G$2:G$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!H$2:H$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!I$2:I$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!J$2:J$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!K$2:K$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!L$2:L$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!M$2:M$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!N$2:N$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!Q$2:Q$372)","v":122999.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!R$2:R$372)","v":126074.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!S$2:S$372)","v":129226.87499999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!T$2:T$372)","v":132457.54687499997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!U$2:U$372)","v":135768.98554687496},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!V$2:V$372)","v":139163.21018554684},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!W$2:W$372)","v":142642.29044018546},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!X$2:X$372)","v":146208.3477011901},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B158,'Division Lvl'!Y$2:Y$372)","v":149863.55639371983},1080000,1224405.812142517,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B158,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B159,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS031",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B159,'Division Lvl'!$A$2:$A$372,0))","v":"Substation safety fence upgrade program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!E$2:E$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!F$2:F$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!G$2:G$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!H$2:H$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!I$2:I$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!J$2:J$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!K$2:K$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!L$2:L$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!M$2:M$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!N$2:N$372)","v":100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!P$2:P$372)","v":300000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!Q$2:Q$372)","v":102499.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!R$2:R$372)","v":105062.49999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!S$2:S$372)","v":107689.06249999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!T$2:T$372)","v":110381.28906249997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!U$2:U$372)","v":113140.82128906247},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!V$2:V$372)","v":115969.34182128902},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!W$2:W$372)","v":118868.57536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!X$2:X$372)","v":121840.28975099175},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B159,'Division Lvl'!Y$2:Y$372)","v":124886.29699476653},1200000,1320338.1767854311,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B159,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B160,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS032",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B160,'Division Lvl'!$A$2:$A$372,0))","v":"Substation security systems"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!F$2:F$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!G$2:G$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!H$2:H$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!Q$2:Q$372)","v":153750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!R$2:R$372)","v":157593.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!S$2:S$372)","v":161533.59374999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B160,'Division Lvl'!Y$2:Y$372)","v":0},450000,472877.34375,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B160,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B161,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS033",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B161,'Division Lvl'!$A$2:$A$372,0))","v":"Substation fire hydrant installations"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!E$2:E$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!F$2:F$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!G$2:G$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!H$2:H$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!I$2:I$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!J$2:J$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!K$2:K$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!L$2:L$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!M$2:M$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!N$2:N$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!P$2:P$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!Q$2:Q$372)","v":204999.99999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!R$2:R$372)","v":210124.99999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!S$2:S$372)","v":215378.12499999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!T$2:T$372)","v":220762.57812499994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!U$2:U$372)","v":226281.64257812494},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!V$2:V$372)","v":231938.68364257805},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!W$2:W$372)","v":237737.15073364245},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!X$2:X$372)","v":243680.57950198351},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B161,'Division Lvl'!Y$2:Y$372)","v":249772.59398953305},2000000,2240676.3535708622,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B161,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B162,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS034",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B162,'Division Lvl'!$A$2:$A$372,0))","v":"Substation deluge showers and fire blankets"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!E$2:E$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!F$2:F$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!G$2:G$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!H$2:H$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!I$2:I$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!J$2:J$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!K$2:K$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!L$2:L$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!M$2:M$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!N$2:N$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!P$2:P$372)","v":160000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!Q$2:Q$372)","v":164000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!R$2:R$372)","v":168100},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!S$2:S$372)","v":172302.49999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!T$2:T$372)","v":176610.06249999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!U$2:U$372)","v":181025.31406249994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!V$2:V$372)","v":185550.94691406243},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!W$2:W$372)","v":190189.72058691396},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!X$2:X$372)","v":194944.46360158679},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B162,'Division Lvl'!Y$2:Y$372)","v":199818.07519162644},{"$f":"SUM(D162:M162)","v":1600000},{"$f":"SUM(N162:W162)","v":1792541.0828566896},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B162,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B163,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS035",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B163,'Division Lvl'!$A$2:$A$372,0))","v":"Substation oil containment program - bund walls"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!E$2:E$372)","v":210000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!F$2:F$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!G$2:G$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!H$2:H$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!I$2:I$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!J$2:J$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!K$2:K$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!L$2:L$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!M$2:M$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!N$2:N$372)","v":70000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!P$2:P$372)","v":210000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!Q$2:Q$372)","v":71750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!R$2:R$372)","v":73543.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!S$2:S$372)","v":75382.343749999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!T$2:T$372)","v":77266.902343749985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!U$2:U$372)","v":79198.574902343724},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!V$2:V$372)","v":81178.539274902316},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!W$2:W$372)","v":83208.002756774862},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!X$2:X$372)","v":85288.202825694229},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B163,'Division Lvl'!Y$2:Y$372)","v":87420.407896336561},840000,924236.72374980163,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B163,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B164,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS036",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B164,'Division Lvl'!$A$2:$A$372,0))","v":"Substation earthing"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!E$2:E$372)","v":998483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!F$2:F$372)","v":1000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!G$2:G$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!H$2:H$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!I$2:I$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!J$2:J$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!K$2:K$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!L$2:L$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!M$2:M$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!N$2:N$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!P$2:P$372)","v":998483},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!Q$2:Q$372)","v":1024999.9999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!R$2:R$372)","v":525312.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!S$2:S$372)","v":538445.31249999988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!T$2:T$372)","v":551906.44531249988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!U$2:U$372)","v":565704.10644531238},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!V$2:V$372)","v":579846.70910644508},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!W$2:W$372)","v":594342.87683410617},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!X$2:X$372)","v":609201.44875495869},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B164,'Division Lvl'!Y$2:Y$372)","v":624431.48497383262},5998483,6612673.8839271553,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B164,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B165,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS049",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B165,'Division Lvl'!$A$2:$A$372,0))","v":"Tunnelboard refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!F$2:F$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!G$2:G$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!H$2:H$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!I$2:I$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!J$2:J$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!K$2:K$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!L$2:L$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!M$2:M$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!N$2:N$372)","v":45000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!Q$2:Q$372)","v":46124.999999999993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!R$2:R$372)","v":47278.125},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!S$2:S$372)","v":48460.078124999993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!T$2:T$372)","v":49671.580078124993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!U$2:U$372)","v":50913.369580078106},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!V$2:V$372)","v":52186.203819580056},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!W$2:W$372)","v":53490.858915069555},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!X$2:X$372)","v":54828.130387946287},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B165,'Division Lvl'!Y$2:Y$372)","v":56198.833647644933},405000,459152.17955344392,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B165,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B166,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS050",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B166,'Division Lvl'!$A$2:$A$372,0))","v":"POW switching for capacitors"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!I$2:I$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!T$2:T$372)","v":662287.73437499988},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B166,'Division Lvl'!Y$2:Y$372)","v":0},600000,662287.73437499988,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B166,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B167,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS055",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B167,'Division Lvl'!$A$2:$A$372,0))","v":"66kV circuit breaker replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!E$2:E$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!F$2:F$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!G$2:G$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!H$2:H$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!I$2:I$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!J$2:J$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!K$2:K$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!L$2:L$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!M$2:M$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!N$2:N$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!P$2:P$372)","v":258000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!Q$2:Q$372)","v":264450},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!R$2:R$372)","v":271061.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!S$2:S$372)","v":277837.78124999994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!T$2:T$372)","v":284783.72578124993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!U$2:U$372)","v":291903.31892578118},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!V$2:V$372)","v":299200.90189892566},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!W$2:W$372)","v":306680.92444639874},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!X$2:X$372)","v":314347.94755755871},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B167,'Division Lvl'!Y$2:Y$372)","v":322206.64624649764},2580000,2890472.4961064118,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B167,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B168,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS057",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B168,'Division Lvl'!$A$2:$A$372,0))","v":"Substation insulation co-ordination"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!E$2:E$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!F$2:F$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!G$2:G$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!H$2:H$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!I$2:I$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!J$2:J$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!K$2:K$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!L$2:L$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!M$2:M$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!N$2:N$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!P$2:P$372)","v":150000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!Q$2:Q$372)","v":153750},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!R$2:R$372)","v":157593.75},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!S$2:S$372)","v":161533.59374999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!T$2:T$372)","v":165571.93359374997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!U$2:U$372)","v":169711.23193359369},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!V$2:V$372)","v":173954.01273193353},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!W$2:W$372)","v":178302.86305023186},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!X$2:X$372)","v":182760.43462648764},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B168,'Division Lvl'!Y$2:Y$372)","v":187329.4454921498},1500000,1680507.2651781465,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B168,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B169,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS086",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B169,'Division Lvl'!$A$2:$A$372,0))","v":"Busbar support and isolator replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!E$2:E$372)","v":325000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!F$2:F$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!G$2:G$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!H$2:H$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!I$2:I$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!J$2:J$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!K$2:K$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!L$2:L$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!M$2:M$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!N$2:N$372)","v":94500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!P$2:P$372)","v":325000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!Q$2:Q$372)","v":96862.499999999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!R$2:R$372)","v":99284.062499999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!S$2:S$372)","v":101766.16406249999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!T$2:T$372)","v":104310.31816406248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!U$2:U$372)","v":106918.07611816403},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!V$2:V$372)","v":109591.02802111812},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!W$2:W$372)","v":112330.80372164607},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!X$2:X$372)","v":115139.0738146872},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B169,'Division Lvl'!Y$2:Y$372)","v":118017.55066005436},1175500,1289219.5770622322,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B169,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B170,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS116",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B170,'Division Lvl'!$A$2:$A$372,0))","v":"Roof refurbishment for control and switch rooms"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!E$2:E$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!F$2:F$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!G$2:G$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!H$2:H$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!I$2:I$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!J$2:J$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!K$2:K$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!L$2:L$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!M$2:M$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!N$2:N$372)","v":1500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!P$2:P$372)","v":500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!Q$2:Q$372)","v":1537499.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!R$2:R$372)","v":1575937.4999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!S$2:S$372)","v":1615335.9374999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!T$2:T$372)","v":1655719.3359374995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!U$2:U$372)","v":1697112.319335937},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!V$2:V$372)","v":1739540.1273193352},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!W$2:W$372)","v":1783028.6305023185},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!X$2:X$372)","v":1827604.3462648762},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B170,'Division Lvl'!Y$2:Y$372)","v":1873294.4549214977},14000000,15805072.651781464,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B170,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B171,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS122",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B171,'Division Lvl'!$A$2:$A$372,0))","v":"Leabons Lane Zone Substation renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!E$2:E$372)","v":75000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!P$2:P$372)","v":75000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B171,'Division Lvl'!Y$2:Y$372)","v":0},75000,75000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B171,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B172,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS127",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B172,'Division Lvl'!$A$2:$A$372,0))","v":"Castle Hill Zone Substation renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!E$2:E$372)","v":163333},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!P$2:P$372)","v":163333},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B172,'Division Lvl'!Y$2:Y$372)","v":0},163333,163333,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B172,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B173,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS128",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B173,'Division Lvl'!$A$2:$A$372,0))","v":"Capacitor bank refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!E$2:E$372)","v":1270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!P$2:P$372)","v":1270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B173,'Division Lvl'!Y$2:Y$372)","v":0},1270000,1270000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B173,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B174,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS144",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B174,'Division Lvl'!$A$2:$A$372,0))","v":"Substation fire stopping measures"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!E$2:E$372)","v":198000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!F$2:F$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!G$2:G$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!H$2:H$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!I$2:I$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!J$2:J$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!K$2:K$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!L$2:L$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!M$2:M$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!N$2:N$372)","v":66000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!P$2:P$372)","v":198000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!Q$2:Q$372)","v":67650},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!R$2:R$372)","v":69341.25},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!S$2:S$372)","v":71074.781249999985},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!T$2:T$372)","v":72851.650781249991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!U$2:U$372)","v":74672.942050781232},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!V$2:V$372)","v":76539.765602050757},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!W$2:W$372)","v":78453.259742102004},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!X$2:X$372)","v":80414.59123565456},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B174,'Division Lvl'!Y$2:Y$372)","v":82424.956016545897},792000,871423.19667838444,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B174,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B175,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS146",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B175,'Division Lvl'!$A$2:$A$372,0))","v":"Marayong Zone Substation renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!E$2:E$372)","v":13051000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!F$2:F$372)","v":6698000.0000000009},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!P$2:P$372)","v":13051000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!Q$2:Q$372)","v":6865450},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B175,'Division Lvl'!Y$2:Y$372)","v":0},19749000,19916450,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B175,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B176,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS155",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B176,'Division Lvl'!$A$2:$A$372,0))","v":"Sussex Inlet Zone Substation - stage 2 renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!E$2:E$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!F$2:F$372)","v":3663000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!G$2:G$372)","v":3771428.5714285714},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!P$2:P$372)","v":2400000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!Q$2:Q$372)","v":3754574.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!R$2:R$372)","v":3962357.1428571423},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B176,'Division Lvl'!Y$2:Y$372)","v":0},9834428.5714285709,10116932.142857142,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B176,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B177,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS163",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B177,'Division Lvl'!$A$2:$A$372,0))","v":"Unanderra Zone Substation renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!H$2:H$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!I$2:I$372)","v":5000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!J$2:J$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!S$2:S$372)","v":4307562.4999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!T$2:T$372)","v":5519064.4531249991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!U$2:U$372)","v":6788449.2773437481},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B177,'Division Lvl'!Y$2:Y$372)","v":0},15000000,16615076.230468746,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B177,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B178,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS165",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B178,'Division Lvl'!$A$2:$A$372,0))","v":"Greystanes Zone Substation renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!J$2:J$372)","v":6970000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!K$2:K$372)","v":6970000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!L$2:L$372)","v":7000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!U$2:U$372)","v":7885915.2438476542},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!V$2:V$372)","v":8083063.124943845},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!W$2:W$372)","v":8320800.2756774863},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B178,'Division Lvl'!Y$2:Y$372)","v":0},20940000,24289778.644468985,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B178,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B179,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS167",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B179,'Division Lvl'!$A$2:$A$372,0))","v":"Carlingford Transmission Substation control building replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!F$2:F$372)","v":4500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!G$2:G$372)","v":4500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!H$2:H$372)","v":4500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!Q$2:Q$372)","v":4612500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!R$2:R$372)","v":4727812.5},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!S$2:S$372)","v":4846007.8124999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B179,'Division Lvl'!Y$2:Y$372)","v":0},13500000,14186320.3125,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B179,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B180,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS173",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B180,'Division Lvl'!$A$2:$A$372,0))","v":"11kV switchboard truck replacement program"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!E$2:E$372)","v":2894255},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!P$2:P$372)","v":2894255},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B180,'Division Lvl'!Y$2:Y$372)","v":0},2894255,2894255,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B180,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B181,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS174",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B181,'Division Lvl'!$A$2:$A$372,0))","v":"West Wollongong Zone Substation 11kV renewal"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!G$2:G$372)","v":3000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!H$2:H$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!I$2:I$372)","v":5500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!R$2:R$372)","v":3151874.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!S$2:S$372)","v":4307562.4999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!T$2:T$372)","v":6070970.8984374991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B181,'Division Lvl'!Y$2:Y$372)","v":0},12500000,13530408.398437496,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B181,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B182,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS177",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B182,'Division Lvl'!$A$2:$A$372,0))","v":"Substation battery duplication"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!E$2:E$372)","v":1582100},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!F$2:F$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!G$2:G$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!H$2:H$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!I$2:I$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!J$2:J$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!K$2:K$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!L$2:L$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!M$2:M$372)","v":1000000.0000000001},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!N$2:N$372)","v":600000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!P$2:P$372)","v":1582100},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!Q$2:Q$372)","v":1025000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!R$2:R$372)","v":1050625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!S$2:S$372)","v":1076890.625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!T$2:T$372)","v":1103812.890625},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!U$2:U$372)","v":1131408.2128906248},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!V$2:V$372)","v":1159693.4182128904},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!W$2:W$372)","v":1188685.7536682123},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!X$2:X$372)","v":1218402.8975099176},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B182,'Division Lvl'!Y$2:Y$372)","v":749317.78196859919},10182100,11285936.579875244,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B182,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B183,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS179",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B183,'Division Lvl'!$A$2:$A$372,0))","v":"33kV wall bushing replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!E$2:E$372)","v":38000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!F$2:F$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!G$2:G$372)","v":120000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!H$2:H$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!I$2:I$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!J$2:J$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!K$2:K$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!L$2:L$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!M$2:M$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!N$2:N$372)","v":180000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!P$2:P$372)","v":38000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!Q$2:Q$372)","v":122999.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!R$2:R$372)","v":126074.99999999999},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!S$2:S$372)","v":193840.31249999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!T$2:T$372)","v":198686.32031249997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!U$2:U$372)","v":203653.47832031242},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!V$2:V$372)","v":208744.81527832022},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!W$2:W$372)","v":213963.43566027822},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!X$2:X$372)","v":219312.52155178515},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B183,'Division Lvl'!Y$2:Y$372)","v":224795.33459057973},1538000,1750071.2182137757,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B183,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B184,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS180",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B184,'Division Lvl'!$A$2:$A$372,0))","v":"Transformer fire wall installation"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!E$2:E$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!F$2:F$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!G$2:G$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!H$2:H$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!I$2:I$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!J$2:J$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!K$2:K$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!L$2:L$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!M$2:M$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!N$2:N$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!P$2:P$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!Q$2:Q$372)","v":204999.99999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!R$2:R$372)","v":210124.99999999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!S$2:S$372)","v":215378.12499999997},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!T$2:T$372)","v":220762.57812499994},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!U$2:U$372)","v":226281.64257812494},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!V$2:V$372)","v":231938.68364257805},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!W$2:W$372)","v":237737.15073364245},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!X$2:X$372)","v":243680.57950198351},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B184,'Division Lvl'!Y$2:Y$372)","v":249772.59398953305},2000000,2240676.3535708622,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B184,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B185,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS181",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B185,'Division Lvl'!$A$2:$A$372,0))","v":"11kV capacitor bank refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!E$2:E$372)","v":887526},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!P$2:P$372)","v":887526},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B185,'Division Lvl'!Y$2:Y$372)","v":0},887526,887526,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B185,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B186,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS184",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B186,'Division Lvl'!$A$2:$A$372,0))","v":"Blaxland Zone Substation reinstatement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!E$2:E$372)","v":691500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!P$2:P$372)","v":691500},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B186,'Division Lvl'!Y$2:Y$372)","v":0},691500,691500,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B186,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B187,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS185",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B187,'Division Lvl'!$A$2:$A$372,0))","v":"Penrith TS civil development"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!E$2:E$372)","v":2101666.6300000004},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!F$2:F$372)","v":2000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!P$2:P$372)","v":2101666.6300000004},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!Q$2:Q$372)","v":2049999.9999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B187,'Division Lvl'!Y$2:Y$372)","v":0},4101666.6300000004,4151666.63,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B187,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B188,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS187",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B188,'Division Lvl'!$A$2:$A$372,0))","v":"Mobile substation No 2 refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!E$2:E$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!P$2:P$372)","v":270000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B188,'Division Lvl'!Y$2:Y$372)","v":0},270000,270000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B188,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B189,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS188",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B189,'Division Lvl'!$A$2:$A$372,0))","v":"Bossley Park ZS civil refurbishment"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!E$2:E$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!P$2:P$372)","v":200000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B189,'Division Lvl'!Y$2:Y$372)","v":0},200000,200000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B189,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B190,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS199",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B190,'Division Lvl'!$A$2:$A$372,0))","v":"Future sub-transmission substation renewal programs"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!F$2:F$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!G$2:G$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!H$2:H$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!I$2:I$372)","v":6000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!J$2:J$372)","v":12000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!K$2:K$372)","v":12500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!L$2:L$372)","v":17000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!M$2:M$372)","v":20500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!N$2:N$372)","v":23500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!Q$2:Q$372)","v":4099999.9999999995},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!R$2:R$372)","v":6303749.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!S$2:S$372)","v":6461343.7499999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!T$2:T$372)","v":6622877.3437499981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!U$2:U$372)","v":13576898.554687496},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!V$2:V$372)","v":14496167.727661127},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!W$2:W$372)","v":20207657.812359609},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!X$2:X$372)","v":24977259.398953307},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B190,'Division Lvl'!Y$2:Y$372)","v":29348279.793770131},107500000,126094234.38118166,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B190,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B191,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS600",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B191,'Division Lvl'!$A$2:$A$372,0))","v":"Power transformer replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!F$2:F$372)","v":10000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!G$2:G$372)","v":12000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!H$2:H$372)","v":12000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!I$2:I$372)","v":14000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!J$2:J$372)","v":14000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!K$2:K$372)","v":16000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!L$2:L$372)","v":16000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!M$2:M$372)","v":16000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!N$2:N$372)","v":16000000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!Q$2:Q$372)","v":10250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!R$2:R$372)","v":12607499.999999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!S$2:S$372)","v":12922687.499999998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!T$2:T$372)","v":15453380.468749996},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!U$2:U$372)","v":15839714.980468744},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!V$2:V$372)","v":18555094.691406243},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!W$2:W$372)","v":19018972.058691397},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!X$2:X$372)","v":19494446.360158678},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B191,'Division Lvl'!Y$2:Y$372)","v":19981807.519162644},126000000,144123603.57863772,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B191,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B192,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS615",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B192,'Division Lvl'!$A$2:$A$372,0))","v":"Gerringong ZS 33kV No 2 transformer replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!E$2:E$372)","v":6894.09},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!P$2:P$372)","v":6894.09},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B192,'Division Lvl'!Y$2:Y$372)","v":0},6894.09,6894.09,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B192,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B193,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS616",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B193,'Division Lvl'!$A$2:$A$372,0))","v":"Camellia TS transformer replacement and 33kV busbar rearrangement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!E$2:E$372)","v":2608611},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!P$2:P$372)","v":2608611},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B193,'Division Lvl'!Y$2:Y$372)","v":0},2608611,2608611,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B193,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B194,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS617",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B194,'Division Lvl'!$A$2:$A$372,0))","v":"Prospect ZS transformer replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!E$2:E$372)","v":2449406},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!P$2:P$372)","v":2449406},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B194,'Division Lvl'!Y$2:Y$372)","v":0},{"$f":"SUM(D194:M194)","v":2449406},{"$f":"SUM(N194:W194)","v":2449406},"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B194,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B195,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS618",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B195,'Division Lvl'!$A$2:$A$372,0))","v":"Albion Park ZS transformer replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!E$2:E$372)","v":2457614},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!P$2:P$372)","v":2457614},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B195,'Division Lvl'!Y$2:Y$372)","v":0},2457614,2457614,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B195,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B196,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS700",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B196,'Division Lvl'!$A$2:$A$372,0))","v":"11kV zone substation switchboard replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!E$2:E$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!F$2:F$372)","v":6250000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!G$2:G$372)","v":6875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!H$2:H$372)","v":6875000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!I$2:I$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!J$2:J$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!K$2:K$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!L$2:L$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!M$2:M$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!N$2:N$372)","v":7500000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!P$2:P$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!Q$2:Q$372)","v":6406249.9999999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!R$2:R$372)","v":7223046.8749999991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!S$2:S$372)","v":7403623.0468749991},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!T$2:T$372)","v":8278596.6796874981},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!U$2:U$372)","v":8485561.5966796856},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!V$2:V$372)","v":8697700.636596676},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!W$2:W$372)","v":8915143.152511593},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!X$2:X$372)","v":9138021.7313243803},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B196,'Division Lvl'!Y$2:Y$372)","v":9366472.2746074889},65000000,73914415.993282318,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B196,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B197,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS701",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B197,'Division Lvl'!$A$2:$A$372,0))","v":"North Rocks ZS 11kV switchboard replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!E$2:E$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!P$2:P$372)","v":2100000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B197,'Division Lvl'!Y$2:Y$372)","v":0},2100000,2100000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B197,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B198,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS702",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B198,'Division Lvl'!$A$2:$A$372,0))","v":"Kellyville ZS 11kV switchboard replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!E$2:E$372)","v":1890000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!P$2:P$372)","v":1890000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B198,'Division Lvl'!Y$2:Y$372)","v":0},1890000,1890000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B198,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B199,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS703",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B199,'Division Lvl'!$A$2:$A$372,0))","v":"Horsley Park ZS 11kV switchboard replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!E$2:E$372)","v":2610000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!P$2:P$372)","v":2610000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B199,'Division Lvl'!Y$2:Y$372)","v":0},2610000,2610000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B199,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B200,'Division Lvl'!$A$2:$A$372,0))","v":"TS"},"TS704",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B200,'Division Lvl'!$A$2:$A$372,0))","v":"Port Central ZS 11kV switchboard replacement"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!E$2:E$372)","v":1740000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!F$2:F$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!G$2:G$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!H$2:H$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!I$2:I$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!J$2:J$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!K$2:K$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!L$2:L$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!M$2:M$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!N$2:N$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!P$2:P$372)","v":1740000},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!Q$2:Q$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!R$2:R$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!S$2:S$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!T$2:T$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!U$2:U$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!V$2:V$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!W$2:W$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!X$2:X$372)","v":0},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B200,'Division Lvl'!Y$2:Y$372)","v":0},1740000,1740000,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B200,'Division Lvl'!$A$2:$A$372,0))","v":"Renewal"}]
[{"$f":"INDEX('Division Lvl'!$AD$2:$AD$372,MATCH(B201,'Division Lvl'!$A$2:$A$372,0))","v":"UR"},"UR",{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH(B201,'Division Lvl'!$A$2:$A$372,0))","v":"Underground residential"},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!E$2:E$372)","v":33939845.574120402},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!F$2:F$372)","v":43969550},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!G$2:G$372)","v":42124113},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!H$2:H$372)","v":42033971},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!I$2:I$372)","v":42179479},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!J$2:J$372)","v":42961866},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!K$2:K$372)","v":43025596},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!L$2:L$372)","v":43082634},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!M$2:M$372)","v":43139956},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!N$2:N$372)","v":43255175},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!P$2:P$372)","v":33939845.574120402},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!Q$2:Q$372)","v":45068788.749999993},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!R$2:R$372)","v":44256646.220624998},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!S$2:S$372)","v":45265989.301421873},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!T$2:T$372)","v":46558252.640046477},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!U$2:U$372)","v":48607408.03350649},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!V$2:V$372)","v":49896500.495886855},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!W$2:W$372)","v":51211713.266301744},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!X$2:X$372)","v":52561847.388850346},{"$f":"SUMIF('Division Lvl'!$A$2:$A$372,$B201,'Division Lvl'!Y$2:Y$372)","v":54019786.316105999},419712185.5741204,471386777.98686516,"Std",{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH(B201,'Division Lvl'!$A$2:$A$372,0))","v":"Network Connection"}]
[]
[null,"SW","Network Switching",{"$f":"'Division Lvl'!E373","v":3277639.0026074401},{"$f":"'Division Lvl'!F373","v":6283900.8864677213},{"$f":"'Division Lvl'!G373","v":6382175.5445077857},{"$f":"'Division Lvl'!H373","v":6686467.7531523397},{"$f":"'Division Lvl'!I373","v":6495126.3572923364},{"$f":"'Division Lvl'!J373","v":6714861.539615334},{"$f":"'Division Lvl'!K373","v":7423719.2766590593},{"$f":"'Division Lvl'!L373","v":7683873.5145178437},{"$f":"'Division Lvl'!M373","v":7944102.7058396917},{"$f":"'Division Lvl'!N373","v":8085985.7683156813},{"$f":"'Division Lvl'!P373","v":3277639.0026074401},{"$f":"'Division Lvl'!Q373","v":6440998.4086294137},{"$f":"'Division Lvl'!R373","v":6705273.1814484922},{"$f":"'Division Lvl'!S373","v":7200594.4377345685},{"$f":"'Division Lvl'!T373","v":7169404.1994174784},{"$f":"'Division Lvl'!U373","v":7597249.494344173},{"$f":"'Division Lvl'!V373","v":8609238.3838016689},{"$f":"'Division Lvl'!W373","v":9133710.9796958584},{"$f":"'Division Lvl'!X373","v":9679117.7549114563},{"$f":"'Division Lvl'!Y373","v":10098288.201573275},{"$f":"SUM(D203:M203)","v":66977852.348975234},{"$f":"SUM(N203:W203)","v":75911514.044163823}]
[null,"OH","Capitalised Overheads",{"$f":"'Division Lvl'!E374","v":73255146},{"$f":"'Division Lvl'!F374","v":73106139.081208169},{"$f":"'Division Lvl'!G374","v":73273110.103678629},{"$f":"'Division Lvl'!H374","v":73775204.556416273},{"$f":"'Division Lvl'!I374","v":73462071.757048041},{"$f":"'Division Lvl'!J374","v":73820942.420613334},{"$f":"'Division Lvl'!K374","v":76860996.09989132},{"$f":"'Division Lvl'!L374","v":77233408.487903684},{"$f":"'Division Lvl'!M374","v":77593252.762439132},{"$f":"'Division Lvl'!N374","v":77784338.942599252},{"$f":"'Division Lvl'!P374","v":73255146},{"$f":"'Division Lvl'!Q374","v":74933792.558238372},{"$f":"'Division Lvl'!R374","v":76982561.302677348},{"$f":"'Division Lvl'!S374","v":79447826.144261956},{"$f":"'Division Lvl'!T374","v":81088381.777448356},{"$f":"'Division Lvl'!U374","v":83521620.538007841},{"$f":"'Division Lvl'!V374","v":89135191.294330582},{"$f":"'Division Lvl'!W374","v":91806252.376808688},{"$f":"'Division Lvl'!X374","v":94539843.99297525},{"$f":"'Division Lvl'!Y374","v":97141980.547270328},{"$f":"SUM(D204:M204)","v":750164610.21179783},841852596.53201866]
[]
[null,null,"Total",{"$f":"SUM(D2:D201)+SUM(D203:D204)","v":354801361.25233936},409962817.40670025,415397929.26542103,432212003.25066054,421641766.11434036,433779826.96022868,474819121.4009406,489137440.0024215,503447208.46827883,511244120.71091497,{"$f":"SUM(N2:N201)+SUM(N203:N204)","v":354801361.25233936},420211887.8418678,436427449.43448293,465445054.31310582,465413616.66290015,490782058.80907679,550644609.93029809,581430706.51661825,613401537.54103053,638473850.95931554,{"$f":"SUM(D206:M206)","v":4446443594.8322458},5017032133.261035]
[]
[null,null,"Check",{"$f":"IF(ROUND(D206-'Division Lvl'!E377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(E206-'Division Lvl'!F377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(F206-'Division Lvl'!G377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(G206-'Division Lvl'!H377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(H206-'Division Lvl'!I377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(I206-'Division Lvl'!J377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(J206-'Division Lvl'!K377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(K206-'Division Lvl'!L377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(L206-'Division Lvl'!M377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(M206-'Division Lvl'!N377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(N206-'Division Lvl'!P377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(O206-'Division Lvl'!Q377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(P206-'Division Lvl'!R377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(Q206-'Division Lvl'!S377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(R206-'Division Lvl'!T377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(S206-'Division Lvl'!U377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(T206-'Division Lvl'!V377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(U206-'Division Lvl'!W377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(V206-'Division Lvl'!X377,0)=0,\"OK\",\"ERR\")","v":"OK"},{"$f":"IF(ROUND(W206-'Division Lvl'!Y377,0)=0,\"OK\",\"ERR\")","v":"OK"}]

{"sheet":"Division Lvl","index":2,"n_rows":388,"n_cols":36,"rows_kept":388,"cut":false,"hidden":false,"merged":[]}
["ID","Description","Division","FY18 (R)","FY19 (R)","FY20 (R)","FY21 (R)","FY22 (R)","FY23 (R)","FY24 (R)","FY25 (R)","FY26 (R)","FY27 (R)","FY28 (R)","FY18 (N)","FY19 (N)","FY20 (N)","FY21 (N)","FY22 (N)","FY23 (N)","FY24 (N)","FY25 (N)","FY26 (N)","FY27 (N)","FY28 (N)","SAMP Tot (R)","SAMP Tot (N)","Rank","Wgt Rank","Code","Plantname","Driver","RIN Category","Modelled","Classification","RAB Category"]
["AG","Automation - operational/capacity risk ","Program - Short Term Need",{"$f":"O2/Config!D$44","v":0},300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,0,{"$f":"E2*Config!E$44","v":300000},{"$f":"F2*Config!F$44","v":307500},{"$f":"G2*Config!G$44","v":315187.5},{"$f":"H2*Config!H$44","v":323067.18749999994},{"$f":"I2*Config!I$44","v":331143.86718749994},{"$f":"J2*Config!J$44","v":339422.46386718738},{"$f":"K2*Config!K$44","v":347908.02546386706},{"$f":"L2*Config!L$44","v":356605.72610046371},{"$f":"M2*Config!M$44","v":365520.86925297527},{"$f":"N2*Config!N$44","v":374658.89098429959},{"$f":"SUM(E2:N2)","v":3000000},{"$f":"SUM(P2:Y2)","v":3361014.5303562931},{"$f":"IF(OR(SUM(P2:Y2)<>0,A2=\"EH\"),INDEX(CASH!$B:$B,MATCH(A2,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB2*VLOOKUP(C2,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A2,Config!$A$20:$A$39,1,FALSE)),LEFT(A2,2),\"PRL\")","v":"AG"},{"$f":"A2&IF(LEFT(C2)=\"P\",LOWER(MID(C2,11,1)),\"\")","v":"AGs"},"Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A2,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A2,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A2,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A2,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["AR","Asset relocation","Program - Short Term Need",{"$f":"O3/Config!D$44","v":1701659.0360851642},1674562.9105396892,1817759,1809464,1815980,1824516,1838449,1846369,1854271,1862211,1878172,1660155.1571562579,{"$f":"E3*Config!E$44","v":1674562.9105396892},{"$f":"F3*Config!F$44","v":1863202.9749999999},{"$f":"G3*Config!G$44","v":1901068.1149999998},{"$f":"H3*Config!H$44","v":1955611.8371874997},{"$f":"I3*Config!I$44","v":2013924.2799515622},{"$f":"J3*Config!J$44","v":2080036.297580556},{"$f":"K3*Config!K$44","v":2141221.9768923158},{"$f":"L3*Config!L$44","v":2204145.5211401097},{"$f":"M3*Config!M$44","v":2268923.2781748408},{"$f":"N3*Config!N$44","v":2345579.4619925465},18221753.91053969,20448276.653459117,{"$f":"IF(OR(SUM(P3:Y3)<>0,A3=\"EH\"),INDEX(CASH!$B:$B,MATCH(A3,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB3*VLOOKUP(C3,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A3,Config!$A$20:$A$39,1,FALSE)),LEFT(A3,2),\"PRL\")","v":"AR"},"ARs","Network Connection","Customer Connection","N",{"$f":"IF(ISERROR(VLOOKUP($A3,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A3,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A3,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A3,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["AU002","Transmission substation SCADA upgrade","Program - Short Term Need",{"$f":"O4/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E4*Config!E$44","v":0},{"$f":"F4*Config!F$44","v":0},{"$f":"G4*Config!G$44","v":0},{"$f":"H4*Config!H$44","v":0},{"$f":"I4*Config!I$44","v":0},{"$f":"J4*Config!J$44","v":0},{"$f":"K4*Config!K$44","v":0},{"$f":"L4*Config!L$44","v":0},{"$f":"M4*Config!M$44","v":0},{"$f":"N4*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P4:Y4)<>0,A4=\"EH\"),INDEX(CASH!$B:$B,MATCH(A4,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A4,Config!$A$20:$A$39,1,FALSE)),LEFT(A4,2),\"PRL\")","v":"AU"},"AU002s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A4,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A4,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A4,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A4,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["AU004","Substation SCADA RTU replacement","Program - Short Term Need",{"$f":"O5/Config!D$44","v":2103643.375},1044144,1840000,1840000,1840000,1840000,1840000,1840000,1840000,1840000,1840000,2052335,{"$f":"E5*Config!E$44","v":1044144},{"$f":"F5*Config!F$44","v":1885999.9999999998},{"$f":"G5*Config!G$44","v":1933149.9999999998},{"$f":"H5*Config!H$44","v":1981478.7499999998},{"$f":"I5*Config!I$44","v":2031015.7187499995},{"$f":"J5*Config!J$44","v":2081791.1117187494},{"$f":"K5*Config!K$44","v":2133835.8895117179},{"$f":"L5*Config!L$44","v":2187181.7867495106},{"$f":"M5*Config!M$44","v":2241861.3314182484},{"$f":"N5*Config!N$44","v":2297907.8647037041},17604144,19818366.452851929,{"$f":"IF(OR(SUM(P5:Y5)<>0,A5=\"EH\"),INDEX(CASH!$B:$B,MATCH(A5,CASH!$A:$A,0)),\"\")","v":220},{"$f":"AB5*VLOOKUP(C5,Config!$A$11:$C$17,3,FALSE)","v":3300},{"$f":"IF(ISERROR(VLOOKUP(A5,Config!$A$20:$A$39,1,FALSE)),LEFT(A5,2),\"PRL\")","v":"AU"},"AU004s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A5,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A5,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A5,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A5,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["AU008","Western Sydney Ramtel SCADA upgrades","Program - Short Term Need",{"$f":"O6/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E6*Config!E$44","v":0},{"$f":"F6*Config!F$44","v":0},{"$f":"G6*Config!G$44","v":0},{"$f":"H6*Config!H$44","v":0},{"$f":"I6*Config!I$44","v":0},{"$f":"J6*Config!J$44","v":0},{"$f":"K6*Config!K$44","v":0},{"$f":"L6*Config!L$44","v":0},{"$f":"M6*Config!M$44","v":0},{"$f":"N6*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P6:Y6)<>0,A6=\"EH\"),INDEX(CASH!$B:$B,MATCH(A6,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A6,Config!$A$20:$A$39,1,FALSE)),LEFT(A6,2),\"PRL\")","v":"AU"},"AU008s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A6,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A6,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A6,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A6,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["AU013","SCADA master station development software","Program - Short Term Need",{"$f":"O7/Config!D$44","v":1041775.15},1000000,2000000,2000000,1000000,1000000,2000000,2000000,2000000,2000000,2000000,1016366.0000000001,{"$f":"E7*Config!E$44","v":1000000},{"$f":"F7*Config!F$44","v":2049999.9999999998},{"$f":"G7*Config!G$44","v":2101250},{"$f":"H7*Config!H$44","v":1076890.6249999998},{"$f":"I7*Config!I$44","v":1103812.8906249998},{"$f":"J7*Config!J$44","v":2262816.4257812495},{"$f":"K7*Config!K$44","v":2319386.8364257803},{"$f":"L7*Config!L$44","v":2377371.5073364247},{"$f":"M7*Config!M$44","v":2436805.7950198348},{"$f":"N7*Config!N$44","v":2497725.9398953305},17000000,19226060.020083621,{"$f":"IF(OR(SUM(P7:Y7)<>0,A7=\"EH\"),INDEX(CASH!$B:$B,MATCH(A7,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB7*VLOOKUP(C7,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A7,Config!$A$20:$A$39,1,FALSE)),LEFT(A7,2),\"PRL\")","v":"AU"},"AU013s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A7,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A7,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A7,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A7,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["AU014","SCADA substation refurbishments","Program - Short Term Need",{"$f":"O8/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E8*Config!E$44","v":0},{"$f":"F8*Config!F$44","v":0},{"$f":"G8*Config!G$44","v":0},{"$f":"H8*Config!H$44","v":0},{"$f":"I8*Config!I$44","v":0},{"$f":"J8*Config!J$44","v":0},{"$f":"K8*Config!K$44","v":0},{"$f":"L8*Config!L$44","v":0},{"$f":"M8*Config!M$44","v":0},{"$f":"N8*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P8:Y8)<>0,A8=\"EH\"),INDEX(CASH!$B:$B,MATCH(A8,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A8,Config!$A$20:$A$39,1,FALSE)),LEFT(A8,2),\"PRL\")","v":"AU"},"AU014s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A8,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A8,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A8,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A8,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["AU016","PM121 (MD1000) MD3 to DNP3 conversion","Program - Short Term Need",{"$f":"O9/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E9*Config!E$44","v":0},{"$f":"F9*Config!F$44","v":0},{"$f":"G9*Config!G$44","v":0},{"$f":"H9*Config!H$44","v":0},{"$f":"I9*Config!I$44","v":0},{"$f":"J9*Config!J$44","v":0},{"$f":"K9*Config!K$44","v":0},{"$f":"L9*Config!L$44","v":0},{"$f":"M9*Config!M$44","v":0},{"$f":"N9*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P9:Y9)<>0,A9=\"EH\"),INDEX(CASH!$B:$B,MATCH(A9,CASH!$A:$A,0)),\"\")","v":""},2250,{"$f":"IF(ISERROR(VLOOKUP(A9,Config!$A$20:$A$39,1,FALSE)),LEFT(A9,2),\"PRL\")","v":"AU"},"AU016s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A9,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A9,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A9,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A9,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["AU017","AFIC availability and SCADA control","Program - Short Term Need",{"$f":"O10/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E10*Config!E$44","v":0},{"$f":"F10*Config!F$44","v":0},{"$f":"G10*Config!G$44","v":0},{"$f":"H10*Config!H$44","v":0},{"$f":"I10*Config!I$44","v":0},{"$f":"J10*Config!J$44","v":0},{"$f":"K10*Config!K$44","v":0},{"$f":"L10*Config!L$44","v":0},{"$f":"M10*Config!M$44","v":0},{"$f":"N10*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P10:Y10)<>0,A10=\"EH\"),INDEX(CASH!$B:$B,MATCH(A10,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A10,Config!$A$20:$A$39,1,FALSE)),LEFT(A10,2),\"PRL\")","v":"AU"},"AU017s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A10,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A10,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A10,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A10,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["CC002","Communications development SCADA","Program - Short Term Need",{"$f":"O11/Config!D$44","v":1136654.2749999999},750000,500000,500000,500000,500000,500000,500000,500000,500000,500000,1108931,{"$f":"E11*Config!E$44","v":750000},{"$f":"F11*Config!F$44","v":512499.99999999994},{"$f":"G11*Config!G$44","v":525312.5},{"$f":"H11*Config!H$44","v":538445.31249999988},{"$f":"I11*Config!I$44","v":551906.44531249988},{"$f":"J11*Config!J$44","v":565704.10644531238},{"$f":"K11*Config!K$44","v":579846.70910644508},{"$f":"L11*Config!L$44","v":594342.87683410617},{"$f":"M11*Config!M$44","v":609201.44875495869},{"$f":"N11*Config!N$44","v":624431.48497383262},5250000,5851690.8839271553,{"$f":"IF(OR(SUM(P11:Y11)<>0,A11=\"EH\"),INDEX(CASH!$B:$B,MATCH(A11,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB11*VLOOKUP(C11,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A11,Config!$A$20:$A$39,1,FALSE)),LEFT(A11,2),\"PRL\")","v":"CC"},"CC002s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A11,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A11,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A11,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A11,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Communications"}]
["CC007","SCADA radio repeaters","Program - Short Term Need",{"$f":"O12/Config!D$44","v":739231.02499999967},870000,696000,696000,696000,696000,696000,696000,696000,696000,696000,721200.99999999977,{"$f":"E12*Config!E$44","v":870000},{"$f":"F12*Config!F$44","v":713399.99999999988},{"$f":"G12*Config!G$44","v":731235},{"$f":"H12*Config!H$44","v":749515.87499999988},{"$f":"I12*Config!I$44","v":768253.77187499986},{"$f":"J12*Config!J$44","v":787460.1161718748},{"$f":"K12*Config!K$44","v":807146.61907617154},{"$f":"L12*Config!L$44","v":827325.28455307579},{"$f":"M12*Config!M$44","v":848008.4166669026},{"$f":"N12*Config!N$44","v":869208.627083575},7134000,7971553.7104266006,{"$f":"IF(OR(SUM(P12:Y12)<>0,A12=\"EH\"),INDEX(CASH!$B:$B,MATCH(A12,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB12*VLOOKUP(C12,Config!$A$11:$C$17,3,FALSE)","v":4050},{"$f":"IF(ISERROR(VLOOKUP(A12,Config!$A$20:$A$39,1,FALSE)),LEFT(A12,2),\"PRL\")","v":"CC"},"CC007s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A12,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A12,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A12,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A12,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Communications"}]
["CC020","Microwave refurbishment and extension","Program - Short Term Need",{"$f":"O13/Config!D$44","v":870564.27500000002},550000,450000,450000,450000,450000,450000,650000,650000,650000,650000,849331.00000000012,{"$f":"E13*Config!E$44","v":550000},{"$f":"F13*Config!F$44","v":461249.99999999994},{"$f":"G13*Config!G$44","v":472781.24999999994},{"$f":"H13*Config!H$44","v":484600.78124999994},{"$f":"I13*Config!I$44","v":496715.80078124988},{"$f":"J13*Config!J$44","v":509133.69580078108},{"$f":"K13*Config!K$44","v":753800.72183837858},{"$f":"L13*Config!L$44","v":772645.73988433799},{"$f":"M13*Config!M$44","v":791961.88338144636},{"$f":"N13*Config!N$44","v":811760.93046598241},5400000,6104650.8034021771,{"$f":"IF(OR(SUM(P13:Y13)<>0,A13=\"EH\"),INDEX(CASH!$B:$B,MATCH(A13,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB13*VLOOKUP(C13,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A13,Config!$A$20:$A$39,1,FALSE)),LEFT(A13,2),\"PRL\")","v":"CC"},"CC020s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A13,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A13,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A13,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A13,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Communications"}]
["DS002","Pole substation refurbishment","Program - Short Term Need",{"$f":"O14/Config!D$44","v":307500},735000,735000,735000,735000,787500,840000,892500,945000,945000,945000,300000,{"$f":"E14*Config!E$44","v":735000},{"$f":"F14*Config!F$44","v":753374.99999999988},{"$f":"G14*Config!G$44","v":772209.37499999988},{"$f":"H14*Config!H$44","v":791514.60937499988},{"$f":"I14*Config!I$44","v":869252.65136718727},{"$f":"J14*Config!J$44","v":950382.89882812474},{"$f":"K14*Config!K$44","v":1035026.3757550045},{"$f":"L14*Config!L$44","v":1123308.0372164606},{"$f":"M14*Config!M$44","v":1151390.738146872},{"$f":"N14*Config!N$44","v":1180175.5066005436},8295000,9361635.1922891922,{"$f":"IF(OR(SUM(P14:Y14)<>0,A14=\"EH\"),INDEX(CASH!$B:$B,MATCH(A14,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB14*VLOOKUP(C14,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A14,Config!$A$20:$A$39,1,FALSE)),LEFT(A14,2),\"PRL\")","v":"DS"},"DS002s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A14,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A14,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A14,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A14,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["DS003","Distribution substation refurbishment","Program - Short Term Need",{"$f":"O15/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E15*Config!E$44","v":0},{"$f":"F15*Config!F$44","v":0},{"$f":"G15*Config!G$44","v":0},{"$f":"H15*Config!H$44","v":0},{"$f":"I15*Config!I$44","v":0},{"$f":"J15*Config!J$44","v":0},{"$f":"K15*Config!K$44","v":0},{"$f":"L15*Config!L$44","v":0},{"$f":"M15*Config!M$44","v":0},{"$f":"N15*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P15:Y15)<>0,A15=\"EH\"),INDEX(CASH!$B:$B,MATCH(A15,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A15,Config!$A$20:$A$39,1,FALSE)),LEFT(A15,2),\"PRL\")","v":"DS"},"DS003s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A15,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A15,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A15,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A15,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS004","Distribution mains refurbishment","Program - Short Term Need",{"$f":"O16/Config!D$44","v":24466.073499999999},0,0,0,0,0,0,0,0,0,0,23869.34,{"$f":"E16*Config!E$44","v":0},{"$f":"F16*Config!F$44","v":0},{"$f":"G16*Config!G$44","v":0},{"$f":"H16*Config!H$44","v":0},{"$f":"I16*Config!I$44","v":0},{"$f":"J16*Config!J$44","v":0},{"$f":"K16*Config!K$44","v":0},{"$f":"L16*Config!L$44","v":0},{"$f":"M16*Config!M$44","v":0},{"$f":"N16*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P16:Y16)<>0,A16=\"EH\"),INDEX(CASH!$B:$B,MATCH(A16,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A16,Config!$A$20:$A$39,1,FALSE)),LEFT(A16,2),\"PRL\")","v":"DS"},"DS004s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A16,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A16,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A16,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A16,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS005","Distribution pole replacement","Program - Short Term Need",{"$f":"O17/Config!D$44","v":15477499.999999998},10800000,11330000,12100000,12870000,13640000,14410000,15180000,16720000,17490000,17490000,15100000,{"$f":"E17*Config!E$44","v":10800000},{"$f":"F17*Config!F$44","v":11613249.999999998},{"$f":"G17*Config!G$44","v":12712562.499999998},{"$f":"H17*Config!H$44","v":13859582.343749998},{"$f":"I17*Config!I$44","v":15056007.828124996},{"$f":"J17*Config!J$44","v":16303592.347753901},{"$f":"K17*Config!K$44","v":17604146.088471673},{"$f":"L17*Config!L$44","v":19874825.801332511},{"$f":"M17*Config!M$44","v":21309866.677448455},{"$f":"N17*Config!N$44","v":21842613.344384663},142030000,160976446.93126619,{"$f":"IF(OR(SUM(P17:Y17)<>0,A17=\"EH\"),INDEX(CASH!$B:$B,MATCH(A17,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB17*VLOOKUP(C17,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A17,Config!$A$20:$A$39,1,FALSE)),LEFT(A17,2),\"PRL\")","v":"DS"},"DS005s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A17,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A17,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A17,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A17,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS006","LV CONSAC cable replacement","Program - Short Term Need",{"$f":"O18/Config!D$44","v":4346178.6706545996},{"$f":"3000000+3000000","v":6000000},6950000,8700000,9750000,10550000,10550000,10550000,10550000,10550000,10550000,{"$f":"5575000-1368196.3293454/1.025","v":4240174.3128337562},{"$f":"E18*Config!E$44","v":6000000},{"$f":"F18*Config!F$44","v":7123749.9999999991},{"$f":"G18*Config!G$44","v":9140437.5},{"$f":"H18*Config!H$44","v":10499683.593749998},{"$f":"I18*Config!I$44","v":11645225.996093748},{"$f":"J18*Config!J$44","v":11936356.64599609},{"$f":"K18*Config!K$44","v":12234765.562145991},{"$f":"L18*Config!L$44","v":12540634.70119964},{"$f":"M18*Config!M$44","v":12854150.56872963},{"$f":"N18*Config!N$44","v":13175504.332947869},94700000,107150508.90086296,{"$f":"IF(OR(SUM(P18:Y18)<>0,A18=\"EH\"),INDEX(CASH!$B:$B,MATCH(A18,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB18*VLOOKUP(C18,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A18,Config!$A$20:$A$39,1,FALSE)),LEFT(A18,2),\"PRL\")","v":"DS"},"DS006s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A18,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A18,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A18,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A18,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS007","Service wire replacement program","Program - Short Term Need",{"$f":"O19/Config!D$44","v":15375000},9167401,9200000,9300000,9300000,9450000,9800000,10300000,11300000,12300000,12900000,15000000.000000002,{"$f":"E19*Config!E$44","v":9167401},{"$f":"F19*Config!F$44","v":9430000},{"$f":"G19*Config!G$44","v":9770812.5},{"$f":"H19*Config!H$44","v":10015082.812499998},{"$f":"I19*Config!I$44","v":10431031.816406248},{"$f":"J19*Config!J$44","v":11087800.486328121},{"$f":"K19*Config!K$44","v":11944842.207592769},{"$f":"L19*Config!L$44","v":13432149.016450798},{"$f":"M19*Config!M$44","v":14986355.639371986},{"$f":"N19*Config!N$44","v":16110332.312324882},103017401,116375807.79097481,{"$f":"IF(OR(SUM(P19:Y19)<>0,A19=\"EH\"),INDEX(CASH!$B:$B,MATCH(A19,CASH!$A:$A,0)),\"\")","v":300},{"$f":"AB19*VLOOKUP(C19,Config!$A$11:$C$17,3,FALSE)","v":4500},{"$f":"IF(ISERROR(VLOOKUP(A19,Config!$A$20:$A$39,1,FALSE)),LEFT(A19,2),\"PRL\")","v":"DS"},"DS007s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A19,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A19,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A19,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A19,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["DS008","Traffic black spot remediation","Program - Short Term Need",{"$f":"O20/Config!D$44","v":2275499.9999999995},1700000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,2219999.9999999995,{"$f":"E20*Config!E$44","v":1700000},{"$f":"F20*Config!F$44","v":1024999.9999999999},{"$f":"G20*Config!G$44","v":1050625},{"$f":"H20*Config!H$44","v":1076890.6249999998},{"$f":"I20*Config!I$44","v":1103812.8906249998},{"$f":"J20*Config!J$44","v":1131408.2128906248},{"$f":"K20*Config!K$44","v":1159693.4182128902},{"$f":"L20*Config!L$44","v":1188685.7536682123},{"$f":"M20*Config!M$44","v":1218402.8975099174},{"$f":"N20*Config!N$44","v":1248862.9699476652},10700000,11903381.767854311,{"$f":"IF(OR(SUM(P20:Y20)<>0,A20=\"EH\"),INDEX(CASH!$B:$B,MATCH(A20,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB20*VLOOKUP(C20,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A20,Config!$A$20:$A$39,1,FALSE)),LEFT(A20,2),\"PRL\")","v":"DS"},"DS008s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A20,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A20,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A20,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A20,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS009","Reliability focused distribution mains renewal","Program - Short Term Need",{"$f":"O21/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E21*Config!E$44","v":0},{"$f":"F21*Config!F$44","v":0},{"$f":"G21*Config!G$44","v":0},{"$f":"H21*Config!H$44","v":0},{"$f":"I21*Config!I$44","v":0},{"$f":"J21*Config!J$44","v":0},{"$f":"K21*Config!K$44","v":0},{"$f":"L21*Config!L$44","v":0},{"$f":"M21*Config!M$44","v":0},{"$f":"N21*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P21:Y21)<>0,A21=\"EH\"),INDEX(CASH!$B:$B,MATCH(A21,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A21,Config!$A$20:$A$39,1,FALSE)),LEFT(A21,2),\"PRL\")","v":"DS"},"DS009s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A21,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A21,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A21,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A21,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS011","HV distribution steel mains replacement","Program - Short Term Need",{"$f":"O22/Config!D$44","v":4642120.4499999993},{"$f":"2800000+2000000","v":4800000},4800000,4800000,4800000,5600000,5600000,6400000,6400000,6400000,6400000,4528898,{"$f":"E22*Config!E$44","v":4800000},{"$f":"F22*Config!F$44","v":4920000},{"$f":"G22*Config!G$44","v":5043000},{"$f":"H22*Config!H$44","v":5169074.9999999991},{"$f":"I22*Config!I$44","v":6181352.1874999991},{"$f":"J22*Config!J$44","v":6335885.9921874981},{"$f":"K22*Config!K$44","v":7422037.8765624976},{"$f":"L22*Config!L$44","v":7607588.8234765586},{"$f":"M22*Config!M$44","v":7797778.5440634722},{"$f":"N22*Config!N$44","v":7992723.0076650577},56000000,63269441.431455091,{"$f":"IF(OR(SUM(P22:Y22)<>0,A22=\"EH\"),INDEX(CASH!$B:$B,MATCH(A22,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB22*VLOOKUP(C22,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A22,Config!$A$20:$A$39,1,FALSE)),LEFT(A22,2),\"PRL\")","v":"DS"},"DS011s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A22,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A22,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A22,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A22,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS012","HV porcelain expulsion drop-out fuse replacement program","Program - Short Term Need",{"$f":"O23/Config!D$44","v":717499.99999999988},0,0,0,0,0,0,0,0,0,0,700000,{"$f":"E23*Config!E$44","v":0},{"$f":"F23*Config!F$44","v":0},{"$f":"G23*Config!G$44","v":0},{"$f":"H23*Config!H$44","v":0},{"$f":"I23*Config!I$44","v":0},{"$f":"J23*Config!J$44","v":0},{"$f":"K23*Config!K$44","v":0},{"$f":"L23*Config!L$44","v":0},{"$f":"M23*Config!M$44","v":0},{"$f":"N23*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P23:Y23)<>0,A23=\"EH\"),INDEX(CASH!$B:$B,MATCH(A23,CASH!$A:$A,0)),\"\")","v":""},4800,{"$f":"IF(ISERROR(VLOOKUP(A23,Config!$A$20:$A$39,1,FALSE)),LEFT(A23,2),\"PRL\")","v":"DS"},"DS012s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A23,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A23,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A23,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A23,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS014","LV cable network renewal","Program - Short Term Need",{"$f":"O24/Config!D$44","v":8193.1119999999992},0,650000,1950000,2340000,2340000,1300000,1300000,1300000,1300000,1300000,7993.2800000000007,{"$f":"E24*Config!E$44","v":0},{"$f":"F24*Config!F$44","v":666250},{"$f":"G24*Config!G$44","v":2048718.7499999998},{"$f":"H24*Config!H$44","v":2519924.0624999995},{"$f":"I24*Config!I$44","v":2582922.1640624995},{"$f":"J24*Config!J$44","v":1470830.676757812},{"$f":"K24*Config!K$44","v":1507601.4436767572},{"$f":"L24*Config!L$44","v":1545291.479768676},{"$f":"M24*Config!M$44","v":1583923.7667628927},{"$f":"N24*Config!N$44","v":1623521.8609319648},13780000,15548984.204460604,{"$f":"IF(OR(SUM(P24:Y24)<>0,A24=\"EH\"),INDEX(CASH!$B:$B,MATCH(A24,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB24*VLOOKUP(C24,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A24,Config!$A$20:$A$39,1,FALSE)),LEFT(A24,2),\"PRL\")","v":"DS"},"DS014s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A24,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A24,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A24,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A24,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["DS301","Ground substation refurbishment program","Program - Short Term Need",{"$f":"O25/Config!D$44","v":1275994.825},510000,510000,510000,850000,850000,1020000,1275000,1275000,1275000,1275000,1244873,{"$f":"E25*Config!E$44","v":510000},{"$f":"F25*Config!F$44","v":522749.99999999994},{"$f":"G25*Config!G$44","v":535818.75},{"$f":"H25*Config!H$44","v":915357.03124999988},{"$f":"I25*Config!I$44","v":938240.95703124977},{"$f":"J25*Config!J$44","v":1154036.3771484371},{"$f":"K25*Config!K$44","v":1478609.108221435},{"$f":"L25*Config!L$44","v":1515574.3359269707},{"$f":"M25*Config!M$44","v":1553463.6943251449},{"$f":"N25*Config!N$44","v":1592300.286683273},9350000,10716150.540586511,{"$f":"IF(OR(SUM(P25:Y25)<>0,A25=\"EH\"),INDEX(CASH!$B:$B,MATCH(A25,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB25*VLOOKUP(C25,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A25,Config!$A$20:$A$39,1,FALSE)),LEFT(A25,2),\"PRL\")","v":"DS"},"DS301s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A25,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A25,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A25,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A25,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS302","Distribution transformer replacement program","Program - Short Term Need",{"$f":"O26/Config!D$44","v":1024999.9999999997},1170000,1170000,1170000,1170000,1462500,1462500,1755000,1755000,1755000,1755000,999999.99999999977,{"$f":"E26*Config!E$44","v":1170000},{"$f":"F26*Config!F$44","v":1199250},{"$f":"G26*Config!G$44","v":1229231.25},{"$f":"H26*Config!H$44","v":1259962.0312499998},{"$f":"I26*Config!I$44","v":1614326.3525390623},{"$f":"J26*Config!J$44","v":1654684.5113525386},{"$f":"K26*Config!K$44","v":2035261.9489636223},{"$f":"L26*Config!L$44","v":2086143.4976877125},{"$f":"M26*Config!M$44","v":2138297.085129905},{"$f":"N26*Config!N$44","v":2191754.5122581525},14625000,16578911.189180993,{"$f":"IF(OR(SUM(P26:Y26)<>0,A26=\"EH\"),INDEX(CASH!$B:$B,MATCH(A26,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB26*VLOOKUP(C26,Config!$A$11:$C$17,3,FALSE)","v":4050},{"$f":"IF(ISERROR(VLOOKUP(A26,Config!$A$20:$A$39,1,FALSE)),LEFT(A26,2),\"PRL\")","v":"DS"},"DS302s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A26,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A26,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A26,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A26,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS305","Compact LV switchgear replacement","Program - Short Term Need",{"$f":"O27/Config!D$44","v":81999.999999999985},508400,500000,500000,500000,500000,500000,500000,500000,500000,500000,80000,{"$f":"E27*Config!E$44","v":508400},{"$f":"F27*Config!F$44","v":512499.99999999994},{"$f":"G27*Config!G$44","v":525312.5},{"$f":"H27*Config!H$44","v":538445.31249999988},{"$f":"I27*Config!I$44","v":551906.44531249988},{"$f":"J27*Config!J$44","v":565704.10644531238},{"$f":"K27*Config!K$44","v":579846.70910644508},{"$f":"L27*Config!L$44","v":594342.87683410617},{"$f":"M27*Config!M$44","v":609201.44875495869},{"$f":"N27*Config!N$44","v":624431.48497383262},5008400,5610090.8839271553,{"$f":"IF(OR(SUM(P27:Y27)<>0,A27=\"EH\"),INDEX(CASH!$B:$B,MATCH(A27,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB27*VLOOKUP(C27,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A27,Config!$A$20:$A$39,1,FALSE)),LEFT(A27,2),\"PRL\")","v":"DS"},"DS305s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A27,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A27,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A27,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A27,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS307","Holec MD4 epoxy switchgear replacement","Program - Short Term Need",{"$f":"O28/Config!D$44","v":3999549.9999999991},{"$f":"350000+3685224.6687746","v":4035224.6687746001},5950000,6300000,7875000,7875000,7875000,7875000,7875000,7875000,7875000,3901999.9999999995,{"$f":"E28*Config!E$44","v":4035224.6687746001},{"$f":"F28*Config!F$44","v":6098749.9999999991},{"$f":"G28*Config!G$44","v":6618937.4999999991},{"$f":"H28*Config!H$44","v":8480513.6718749981},{"$f":"I28*Config!I$44","v":8692526.5136718731},{"$f":"J28*Config!J$44","v":8909839.67651367},{"$f":"K28*Config!K$44","v":9132585.6684265099},{"$f":"L28*Config!L$44","v":9360900.3101371713},{"$f":"M28*Config!M$44","v":9594922.8178905994},{"$f":"N28*Config!N$44","v":9834795.8883378636},71410224.668774605,80758996.715627283,{"$f":"IF(OR(SUM(P28:Y28)<>0,A28=\"EH\"),INDEX(CASH!$B:$B,MATCH(A28,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB28*VLOOKUP(C28,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A28,Config!$A$20:$A$39,1,FALSE)),LEFT(A28,2),\"PRL\")","v":"DS"},"DS307s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A28,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A28,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A28,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A28,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS308","HV RGB12 switchgear replacement","Program - Short Term Need",{"$f":"O29/Config!D$44","v":519674.99999999994},598000,0,0,0,0,0,0,0,0,0,507000,{"$f":"E29*Config!E$44","v":598000},{"$f":"F29*Config!F$44","v":0},{"$f":"G29*Config!G$44","v":0},{"$f":"H29*Config!H$44","v":0},{"$f":"I29*Config!I$44","v":0},{"$f":"J29*Config!J$44","v":0},{"$f":"K29*Config!K$44","v":0},{"$f":"L29*Config!L$44","v":0},{"$f":"M29*Config!M$44","v":0},{"$f":"N29*Config!N$44","v":0},598000,598000,{"$f":"IF(OR(SUM(P29:Y29)<>0,A29=\"EH\"),INDEX(CASH!$B:$B,MATCH(A29,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB29*VLOOKUP(C29,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A29,Config!$A$20:$A$39,1,FALSE)),LEFT(A29,2),\"PRL\")","v":"DS"},"DS308s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A29,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A29,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A29,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A29,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS312","Miscellaneous substation renewal expenditure","Program - Short Term Need",{"$f":"O30/Config!D$44","v":630375},750000,3500000,3500000,3500000,3500000,3500000,4000000,4000000,4000000,4000000,615000,{"$f":"E30*Config!E$44","v":750000},{"$f":"F30*Config!F$44","v":3587499.9999999995},{"$f":"G30*Config!G$44","v":3677187.4999999995},{"$f":"H30*Config!H$44","v":3769117.1874999995},{"$f":"I30*Config!I$44","v":3863345.1171874991},{"$f":"J30*Config!J$44","v":3959928.7451171861},{"$f":"K30*Config!K$44","v":4638773.6728515606},{"$f":"L30*Config!L$44","v":4754743.0146728493},{"$f":"M30*Config!M$44","v":4873611.5900396695},{"$f":"N30*Config!N$44","v":4995451.8797906609},34250000,38869658.70715943,{"$f":"IF(OR(SUM(P30:Y30)<>0,A30=\"EH\"),INDEX(CASH!$B:$B,MATCH(A30,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB30*VLOOKUP(C30,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A30,Config!$A$20:$A$39,1,FALSE)),LEFT(A30,2),\"PRL\")","v":"DS"},"DS312s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A30,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A30,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A30,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A30,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS313","Padmount substation fire risk mitigation","Program - Short Term Need",{"$f":"O31/Config!D$44","v":2402.6307499999994},0,0,0,0,0,0,0,0,0,0,2344.0299999999997,{"$f":"E31*Config!E$44","v":0},{"$f":"F31*Config!F$44","v":0},{"$f":"G31*Config!G$44","v":0},{"$f":"H31*Config!H$44","v":0},{"$f":"I31*Config!I$44","v":0},{"$f":"J31*Config!J$44","v":0},{"$f":"K31*Config!K$44","v":0},{"$f":"L31*Config!L$44","v":0},{"$f":"M31*Config!M$44","v":0},{"$f":"N31*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P31:Y31)<>0,A31=\"EH\"),INDEX(CASH!$B:$B,MATCH(A31,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A31,Config!$A$20:$A$39,1,FALSE)),LEFT(A31,2),\"PRL\")","v":"DS"},"DS313s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A31,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A31,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A31,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A31,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS315","Low voltage switchgear replacement","Program - Short Term Need",{"$f":"O32/Config!D$44","v":1728176.65},354000,708000,708000,708000,708000,708000,708000,708000,708000,708000,1686026,{"$f":"E32*Config!E$44","v":354000},{"$f":"F32*Config!F$44","v":725699.99999999988},{"$f":"G32*Config!G$44","v":743842.5},{"$f":"H32*Config!H$44","v":762438.56249999988},{"$f":"I32*Config!I$44","v":781499.52656249981},{"$f":"J32*Config!J$44","v":801037.01472656231},{"$f":"K32*Config!K$44","v":821062.94009472628},{"$f":"L32*Config!L$44","v":841589.51359709434},{"$f":"M32*Config!M$44","v":862629.25143702154},{"$f":"N32*Config!N$44","v":884194.98272294702},6726000,7577994.2916408516,{"$f":"IF(OR(SUM(P32:Y32)<>0,A32=\"EH\"),INDEX(CASH!$B:$B,MATCH(A32,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB32*VLOOKUP(C32,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A32,Config!$A$20:$A$39,1,FALSE)),LEFT(A32,2),\"PRL\")","v":"DS"},"DS315s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A32,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A32,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A32,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A32,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS316","HV oil switchgear replacement program","Program - Short Term Need",{"$f":"O33/Config!D$44","v":1477024.9999999998},0,0,0,0,0,0,0,0,0,0,1441000,{"$f":"E33*Config!E$44","v":0},{"$f":"F33*Config!F$44","v":0},{"$f":"G33*Config!G$44","v":0},{"$f":"H33*Config!H$44","v":0},{"$f":"I33*Config!I$44","v":0},{"$f":"J33*Config!J$44","v":0},{"$f":"K33*Config!K$44","v":0},{"$f":"L33*Config!L$44","v":0},{"$f":"M33*Config!M$44","v":0},{"$f":"N33*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P33:Y33)<>0,A33=\"EH\"),INDEX(CASH!$B:$B,MATCH(A33,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A33,Config!$A$20:$A$39,1,FALSE)),LEFT(A33,2),\"PRL\")","v":"DS"},"DS316s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A33,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A33,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A33,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A33,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS317","Future distribution substation renewals","Program - Short Term Need",{"$f":"O34/Config!D$44","v":0},0,0,0,0,0,0,9200000,13700000.000000002,18400000,20200000,0,{"$f":"E34*Config!E$44","v":0},{"$f":"F34*Config!F$44","v":0},{"$f":"G34*Config!G$44","v":0},{"$f":"H34*Config!H$44","v":0},{"$f":"I34*Config!I$44","v":0},{"$f":"J34*Config!J$44","v":0},{"$f":"K34*Config!K$44","v":10669179.447558589},{"$f":"L34*Config!L$44","v":16284994.825254511},{"$f":"M34*Config!M$44","v":22418613.314182483},{"$f":"N34*Config!N$44","v":25227031.992942836},61500000,74599819.579938427,{"$f":"IF(OR(SUM(P34:Y34)<>0,A34=\"EH\"),INDEX(CASH!$B:$B,MATCH(A34,CASH!$A:$A,0)),\"\")","v":180},{"$f":"AB34*VLOOKUP(C34,Config!$A$11:$C$17,3,FALSE)","v":2700},{"$f":"IF(ISERROR(VLOOKUP(A34,Config!$A$20:$A$39,1,FALSE)),LEFT(A34,2),\"PRL\")","v":"DS"},"DS317s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A34,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A34,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A34,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A34,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["DS318","Distribution substation earthing refurbishment","Program - Short Term Need",{"$f":"O35/Config!D$44","v":0},676000,270000,270000,270000,270000,270000,270000,270000,270000,270000,0,{"$f":"E35*Config!E$44","v":676000},{"$f":"F35*Config!F$44","v":276750},{"$f":"G35*Config!G$44","v":283668.75},{"$f":"H35*Config!H$44","v":290760.46874999994},{"$f":"I35*Config!I$44","v":298029.48046874994},{"$f":"J35*Config!J$44","v":305480.21748046868},{"$f":"K35*Config!K$44","v":313117.22291748034},{"$f":"L35*Config!L$44","v":320945.15349041729},{"$f":"M35*Config!M$44","v":328968.78232767771},{"$f":"N35*Config!N$44","v":337193.0018858696},3106000,3430913.0773206633,{"$f":"IF(OR(SUM(P35:Y35)<>0,A35=\"EH\"),INDEX(CASH!$B:$B,MATCH(A35,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB35*VLOOKUP(C35,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A35,Config!$A$20:$A$39,1,FALSE)),LEFT(A35,2),\"PRL\")","v":"DS"},"DS318s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A35,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A35,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A35,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A35,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["DS404","Cast iron UGOH replacement program","Program - Short Term Need",{"$f":"O36/Config!D$44","v":1302.7340000000002},0,0,0,0,0,0,0,0,0,0,1270.9600000000003,{"$f":"E36*Config!E$44","v":0},{"$f":"F36*Config!F$44","v":0},{"$f":"G36*Config!G$44","v":0},{"$f":"H36*Config!H$44","v":0},{"$f":"I36*Config!I$44","v":0},{"$f":"J36*Config!J$44","v":0},{"$f":"K36*Config!K$44","v":0},{"$f":"L36*Config!L$44","v":0},{"$f":"M36*Config!M$44","v":0},{"$f":"N36*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P36:Y36)<>0,A36=\"EH\"),INDEX(CASH!$B:$B,MATCH(A36,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A36,Config!$A$20:$A$39,1,FALSE)),LEFT(A36,2),\"PRL\")","v":"DS"},"DS404s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A36,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A36,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A36,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A36,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS405","Air break switch replacement","Program - Short Term Need",{"$f":"O37/Config!D$44","v":3483722.8499999996},6146400.548651576,3690000,3690000,3690000,3690000,3690000,3690000,3690000,3690000,3690000,3398754,{"$f":"E37*Config!E$44","v":6146400.548651576},{"$f":"F37*Config!F$44","v":3782249.9999999995},{"$f":"G37*Config!G$44","v":3876806.2499999995},{"$f":"H37*Config!H$44","v":3973726.4062499995},{"$f":"I37*Config!I$44","v":4073069.5664062491},{"$f":"J37*Config!J$44","v":4174896.3055664049},{"$f":"K37*Config!K$44","v":4279268.7132055648},{"$f":"L37*Config!L$44","v":4386250.431035703},{"$f":"M37*Config!M$44","v":4495906.6918115951},{"$f":"N37*Config!N$44","v":4608304.3591068843},39356400.548651576,43796879.272033975,{"$f":"IF(OR(SUM(P37:Y37)<>0,A37=\"EH\"),INDEX(CASH!$B:$B,MATCH(A37,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB37*VLOOKUP(C37,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A37,Config!$A$20:$A$39,1,FALSE)),LEFT(A37,2),\"PRL\")","v":"DS"},"DS405s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A37,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A37,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A37,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A37,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS409","Miscellaneous mains renewal expenditure","Program - Short Term Need",{"$f":"O38/Config!D$44","v":12299999.999999998},750000,1100000,1150000,1150000,1200000,1200000,1400000,1400000,1400000,1400000,12000000,{"$f":"E38*Config!E$44","v":750000},{"$f":"F38*Config!F$44","v":1127500},{"$f":"G38*Config!G$44","v":1208218.75},{"$f":"H38*Config!H$44","v":1238424.2187499998},{"$f":"I38*Config!I$44","v":1324575.4687499998},{"$f":"J38*Config!J$44","v":1357689.8554687495},{"$f":"K38*Config!K$44","v":1623570.7854980463},{"$f":"L38*Config!L$44","v":1664160.0551354971},{"$f":"M38*Config!M$44","v":1705764.0565138846},{"$f":"N38*Config!N$44","v":1748408.1579267313},12150000,13748311.348042909,{"$f":"IF(OR(SUM(P38:Y38)<>0,A38=\"EH\"),INDEX(CASH!$B:$B,MATCH(A38,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB38*VLOOKUP(C38,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A38,Config!$A$20:$A$39,1,FALSE)),LEFT(A38,2),\"PRL\")","v":"DS"},"DS409s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A38,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A38,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A38,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A38,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS410","Capital works for compliance to NSW Maritime Waterways - crossing codes","Program - Short Term Need",{"$f":"O39/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E39*Config!E$44","v":0},{"$f":"F39*Config!F$44","v":0},{"$f":"G39*Config!G$44","v":0},{"$f":"H39*Config!H$44","v":0},{"$f":"I39*Config!I$44","v":0},{"$f":"J39*Config!J$44","v":0},{"$f":"K39*Config!K$44","v":0},{"$f":"L39*Config!L$44","v":0},{"$f":"M39*Config!M$44","v":0},{"$f":"N39*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P39:Y39)<>0,A39=\"EH\"),INDEX(CASH!$B:$B,MATCH(A39,CASH!$A:$A,0)),\"\")","v":""},3200,{"$f":"IF(ISERROR(VLOOKUP(A39,Config!$A$20:$A$39,1,FALSE)),LEFT(A39,2),\"PRL\")","v":"DS"},"DS410s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A39,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A39,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A39,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A39,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS411","Capital works for compliance to NSW Maritime Waterways - signage replacement and drawings update ","Program - Short Term Need",{"$f":"O40/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E40*Config!E$44","v":0},{"$f":"F40*Config!F$44","v":0},{"$f":"G40*Config!G$44","v":0},{"$f":"H40*Config!H$44","v":0},{"$f":"I40*Config!I$44","v":0},{"$f":"J40*Config!J$44","v":0},{"$f":"K40*Config!K$44","v":0},{"$f":"L40*Config!L$44","v":0},{"$f":"M40*Config!M$44","v":0},{"$f":"N40*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P40:Y40)<>0,A40=\"EH\"),INDEX(CASH!$B:$B,MATCH(A40,CASH!$A:$A,0)),\"\")","v":""},3200,{"$f":"IF(ISERROR(VLOOKUP(A40,Config!$A$20:$A$39,1,FALSE)),LEFT(A40,2),\"PRL\")","v":"DS"},"DS411s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A40,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A40,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A40,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A40,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS413","Low mains remediation","Program - Short Term Need",{"$f":"O41/Config!D$44","v":2357500},1800000,1625000,1625000,1625000,1625000,1625000,975000,975000,975000,975000,2300000,{"$f":"E41*Config!E$44","v":1800000},{"$f":"F41*Config!F$44","v":1665624.9999999998},{"$f":"G41*Config!G$44","v":1707265.6249999998},{"$f":"H41*Config!H$44","v":1749947.2656249998},{"$f":"I41*Config!I$44","v":1793695.9472656245},{"$f":"J41*Config!J$44","v":1838538.3459472652},{"$f":"K41*Config!K$44","v":1130701.082757568},{"$f":"L41*Config!L$44","v":1158968.609826507},{"$f":"M41*Config!M$44","v":1187942.8250721695},{"$f":"N41*Config!N$44","v":1217641.3956989737},13825000,15250326.097193109,{"$f":"IF(OR(SUM(P41:Y41)<>0,A41=\"EH\"),INDEX(CASH!$B:$B,MATCH(A41,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB41*VLOOKUP(C41,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A41,Config!$A$20:$A$39,1,FALSE)),LEFT(A41,2),\"PRL\")","v":"DS"},"DS413s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A41,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A41,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A41,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A41,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS414","Copper distribution mains replacement","Program - Short Term Need",{"$f":"O42/Config!D$44","v":0},5600000,1440000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,2400000,0,{"$f":"E42*Config!E$44","v":5600000},{"$f":"F42*Config!F$44","v":1475999.9999999998},{"$f":"G42*Config!G$44","v":2521500},{"$f":"H42*Config!H$44","v":2584537.4999999995},{"$f":"I42*Config!I$44","v":2649150.9374999995},{"$f":"J42*Config!J$44","v":2715379.7109374991},{"$f":"K42*Config!K$44","v":2783264.2037109365},{"$f":"L42*Config!L$44","v":2852845.8088037097},{"$f":"M42*Config!M$44","v":2924166.9540238022},{"$f":"N42*Config!N$44","v":2997271.1278743967},26240000,29104116.242850345,{"$f":"IF(OR(SUM(P42:Y42)<>0,A42=\"EH\"),INDEX(CASH!$B:$B,MATCH(A42,CASH!$A:$A,0)),\"\")","v":260},{"$f":"AB42*VLOOKUP(C42,Config!$A$11:$C$17,3,FALSE)","v":3900},{"$f":"IF(ISERROR(VLOOKUP(A42,Config!$A$20:$A$39,1,FALSE)),LEFT(A42,2),\"PRL\")","v":"DS"},"DS414s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A42,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A42,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A42,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A42,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS415","LV mains replacement","Program - Short Term Need",{"$f":"O43/Config!D$44","v":0},550000,880000,1100000,1210000.0000000002,1210000.0000000002,1100000,1100000,1100000,1100000,1100000,0,{"$f":"E43*Config!E$44","v":550000},{"$f":"F43*Config!F$44","v":901999.99999999988},{"$f":"G43*Config!G$44","v":1155687.5},{"$f":"H43*Config!H$44","v":1303037.65625},{"$f":"I43*Config!I$44","v":1335613.59765625},{"$f":"J43*Config!J$44","v":1244549.034179687},{"$f":"K43*Config!K$44","v":1275662.7600341793},{"$f":"L43*Config!L$44","v":1307554.3290350335},{"$f":"M43*Config!M$44","v":1340243.1872609092},{"$f":"N43*Config!N$44","v":1373749.2669424317},10450000,11788097.331358492,{"$f":"IF(OR(SUM(P43:Y43)<>0,A43=\"EH\"),INDEX(CASH!$B:$B,MATCH(A43,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB43*VLOOKUP(C43,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A43,Config!$A$20:$A$39,1,FALSE)),LEFT(A43,2),\"PRL\")","v":"DS"},"DS415s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A43,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A43,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A43,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A43,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS416","Asbestos service fuse replacement","Program - Short Term Need",{"$f":"O44/Config!D$44","v":5826.3152499999987},261000,261000,0,0,0,0,0,0,0,0,5684.2099999999991,{"$f":"E44*Config!E$44","v":261000},{"$f":"F44*Config!F$44","v":267525},{"$f":"G44*Config!G$44","v":0},{"$f":"H44*Config!H$44","v":0},{"$f":"I44*Config!I$44","v":0},{"$f":"J44*Config!J$44","v":0},{"$f":"K44*Config!K$44","v":0},{"$f":"L44*Config!L$44","v":0},{"$f":"M44*Config!M$44","v":0},{"$f":"N44*Config!N$44","v":0},522000,528525,{"$f":"IF(OR(SUM(P44:Y44)<>0,A44=\"EH\"),INDEX(CASH!$B:$B,MATCH(A44,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB44*VLOOKUP(C44,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A44,Config!$A$20:$A$39,1,FALSE)),LEFT(A44,2),\"PRL\")","v":"DS"},"DS416s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A44,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A44,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A44,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A44,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Customer metering & load control"}]
["DS417","Distribution access track reconstruction","Program - Short Term Need",{"$f":"O45/Config!D$44","v":0},500000,440000,1408000,1892000,1892000,0,0,0,0,0,0,{"$f":"E45*Config!E$44","v":500000},{"$f":"F45*Config!F$44","v":450999.99999999994},{"$f":"G45*Config!G$44","v":1479280},{"$f":"H45*Config!H$44","v":2037477.0624999998},{"$f":"I45*Config!I$44","v":2088413.9890624995},{"$f":"J45*Config!J$44","v":0},{"$f":"K45*Config!K$44","v":0},{"$f":"L45*Config!L$44","v":0},{"$f":"M45*Config!M$44","v":0},{"$f":"N45*Config!N$44","v":0},6132000,6556171.0515624993,{"$f":"IF(OR(SUM(P45:Y45)<>0,A45=\"EH\"),INDEX(CASH!$B:$B,MATCH(A45,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB45*VLOOKUP(C45,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A45,Config!$A$20:$A$39,1,FALSE)),LEFT(A45,2),\"PRL\")","v":"DS"},"DS417s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A45,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A45,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A45,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A45,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS418","Pole top structure/hardware refurbishment","Program - Short Term Need",{"$f":"O46/Config!D$44","v":0},{"$f":"3000000+2000000","v":5000000},10000000,9000000,9000000,8000000,8000000,8000000,8000000,8000000,8000000,0,{"$f":"E46*Config!E$44","v":5000000},{"$f":"F46*Config!F$44","v":10250000},{"$f":"G46*Config!G$44","v":9455625},{"$f":"H46*Config!H$44","v":9692015.6249999981},{"$f":"I46*Config!I$44","v":8830503.1249999981},{"$f":"J46*Config!J$44","v":9051265.7031249981},{"$f":"K46*Config!K$44","v":9277547.3457031213},{"$f":"L46*Config!L$44","v":9509486.0293456987},{"$f":"M46*Config!M$44","v":9747223.1800793391},{"$f":"N46*Config!N$44","v":9990903.7595813219},81000000,90804569.767834485,{"$f":"IF(OR(SUM(P46:Y46)<>0,A46=\"EH\"),INDEX(CASH!$B:$B,MATCH(A46,CASH!$A:$A,0)),\"\")","v":330},{"$f":"AB46*VLOOKUP(C46,Config!$A$11:$C$17,3,FALSE)","v":4950},{"$f":"IF(ISERROR(VLOOKUP(A46,Config!$A$20:$A$39,1,FALSE)),LEFT(A46,2),\"PRL\")","v":"DS"},"DS418s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A46,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A46,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A46,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A46,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["DS420","Future distribution feeder refurbishment works","Program - Short Term Need",{"$f":"O47/Config!D$44","v":0},0,0,0,0,0,0,9200000,13700000.000000002,18400000,20200000,0,{"$f":"E47*Config!E$44","v":0},{"$f":"F47*Config!F$44","v":0},{"$f":"G47*Config!G$44","v":0},{"$f":"H47*Config!H$44","v":0},{"$f":"I47*Config!I$44","v":0},{"$f":"J47*Config!J$44","v":0},{"$f":"K47*Config!K$44","v":10669179.447558589},{"$f":"L47*Config!L$44","v":16284994.825254511},{"$f":"M47*Config!M$44","v":22418613.314182483},{"$f":"N47*Config!N$44","v":25227031.992942836},61500000,74599819.579938427,{"$f":"IF(OR(SUM(P47:Y47)<>0,A47=\"EH\"),INDEX(CASH!$B:$B,MATCH(A47,CASH!$A:$A,0)),\"\")","v":180},{"$f":"AB47*VLOOKUP(C47,Config!$A$11:$C$17,3,FALSE)","v":2700},{"$f":"IF(ISERROR(VLOOKUP(A47,Config!$A$20:$A$39,1,FALSE)),LEFT(A47,2),\"PRL\")","v":"DS"},"DS420s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A47,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A47,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A47,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A47,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["DU","Duct installation RMS road works","Program - Short Term Need",{"$f":"O48/Config!D$44","v":0},1955226.0176457285,2152731,2206549,2261713,2318255,2376212,2435617,2496508,2558920,2558920,0,{"$f":"E48*Config!E$44","v":1955226.0176457285},{"$f":"F48*Config!F$44","v":2206549.2749999999},{"$f":"G48*Config!G$44","v":2318255.5431249999},{"$f":"H48*Config!H$44","v":2435617.5261406247},{"$f":"I48*Config!I$44","v":2558919.7527558589},{"$f":"J48*Config!J$44","v":2688465.7723692572},{"$f":"K48*Config!K$44","v":2824569.0041874251},{"$f":"L48*Config!L$44","v":2967563.4935187213},{"$f":"M48*Config!M$44","v":3117795.5424960782},{"$f":"N48*Config!N$44","v":3195740.4310584795},23320651.017645728,26268702.358297169,{"$f":"IF(OR(SUM(P48:Y48)<>0,A48=\"EH\"),INDEX(CASH!$B:$B,MATCH(A48,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB48*VLOOKUP(C48,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A48,Config!$A$20:$A$39,1,FALSE)),LEFT(A48,2),\"PRL\")","v":"DU"},"DUs","Network Connection","Customer Connection","N",{"$f":"IF(ISERROR(VLOOKUP($A48,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A48,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A48,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A48,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["EF001","Distribution management system","Program - Short Term Need",{"$f":"O49/Config!D$44","v":2268564.9832499991},12000000,8585365.8536585364,3616894.7055324214,92859.941091974877,0,0,0,0,0,0,2213234.1299999994,{"$f":"E49*Config!E$44","v":12000000},{"$f":"F49*Config!F$44","v":8800000},{"$f":"G49*Config!G$44","v":3800000},{"$f":"H49*Config!H$44","v":100000},{"$f":"I49*Config!I$44","v":0},{"$f":"J49*Config!J$44","v":0},{"$f":"K49*Config!K$44","v":0},{"$f":"L49*Config!L$44","v":0},{"$f":"M49*Config!M$44","v":0},{"$f":"N49*Config!N$44","v":0},24295120.500282928,24700000,{"$f":"IF(OR(SUM(P49:Y49)<>0,A49=\"EH\"),INDEX(CASH!$B:$B,MATCH(A49,CASH!$A:$A,0)),\"\")","v":260},{"$f":"AB49*VLOOKUP(C49,Config!$A$11:$C$17,3,FALSE)","v":3900},{"$f":"IF(ISERROR(VLOOKUP(A49,Config!$A$20:$A$39,1,FALSE)),LEFT(A49,2),\"PRL\")","v":"EF"},"EF001s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A49,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A49,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A49,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A49,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Communications"}]
["EF002","Technology pilots","Program - Short Term Need",{"$f":"O50/Config!D$44","v":678119.05925000005},552599,500000,500000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,661579.57000000007,{"$f":"E50*Config!E$44","v":552599},{"$f":"F50*Config!F$44","v":512499.99999999994},{"$f":"G50*Config!G$44","v":525312.5},{"$f":"H50*Config!H$44","v":2153781.2499999995},{"$f":"I50*Config!I$44","v":2207625.7812499995},{"$f":"J50*Config!J$44","v":2262816.4257812495},{"$f":"K50*Config!K$44","v":2319386.8364257803},{"$f":"L50*Config!L$44","v":2377371.5073364247},{"$f":"M50*Config!M$44","v":2436805.7950198348},{"$f":"N50*Config!N$44","v":2497725.9398953305},15552599,17845925.035708617,{"$f":"IF(OR(SUM(P50:Y50)<>0,A50=\"EH\"),INDEX(CASH!$B:$B,MATCH(A50,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB50*VLOOKUP(C50,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A50,Config!$A$20:$A$39,1,FALSE)),LEFT(A50,2),\"PRL\")","v":"EF"},"EF002s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A50,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A50,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A50,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A50,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["EF003","Battery energy storage system pilot","Program - Short Term Need",{"$f":"O51/Config!D$44","v":1158031.9722499999},1692215,0,0,0,0,0,0,0,0,0,1129787.29,{"$f":"E51*Config!E$44","v":1692215},{"$f":"F51*Config!F$44","v":0},{"$f":"G51*Config!G$44","v":0},{"$f":"H51*Config!H$44","v":0},{"$f":"I51*Config!I$44","v":0},{"$f":"J51*Config!J$44","v":0},{"$f":"K51*Config!K$44","v":0},{"$f":"L51*Config!L$44","v":0},{"$f":"M51*Config!M$44","v":0},{"$f":"N51*Config!N$44","v":0},1692215,1692215,{"$f":"IF(OR(SUM(P51:Y51)<>0,A51=\"EH\"),INDEX(CASH!$B:$B,MATCH(A51,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB51*VLOOKUP(C51,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A51,Config!$A$20:$A$39,1,FALSE)),LEFT(A51,2),\"PRL\")","v":"EF"},"EF003s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A51,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A51,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A51,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A51,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["EH","Dist environmental enhancement program","Program - Short Term Need",{"$f":"O52/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E52*Config!E$44","v":0},{"$f":"F52*Config!F$44","v":0},{"$f":"G52*Config!G$44","v":0},{"$f":"H52*Config!H$44","v":0},{"$f":"I52*Config!I$44","v":0},{"$f":"J52*Config!J$44","v":0},{"$f":"K52*Config!K$44","v":0},{"$f":"L52*Config!L$44","v":0},{"$f":"M52*Config!M$44","v":0},{"$f":"N52*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P52:Y52)<>0,A52=\"EH\"),INDEX(CASH!$B:$B,MATCH(A52,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB52*VLOOKUP(C52,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A52,Config!$A$20:$A$39,1,FALSE)),LEFT(A52,2),\"PRL\")","v":"EH"},"EHs","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A52,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A52,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A52,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A52,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["HVW","HV development works","Program - Short Term Need",{"$f":"O53/Config!D$44","v":4592000},7057544,6800844,7103063,6647368,6275047,5947097,6000000,6000000,6000000,6000000,4480000,{"$f":"E53*Config!E$44","v":7057544},{"$f":"F53*Config!F$44","v":6970865.0999999996},{"$f":"G53*Config!G$44","v":7462655.5643749991},{"$f":"H53*Config!H$44","v":7158488.2801249996},{"$f":"I53*Config!I$44","v":6926477.7678777333},{"$f":"J53*Config!J$44","v":6728594.3886571955},{"$f":"K53*Config!K$44","v":6958160.509277341},{"$f":"L53*Config!L$44","v":7132114.522009274},{"$f":"M53*Config!M$44","v":7310417.3850595048},{"$f":"N53*Config!N$44","v":7493177.8196859909},63830963,71198495.337067053,{"$f":"IF(OR(SUM(P53:Y53)<>0,A53=\"EH\"),INDEX(CASH!$B:$B,MATCH(A53,CASH!$A:$A,0)),\"\")","v":350},{"$f":"AB53*VLOOKUP(C53,Config!$A$11:$C$17,3,FALSE)","v":5250},{"$f":"IF(ISERROR(VLOOKUP(A53,Config!$A$20:$A$39,1,FALSE)),LEFT(A53,2),\"PRL\")","v":"HV"},"HVWs","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A53,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A53,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A53,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A53,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["IC","Industrial & commercial","Program - Short Term Need",{"$f":"O54/Config!D$44","v":8943736.3355680611},10000000,13836506,13286183,13262397,13309313,13547284,13569703,13590130,13610660,13651924,8725596.4249444511,{"$f":"E54*Config!E$44","v":10000000},{"$f":"F54*Config!F$44","v":14182418.649999999},{"$f":"G54*Config!G$44","v":13958796.014374999},{"$f":"H54*Config!H$44","v":14282150.994328123},{"$f":"I54*Config!I$44","v":14690991.254762888},{"$f":"J54*Config!J$44","v":15327508.379961753},{"$f":"K54*Config!K$44","v":15736695.256203711},{"$f":"L54*Config!L$44","v":16154393.921498982},{"$f":"M54*Config!M$44","v":16583267.581022333},{"$f":"N54*Config!N$44","v":17049382.352139808},131664100,147965604.40429261,{"$f":"IF(OR(SUM(P54:Y54)<>0,A54=\"EH\"),INDEX(CASH!$B:$B,MATCH(A54,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB54*VLOOKUP(C54,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A54,Config!$A$20:$A$39,1,FALSE)),LEFT(A54,2),\"PRL\")","v":"IC"},"ICs","Network Connection","Customer Connection","N",{"$f":"IF(ISERROR(VLOOKUP($A54,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A54,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A54,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A54,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["LV001","Overloaded distribution sub uprates","Program - Short Term Need",{"$f":"O55/Config!D$44","v":15666.879000000001},120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,15284.760000000002,{"$f":"E55*Config!E$44","v":120000},{"$f":"F55*Config!F$44","v":122999.99999999999},{"$f":"G55*Config!G$44","v":126074.99999999999},{"$f":"H55*Config!H$44","v":129226.87499999999},{"$f":"I55*Config!I$44","v":132457.54687499997},{"$f":"J55*Config!J$44","v":135768.98554687496},{"$f":"K55*Config!K$44","v":139163.21018554684},{"$f":"L55*Config!L$44","v":142642.29044018546},{"$f":"M55*Config!M$44","v":146208.3477011901},{"$f":"N55*Config!N$44","v":149863.55639371983},1200000,1344405.812142517,{"$f":"IF(OR(SUM(P55:Y55)<>0,A55=\"EH\"),INDEX(CASH!$B:$B,MATCH(A55,CASH!$A:$A,0)),\"\")","v":330},{"$f":"AB55*VLOOKUP(C55,Config!$A$11:$C$17,3,FALSE)","v":4950},{"$f":"IF(ISERROR(VLOOKUP(A55,Config!$A$20:$A$39,1,FALSE)),LEFT(A55,2),\"PRL\")","v":"LV"},"LV001s","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A55,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A55,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A55,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A55,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["LV002","Quality of supply reactive projects","Program - Short Term Need",{"$f":"O56/Config!D$44","v":666249.99999999988},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,650000,{"$f":"E56*Config!E$44","v":500000},{"$f":"F56*Config!F$44","v":512499.99999999994},{"$f":"G56*Config!G$44","v":525312.5},{"$f":"H56*Config!H$44","v":538445.31249999988},{"$f":"I56*Config!I$44","v":551906.44531249988},{"$f":"J56*Config!J$44","v":565704.10644531238},{"$f":"K56*Config!K$44","v":579846.70910644508},{"$f":"L56*Config!L$44","v":594342.87683410617},{"$f":"M56*Config!M$44","v":609201.44875495869},{"$f":"N56*Config!N$44","v":624431.48497383262},5000000,5601690.8839271553,{"$f":"IF(OR(SUM(P56:Y56)<>0,A56=\"EH\"),INDEX(CASH!$B:$B,MATCH(A56,CASH!$A:$A,0)),\"\")","v":300},{"$f":"AB56*VLOOKUP(C56,Config!$A$11:$C$17,3,FALSE)","v":4500},{"$f":"IF(ISERROR(VLOOKUP(A56,Config!$A$20:$A$39,1,FALSE)),LEFT(A56,2),\"PRL\")","v":"LV"},"LV002s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A56,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A56,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A56,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A56,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["LV003","LV planning reactive projects","Program - Short Term Need",{"$f":"O57/Config!D$44","v":819999.99999999988},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,800000,{"$f":"E57*Config!E$44","v":1000000},{"$f":"F57*Config!F$44","v":1024999.9999999999},{"$f":"G57*Config!G$44","v":1050625},{"$f":"H57*Config!H$44","v":1076890.6249999998},{"$f":"I57*Config!I$44","v":1103812.8906249998},{"$f":"J57*Config!J$44","v":1131408.2128906248},{"$f":"K57*Config!K$44","v":1159693.4182128902},{"$f":"L57*Config!L$44","v":1188685.7536682123},{"$f":"M57*Config!M$44","v":1218402.8975099174},{"$f":"N57*Config!N$44","v":1248862.9699476652},10000000,11203381.767854311,{"$f":"IF(OR(SUM(P57:Y57)<>0,A57=\"EH\"),INDEX(CASH!$B:$B,MATCH(A57,CASH!$A:$A,0)),\"\")","v":300},{"$f":"AB57*VLOOKUP(C57,Config!$A$11:$C$17,3,FALSE)","v":4500},{"$f":"IF(ISERROR(VLOOKUP(A57,Config!$A$20:$A$39,1,FALSE)),LEFT(A57,2),\"PRL\")","v":"LV"},"LV003s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A57,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A57,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A57,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A57,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["LV004","Low voltage system augmentations","Program - Short Term Need",{"$f":"O58/Config!D$44","v":256249.99999999997},0,0,0,0,0,0,0,0,0,0,250000,{"$f":"E58*Config!E$44","v":0},{"$f":"F58*Config!F$44","v":0},{"$f":"G58*Config!G$44","v":0},{"$f":"H58*Config!H$44","v":0},{"$f":"I58*Config!I$44","v":0},{"$f":"J58*Config!J$44","v":0},{"$f":"K58*Config!K$44","v":0},{"$f":"L58*Config!L$44","v":0},{"$f":"M58*Config!M$44","v":0},{"$f":"N58*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P58:Y58)<>0,A58=\"EH\"),INDEX(CASH!$B:$B,MATCH(A58,CASH!$A:$A,0)),\"\")","v":""},1200,{"$f":"IF(ISERROR(VLOOKUP(A58,Config!$A$20:$A$39,1,FALSE)),LEFT(A58,2),\"PRL\")","v":"LV"},"LV004s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A58,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A58,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A58,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A58,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["LV005","Dsub monitoring & LV feeder monitoring for solar PV","Program - Short Term Need",{"$f":"O59/Config!D$44","v":171111.44999999998},250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,166938,{"$f":"E59*Config!E$44","v":250000},{"$f":"F59*Config!F$44","v":256249.99999999997},{"$f":"G59*Config!G$44","v":262656.25},{"$f":"H59*Config!H$44","v":269222.65624999994},{"$f":"I59*Config!I$44","v":275953.22265624994},{"$f":"J59*Config!J$44","v":282852.05322265619},{"$f":"K59*Config!K$44","v":289923.35455322254},{"$f":"L59*Config!L$44","v":297171.43841705308},{"$f":"M59*Config!M$44","v":304600.72437747935},{"$f":"N59*Config!N$44","v":312215.74248691631},2500000,2800845.4419635776,{"$f":"IF(OR(SUM(P59:Y59)<>0,A59=\"EH\"),INDEX(CASH!$B:$B,MATCH(A59,CASH!$A:$A,0)),\"\")","v":250},{"$f":"AB59*VLOOKUP(C59,Config!$A$11:$C$17,3,FALSE)","v":3750},{"$f":"IF(ISERROR(VLOOKUP(A59,Config!$A$20:$A$39,1,FALSE)),LEFT(A59,2),\"PRL\")","v":"LV"},"LV005s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A59,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A59,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A59,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A59,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Low Voltage lines and cables"}]
["MC101","Meters - Growth","Program - Short Term Need",{"$f":"O60/Config!D$44","v":579386.375},0,0,0,0,0,0,0,0,0,0,565255,{"$f":"E60*Config!E$44","v":0},{"$f":"F60*Config!F$44","v":0},{"$f":"G60*Config!G$44","v":0},{"$f":"H60*Config!H$44","v":0},{"$f":"I60*Config!I$44","v":0},{"$f":"J60*Config!J$44","v":0},{"$f":"K60*Config!K$44","v":0},{"$f":"L60*Config!L$44","v":0},{"$f":"M60*Config!M$44","v":0},{"$f":"N60*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P60:Y60)<>0,A60=\"EH\"),INDEX(CASH!$B:$B,MATCH(A60,CASH!$A:$A,0)),\"\")","v":""},1050,{"$f":"IF(ISERROR(VLOOKUP(A60,Config!$A$20:$A$39,1,FALSE)),LEFT(A60,2),\"PRL\")","v":"MC"},"MC101s","Network Connection","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A60,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A60,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A60,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A60,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Metering & Load control"}]
["MC102","Relays - growth","Program - Short Term Need",{"$f":"O61/Config!D$44","v":105565.77499999999},0,0,0,0,0,0,0,0,0,0,102991,{"$f":"E61*Config!E$44","v":0},{"$f":"F61*Config!F$44","v":0},{"$f":"G61*Config!G$44","v":0},{"$f":"H61*Config!H$44","v":0},{"$f":"I61*Config!I$44","v":0},{"$f":"J61*Config!J$44","v":0},{"$f":"K61*Config!K$44","v":0},{"$f":"L61*Config!L$44","v":0},{"$f":"M61*Config!M$44","v":0},{"$f":"N61*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P61:Y61)<>0,A61=\"EH\"),INDEX(CASH!$B:$B,MATCH(A61,CASH!$A:$A,0)),\"\")","v":""},1050,{"$f":"IF(ISERROR(VLOOKUP(A61,Config!$A$20:$A$39,1,FALSE)),LEFT(A61,2),\"PRL\")","v":"MC"},"MC102s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A61,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A61,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A61,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A61,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Customer metering & load control"}]
["MC104","Meters - renewal","Program - Short Term Need",{"$f":"O62/Config!D$44","v":281502.92499999999},25000,25000,0,0,0,0,0,0,0,0,274637,{"$f":"E62*Config!E$44","v":25000},{"$f":"F62*Config!F$44","v":25624.999999999996},{"$f":"G62*Config!G$44","v":0},{"$f":"H62*Config!H$44","v":0},{"$f":"I62*Config!I$44","v":0},{"$f":"J62*Config!J$44","v":0},{"$f":"K62*Config!K$44","v":0},{"$f":"L62*Config!L$44","v":0},{"$f":"M62*Config!M$44","v":0},{"$f":"N62*Config!N$44","v":0},50000,50625,{"$f":"IF(OR(SUM(P62:Y62)<>0,A62=\"EH\"),INDEX(CASH!$B:$B,MATCH(A62,CASH!$A:$A,0)),\"\")","v":50},{"$f":"AB62*VLOOKUP(C62,Config!$A$11:$C$17,3,FALSE)","v":750},{"$f":"IF(ISERROR(VLOOKUP(A62,Config!$A$20:$A$39,1,FALSE)),LEFT(A62,2),\"PRL\")","v":"MC"},"MC104s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A62,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A62,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A62,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A62,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Metering & Load control"}]
["MC105","Relays - renewal","Program - Short Term Need",{"$f":"O63/Config!D$44","v":235750},300000,957584,907185,856786,806386,755987,705588,655189,604790,554391,230000.00000000003,{"$f":"E63*Config!E$44","v":300000},{"$f":"F63*Config!F$44","v":981523.59999999986},{"$f":"G63*Config!G$44","v":953111.24062499998},{"$f":"H63*Config!H$44","v":922664.81103124993},{"$f":"I63*Config!I$44","v":890099.26161953108},{"$f":"J63*Config!J$44","v":855329.9006385447},{"$f":"K63*Config!K$44","v":818265.75956999674},{"$f":"L63*Config!L$44","v":778813.83026012231},{"$f":"M63*Config!M$44","v":736877.88838502299},{"$f":"N63*Config!N$44","v":692358.39077225607},7103886,7929044.6829017233,{"$f":"IF(OR(SUM(P63:Y63)<>0,A63=\"EH\"),INDEX(CASH!$B:$B,MATCH(A63,CASH!$A:$A,0)),\"\")","v":100},{"$f":"AB63*VLOOKUP(C63,Config!$A$11:$C$17,3,FALSE)","v":1500},{"$f":"IF(ISERROR(VLOOKUP(A63,Config!$A$20:$A$39,1,FALSE)),LEFT(A63,2),\"PRL\")","v":"MC"},"MC105s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A63,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A63,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A63,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A63,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Customer metering & load control"}]
["MC106","Labour (meter/relay renewal)","Program - Short Term Need",{"$f":"O64/Config!D$44","v":3071.1049999999996},0,0,0,0,0,0,0,0,0,0,2996.2,{"$f":"E64*Config!E$44","v":0},{"$f":"F64*Config!F$44","v":0},{"$f":"G64*Config!G$44","v":0},{"$f":"H64*Config!H$44","v":0},{"$f":"I64*Config!I$44","v":0},{"$f":"J64*Config!J$44","v":0},{"$f":"K64*Config!K$44","v":0},{"$f":"L64*Config!L$44","v":0},{"$f":"M64*Config!M$44","v":0},{"$f":"N64*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P64:Y64)<>0,A64=\"EH\"),INDEX(CASH!$B:$B,MATCH(A64,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A64,Config!$A$20:$A$39,1,FALSE)),LEFT(A64,2),\"PRL\")","v":"MC"},"MC106s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A64,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A64,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A64,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A64,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Metering & load control"}]
["MC107","Test equipment","Program - Short Term Need",{"$f":"O65/Config!D$44","v":81999.999999999971},80000,80000,80000,80000,80000,85000,85000,85000,85000,85000,79999.999999999985,{"$f":"E65*Config!E$44","v":80000},{"$f":"F65*Config!F$44","v":82000},{"$f":"G65*Config!G$44","v":84050},{"$f":"H65*Config!H$44","v":86151.249999999985},{"$f":"I65*Config!I$44","v":88305.031249999985},{"$f":"J65*Config!J$44","v":96169.69809570309},{"$f":"K65*Config!K$44","v":98573.940548095663},{"$f":"L65*Config!L$44","v":101038.28906179804},{"$f":"M65*Config!M$44","v":103564.24628834298},{"$f":"N65*Config!N$44","v":106153.35244555154},825000,926005.80768949131,{"$f":"IF(OR(SUM(P65:Y65)<>0,A65=\"EH\"),INDEX(CASH!$B:$B,MATCH(A65,CASH!$A:$A,0)),\"\")","v":50},{"$f":"AB65*VLOOKUP(C65,Config!$A$11:$C$17,3,FALSE)","v":750},{"$f":"IF(ISERROR(VLOOKUP(A65,Config!$A$20:$A$39,1,FALSE)),LEFT(A65,2),\"PRL\")","v":"MC"},"MC107s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A65,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A65,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A65,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A65,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Metering & Load control"}]
["MC108","Smart metering pilot","Program - Short Term Need",{"$f":"O66/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E66*Config!E$44","v":0},{"$f":"F66*Config!F$44","v":0},{"$f":"G66*Config!G$44","v":0},{"$f":"H66*Config!H$44","v":0},{"$f":"I66*Config!I$44","v":0},{"$f":"J66*Config!J$44","v":0},{"$f":"K66*Config!K$44","v":0},{"$f":"L66*Config!L$44","v":0},{"$f":"M66*Config!M$44","v":0},{"$f":"N66*Config!N$44","v":0},{"$f":"SUM(E66:N66)","v":0},{"$f":"SUM(P66:Y66)","v":0},{"$f":"IF(OR(SUM(P66:Y66)<>0,A66=\"EH\"),INDEX(CASH!$B:$B,MATCH(A66,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A66,Config!$A$20:$A$39,1,FALSE)),LEFT(A66,2),\"PRL\")","v":"MC"},{"$f":"A66&IF(LEFT(C66)=\"P\",LOWER(MID(C66,11,1)),\"\")","v":"MC108s"},"Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A66,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A66,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A66,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A66,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["MC109","Demand management technology","Program - Short Term Need",{"$f":"O67/Config!D$44","v":307500},500000,1400000,750000,750000,750000,750000,750000,750000,750000,750000,300000,{"$f":"E67*Config!E$44","v":500000},{"$f":"F67*Config!F$44","v":1434999.9999999998},{"$f":"G67*Config!G$44","v":787968.74999999988},{"$f":"H67*Config!H$44","v":807667.96874999988},{"$f":"I67*Config!I$44","v":827859.66796874977},{"$f":"J67*Config!J$44","v":848556.15966796852},{"$f":"K67*Config!K$44","v":869770.06365966762},{"$f":"L67*Config!L$44","v":891514.31525115925},{"$f":"M67*Config!M$44","v":913802.1731324381},{"$f":"N67*Config!N$44","v":936647.22746074887},7900000,8818786.3258907329,{"$f":"IF(OR(SUM(P67:Y67)<>0,A67=\"EH\"),INDEX(CASH!$B:$B,MATCH(A67,CASH!$A:$A,0)),\"\")","v":80},{"$f":"AB67*VLOOKUP(C67,Config!$A$11:$C$17,3,FALSE)","v":1200},{"$f":"IF(ISERROR(VLOOKUP(A67,Config!$A$20:$A$39,1,FALSE)),LEFT(A67,2),\"PRL\")","v":"MC"},"MC109s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A67,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A67,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A67,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A67,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["MC110","Labour meter renewal","Program - Short Term Need",{"$f":"O68/Config!D$44","v":180190.30549999999},0,0,0,0,0,0,0,0,0,0,175795.42,{"$f":"E68*Config!E$44","v":0},{"$f":"F68*Config!F$44","v":0},{"$f":"G68*Config!G$44","v":0},{"$f":"H68*Config!H$44","v":0},{"$f":"I68*Config!I$44","v":0},{"$f":"J68*Config!J$44","v":0},{"$f":"K68*Config!K$44","v":0},{"$f":"L68*Config!L$44","v":0},{"$f":"M68*Config!M$44","v":0},{"$f":"N68*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P68:Y68)<>0,A68=\"EH\"),INDEX(CASH!$B:$B,MATCH(A68,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A68,Config!$A$20:$A$39,1,FALSE)),LEFT(A68,2),\"PRL\")","v":"MC"},"MC110s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A68,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A68,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A68,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A68,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Metering & load control"}]
["MC111","Labour relay renewal","Program - Short Term Need",{"$f":"O69/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E69*Config!E$44","v":0},{"$f":"F69*Config!F$44","v":0},{"$f":"G69*Config!G$44","v":0},{"$f":"H69*Config!H$44","v":0},{"$f":"I69*Config!I$44","v":0},{"$f":"J69*Config!J$44","v":0},{"$f":"K69*Config!K$44","v":0},{"$f":"L69*Config!L$44","v":0},{"$f":"M69*Config!M$44","v":0},{"$f":"N69*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P69:Y69)<>0,A69=\"EH\"),INDEX(CASH!$B:$B,MATCH(A69,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A69,Config!$A$20:$A$39,1,FALSE)),LEFT(A69,2),\"PRL\")","v":"MC"},"MC111s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A69,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A69,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A69,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A69,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["MC112","Neutral integrity monitoring","Program - Short Term Need",{"$f":"O70/Config!D$44","v":109329.54424999999},0,0,0,0,0,0,0,0,0,0,106662.97,{"$f":"E70*Config!E$44","v":0},{"$f":"F70*Config!F$44","v":0},{"$f":"G70*Config!G$44","v":0},{"$f":"H70*Config!H$44","v":0},{"$f":"I70*Config!I$44","v":0},{"$f":"J70*Config!J$44","v":0},{"$f":"K70*Config!K$44","v":0},{"$f":"L70*Config!L$44","v":0},{"$f":"M70*Config!M$44","v":0},{"$f":"N70*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P70:Y70)<>0,A70=\"EH\"),INDEX(CASH!$B:$B,MATCH(A70,CASH!$A:$A,0)),\"\")","v":""},3600,{"$f":"IF(ISERROR(VLOOKUP(A70,Config!$A$20:$A$39,1,FALSE)),LEFT(A70,2),\"PRL\")","v":"MC"},"MC112s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A70,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A70,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A70,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A70,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Customer metering & load control"}]
["NU","Non urban extension","Program - Short Term Need",{"$f":"O71/Config!D$44","v":1151508.6079113281},850000,1731521,1666575,1664189,1670205,1698923,1702034,1704910,1707800,1713610,1123423.0321086128,{"$f":"E71*Config!E$44","v":850000},{"$f":"F71*Config!F$44","v":1774809.0249999999},{"$f":"G71*Config!G$44","v":1750945.3593749998},{"$f":"H71*Config!H$44","v":1792149.5323281249},{"$f":"I71*Config!I$44","v":1843593.8089863278},{"$f":"J71*Config!J$44","v":1922175.4352687788},{"$f":"K71*Config!K$44","v":1973837.6273745582},{"$f":"L71*Config!L$44","v":2026602.2282864717},{"$f":"M71*Config!M$44","v":2080788.4683674371},{"$f":"N71*Config!N$44","v":2140064.0739320186},16109767,18154965.558918715,{"$f":"IF(OR(SUM(P71:Y71)<>0,A71=\"EH\"),INDEX(CASH!$B:$B,MATCH(A71,CASH!$A:$A,0)),\"\")","v":120},{"$f":"AB71*VLOOKUP(C71,Config!$A$11:$C$17,3,FALSE)","v":1800},{"$f":"IF(ISERROR(VLOOKUP(A71,Config!$A$20:$A$39,1,FALSE)),LEFT(A71,2),\"PRL\")","v":"NU"},"NUs","Network Connection","Customer Connection","N",{"$f":"IF(ISERROR(VLOOKUP($A71,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A71,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A71,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A71,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["OFP","Overloaded feeders (compliance)","Program - Short Term Need",{"$f":"O72/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E72*Config!E$44","v":0},{"$f":"F72*Config!F$44","v":0},{"$f":"G72*Config!G$44","v":0},{"$f":"H72*Config!H$44","v":0},{"$f":"I72*Config!I$44","v":0},{"$f":"J72*Config!J$44","v":0},{"$f":"K72*Config!K$44","v":0},{"$f":"L72*Config!L$44","v":0},{"$f":"M72*Config!M$44","v":0},{"$f":"N72*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P72:Y72)<>0,A72=\"EH\"),INDEX(CASH!$B:$B,MATCH(A72,CASH!$A:$A,0)),\"\")","v":""},3200,{"$f":"IF(ISERROR(VLOOKUP(A72,Config!$A$20:$A$39,1,FALSE)),LEFT(A72,2),\"PRL\")","v":"OF"},"OFPs","Compliance","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A72,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A72,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A72,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A72,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["PF","Power factor","Program - Short Term Need",{"$f":"O73/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E73*Config!E$44","v":0},{"$f":"F73*Config!F$44","v":0},{"$f":"G73*Config!G$44","v":0},{"$f":"H73*Config!H$44","v":0},{"$f":"I73*Config!I$44","v":0},{"$f":"J73*Config!J$44","v":0},{"$f":"K73*Config!K$44","v":0},{"$f":"L73*Config!L$44","v":0},{"$f":"M73*Config!M$44","v":0},{"$f":"N73*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P73:Y73)<>0,A73=\"EH\"),INDEX(CASH!$B:$B,MATCH(A73,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A73,Config!$A$20:$A$39,1,FALSE)),LEFT(A73,2),\"PRL\")","v":"PF"},"PFs","Compliance","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A73,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A73,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A73,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A73,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PQ001","Permanent power quality monitoring","Program - Short Term Need",{"$f":"O74/Config!D$44","v":639797.32274999993},615000,100000,100000,100000,100000,100000,100000,100000,100000,100000,624192.51,{"$f":"E74*Config!E$44","v":615000},{"$f":"F74*Config!F$44","v":102499.99999999999},{"$f":"G74*Config!G$44","v":105062.49999999999},{"$f":"H74*Config!H$44","v":107689.06249999999},{"$f":"I74*Config!I$44","v":110381.28906249997},{"$f":"J74*Config!J$44","v":113140.82128906247},{"$f":"K74*Config!K$44","v":115969.34182128902},{"$f":"L74*Config!L$44","v":118868.57536682123},{"$f":"M74*Config!M$44","v":121840.28975099175},{"$f":"N74*Config!N$44","v":124886.29699476653},1515000,1635338.1767854309,{"$f":"IF(OR(SUM(P74:Y74)<>0,A74=\"EH\"),INDEX(CASH!$B:$B,MATCH(A74,CASH!$A:$A,0)),\"\")","v":300},{"$f":"AB74*VLOOKUP(C74,Config!$A$11:$C$17,3,FALSE)","v":4500},{"$f":"IF(ISERROR(VLOOKUP(A74,Config!$A$20:$A$39,1,FALSE)),LEFT(A74,2),\"PRL\")","v":"PQ"},"PQ001s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A74,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A74,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A74,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A74,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PQ003","PQ surveying","Program - Short Term Need",{"$f":"O75/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E75*Config!E$44","v":0},{"$f":"F75*Config!F$44","v":0},{"$f":"G75*Config!G$44","v":0},{"$f":"H75*Config!H$44","v":0},{"$f":"I75*Config!I$44","v":0},{"$f":"J75*Config!J$44","v":0},{"$f":"K75*Config!K$44","v":0},{"$f":"L75*Config!L$44","v":0},{"$f":"M75*Config!M$44","v":0},{"$f":"N75*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P75:Y75)<>0,A75=\"EH\"),INDEX(CASH!$B:$B,MATCH(A75,CASH!$A:$A,0)),\"\")","v":""},3600,{"$f":"IF(ISERROR(VLOOKUP(A75,Config!$A$20:$A$39,1,FALSE)),LEFT(A75,2),\"PRL\")","v":"PQ"},"PQ003s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A75,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A75,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A75,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A75,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PQ004","Power quality monitoring replacement","Program - Short Term Need",{"$f":"O76/Config!D$44","v":0},400000,342400,617700,873300,947600,1364538,1299560,1429516,1429516,1169604,0,{"$f":"E76*Config!E$44","v":400000},{"$f":"F76*Config!F$44","v":350959.99999999994},{"$f":"G76*Config!G$44","v":648971.0625},{"$f":"H76*Config!H$44","v":940448.58281249984},{"$f":"I76*Config!I$44","v":1045973.0951562498},{"$f":"J76*Config!J$44","v":1543849.5000013472},{"$f":"K76*Config!K$44","v":1507091.1785727437},{"$f":"L76*Config!L$44","v":1699245.3038407681},{"$f":"M76*Config!M$44","v":1741726.4364367872},{"$f":"N76*Config!N$44","v":1460675.125102669},9873734,11338940.284423064,{"$f":"IF(OR(SUM(P76:Y76)<>0,A76=\"EH\"),INDEX(CASH!$B:$B,MATCH(A76,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB76*VLOOKUP(C76,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A76,Config!$A$20:$A$39,1,FALSE)),LEFT(A76,2),\"PRL\")","v":"PQ"},"PQ004s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A76,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A76,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A76,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A76,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR017","Werrington ZS rebuild to 132kV","Major Project - Committed Project",{"$f":"O77/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E77*Config!E$44","v":0},{"$f":"F77*Config!F$44","v":0},{"$f":"G77*Config!G$44","v":0},{"$f":"H77*Config!H$44","v":0},{"$f":"I77*Config!I$44","v":0},{"$f":"J77*Config!J$44","v":0},{"$f":"K77*Config!K$44","v":0},{"$f":"L77*Config!L$44","v":0},{"$f":"M77*Config!M$44","v":0},{"$f":"N77*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P77:Y77)<>0,A77=\"EH\"),INDEX(CASH!$B:$B,MATCH(A77,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A77,Config!$A$20:$A$39,1,FALSE)),LEFT(A77,2),\"PRL\")","v":"PR"},"PR017","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A77,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A77,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A77,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A77,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR035","Baulkham Hills TS 11kV supply","Major Project - Committed Project",{"$f":"O78/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E78*Config!E$44","v":0},{"$f":"F78*Config!F$44","v":0},{"$f":"G78*Config!G$44","v":0},{"$f":"H78*Config!H$44","v":0},{"$f":"I78*Config!I$44","v":0},{"$f":"J78*Config!J$44","v":0},{"$f":"K78*Config!K$44","v":0},{"$f":"L78*Config!L$44","v":0},{"$f":"M78*Config!M$44","v":0},{"$f":"N78*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P78:Y78)<>0,A78=\"EH\"),INDEX(CASH!$B:$B,MATCH(A78,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A78,Config!$A$20:$A$39,1,FALSE)),LEFT(A78,2),\"PRL\")","v":"PR"},"PR035","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A78,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A78,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A78,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A78,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR044","West Liverpool ZS (Hoxton Park ZS rebuild)","Major Project - Committed Project",{"$f":"O79/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E79*Config!E$44","v":0},{"$f":"F79*Config!F$44","v":0},{"$f":"G79*Config!G$44","v":0},{"$f":"H79*Config!H$44","v":0},{"$f":"I79*Config!I$44","v":0},{"$f":"J79*Config!J$44","v":0},{"$f":"K79*Config!K$44","v":0},{"$f":"L79*Config!L$44","v":0},{"$f":"M79*Config!M$44","v":0},{"$f":"N79*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P79:Y79)<>0,A79=\"EH\"),INDEX(CASH!$B:$B,MATCH(A79,CASH!$A:$A,0)),\"\")","v":""},6450,{"$f":"IF(ISERROR(VLOOKUP(A79,Config!$A$20:$A$39,1,FALSE)),LEFT(A79,2),\"PRL\")","v":"PR"},"PR044","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A79,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A79,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A79,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A79,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR052","Penrith TS transformer and busbar augment","Major Project - Committed Project",{"$f":"O80/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E80*Config!E$44","v":0},{"$f":"F80*Config!F$44","v":0},{"$f":"G80*Config!G$44","v":0},{"$f":"H80*Config!H$44","v":0},{"$f":"I80*Config!I$44","v":0},{"$f":"J80*Config!J$44","v":0},{"$f":"K80*Config!K$44","v":0},{"$f":"L80*Config!L$44","v":0},{"$f":"M80*Config!M$44","v":0},{"$f":"N80*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P80:Y80)<>0,A80=\"EH\"),INDEX(CASH!$B:$B,MATCH(A80,CASH!$A:$A,0)),\"\")","v":""},6150,{"$f":"IF(ISERROR(VLOOKUP(A80,Config!$A$20:$A$39,1,FALSE)),LEFT(A80,2),\"PRL\")","v":"PR"},"PR052","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A80,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A80,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A80,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A80,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR054","Quakers Hill ZS augment (132kV bar + 1st 132/11kV tfr)","Major Project - Committed Project",{"$f":"O81/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E81*Config!E$44","v":0},{"$f":"F81*Config!F$44","v":0},{"$f":"G81*Config!G$44","v":0},{"$f":"H81*Config!H$44","v":0},{"$f":"I81*Config!I$44","v":0},{"$f":"J81*Config!J$44","v":0},{"$f":"K81*Config!K$44","v":0},{"$f":"L81*Config!L$44","v":0},{"$f":"M81*Config!M$44","v":0},{"$f":"N81*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P81:Y81)<>0,A81=\"EH\"),INDEX(CASH!$B:$B,MATCH(A81,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A81,Config!$A$20:$A$39,1,FALSE)),LEFT(A81,2),\"PRL\")","v":"PR"},"PR054","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A81,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A81,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A81,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A81,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR059","ELTS 132kV busbar & substation works","Major Project - Committed Project",{"$f":"O82/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E82*Config!E$44","v":0},{"$f":"F82*Config!F$44","v":0},{"$f":"G82*Config!G$44","v":0},{"$f":"H82*Config!H$44","v":0},{"$f":"I82*Config!I$44","v":0},{"$f":"J82*Config!J$44","v":0},{"$f":"K82*Config!K$44","v":0},{"$f":"L82*Config!L$44","v":0},{"$f":"M82*Config!M$44","v":0},{"$f":"N82*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P82:Y82)<>0,A82=\"EH\"),INDEX(CASH!$B:$B,MATCH(A82,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A82,Config!$A$20:$A$39,1,FALSE)),LEFT(A82,2),\"PRL\")","v":"PR"},"PR059","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A82,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A82,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A82,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A82,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR060","WLTS-ELTS first 132kV cable links","Major Project - Committed Project",{"$f":"O83/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E83*Config!E$44","v":0},{"$f":"F83*Config!F$44","v":0},{"$f":"G83*Config!G$44","v":0},{"$f":"H83*Config!H$44","v":0},{"$f":"I83*Config!I$44","v":0},{"$f":"J83*Config!J$44","v":0},{"$f":"K83*Config!K$44","v":0},{"$f":"L83*Config!L$44","v":0},{"$f":"M83*Config!M$44","v":0},{"$f":"N83*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P83:Y83)<>0,A83=\"EH\"),INDEX(CASH!$B:$B,MATCH(A83,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A83,Config!$A$20:$A$39,1,FALSE)),LEFT(A83,2),\"PRL\")","v":"PR"},"PR060","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A83,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A83,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A83,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A83,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR061","Russell Vale ZS augment","Major Project - Committed Project",{"$f":"O84/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E84*Config!E$44","v":0},{"$f":"F84*Config!F$44","v":0},{"$f":"G84*Config!G$44","v":0},{"$f":"H84*Config!H$44","v":0},{"$f":"I84*Config!I$44","v":0},{"$f":"J84*Config!J$44","v":0},{"$f":"K84*Config!K$44","v":0},{"$f":"L84*Config!L$44","v":0},{"$f":"M84*Config!M$44","v":0},{"$f":"N84*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P84:Y84)<>0,A84=\"EH\"),INDEX(CASH!$B:$B,MATCH(A84,CASH!$A:$A,0)),\"\")","v":""},5325,{"$f":"IF(ISERROR(VLOOKUP(A84,Config!$A$20:$A$39,1,FALSE)),LEFT(A84,2),\"PRL\")","v":"PR"},"PR061","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A84,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A84,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A84,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A84,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR070","Caddens ZS establishment and feeders","Major Project - Committed Project",{"$f":"O85/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E85*Config!E$44","v":0},{"$f":"F85*Config!F$44","v":0},{"$f":"G85*Config!G$44","v":0},{"$f":"H85*Config!H$44","v":0},{"$f":"I85*Config!I$44","v":0},{"$f":"J85*Config!J$44","v":0},{"$f":"K85*Config!K$44","v":0},{"$f":"L85*Config!L$44","v":0},{"$f":"M85*Config!M$44","v":0},{"$f":"N85*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P85:Y85)<>0,A85=\"EH\"),INDEX(CASH!$B:$B,MATCH(A85,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A85,Config!$A$20:$A$39,1,FALSE)),LEFT(A85,2),\"PRL\")","v":"PR"},"PR070","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A85,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A85,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A85,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A85,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR073","Campbelltown 66kV busbar & line to Ambarvale","Major Project - Committed Project",{"$f":"O86/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E86*Config!E$44","v":0},{"$f":"F86*Config!F$44","v":0},{"$f":"G86*Config!G$44","v":0},{"$f":"H86*Config!H$44","v":0},{"$f":"I86*Config!I$44","v":0},{"$f":"J86*Config!J$44","v":0},{"$f":"K86*Config!K$44","v":0},{"$f":"L86*Config!L$44","v":0},{"$f":"M86*Config!M$44","v":0},{"$f":"N86*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P86:Y86)<>0,A86=\"EH\"),INDEX(CASH!$B:$B,MATCH(A86,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A86,Config!$A$20:$A$39,1,FALSE)),LEFT(A86,2),\"PRL\")","v":"PR"},"PR073","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A86,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A86,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A86,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A86,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR081","Collimore Park ZS establishment","Major Project - Future/Planning Stage",{"$f":"O87/Config!D$44","v":0},0,0,0,0,0,0,0,5575999.9999999991,11151999.999999996,11151999.999999998,0,{"$f":"E87*Config!E$44","v":0},{"$f":"F87*Config!F$44","v":0},{"$f":"G87*Config!G$44","v":0},{"$f":"H87*Config!H$44","v":0},{"$f":"I87*Config!I$44","v":0},{"$f":"J87*Config!J$44","v":0},{"$f":"K87*Config!K$44","v":0},{"$f":"L87*Config!L$44","v":6628111.7624539509},{"$f":"M87*Config!M$44","v":13587629.113030596},{"$f":"N87*Config!N$44","v":13927319.84085636},27879999.999999993,34143060.716340907,{"$f":"IF(OR(SUM(P87:Y87)<>0,A87=\"EH\"),INDEX(CASH!$B:$B,MATCH(A87,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB87*VLOOKUP(C87,Config!$A$11:$C$17,3,FALSE)","v":1050},{"$f":"IF(ISERROR(VLOOKUP(A87,Config!$A$20:$A$39,1,FALSE)),LEFT(A87,2),\"PRL\")","v":"PR"},"PR081","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A87,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A87,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A87,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A87,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR090","Doonside 132kV/11kV ZS rebuild","Major Project - Committed Project",{"$f":"O88/Config!D$44","v":48944.774999999994},0,0,0,0,0,0,0,0,0,0,47751,{"$f":"E88*Config!E$44","v":0},{"$f":"F88*Config!F$44","v":0},{"$f":"G88*Config!G$44","v":0},{"$f":"H88*Config!H$44","v":0},{"$f":"I88*Config!I$44","v":0},{"$f":"J88*Config!J$44","v":0},{"$f":"K88*Config!K$44","v":0},{"$f":"L88*Config!L$44","v":0},{"$f":"M88*Config!M$44","v":0},{"$f":"N88*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P88:Y88)<>0,A88=\"EH\"),INDEX(CASH!$B:$B,MATCH(A88,CASH!$A:$A,0)),\"\")","v":""},6750,{"$f":"IF(ISERROR(VLOOKUP(A88,Config!$A$20:$A$39,1,FALSE)),LEFT(A88,2),\"PRL\")","v":"PR"},"PR090","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A88,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A88,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A88,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A88,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR091","West Parramatta CBD 132kV/11kV ZS establishment","Major Project - Committed Project",{"$f":"O89/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E89*Config!E$44","v":0},{"$f":"F89*Config!F$44","v":0},{"$f":"G89*Config!G$44","v":0},{"$f":"H89*Config!H$44","v":0},{"$f":"I89*Config!I$44","v":0},{"$f":"J89*Config!J$44","v":0},{"$f":"K89*Config!K$44","v":0},{"$f":"L89*Config!L$44","v":0},{"$f":"M89*Config!M$44","v":0},{"$f":"N89*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P89:Y89)<>0,A89=\"EH\"),INDEX(CASH!$B:$B,MATCH(A89,CASH!$A:$A,0)),\"\")","v":""},5850,{"$f":"IF(ISERROR(VLOOKUP(A89,Config!$A$20:$A$39,1,FALSE)),LEFT(A89,2),\"PRL\")","v":"PR"},"PR091","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A89,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A89,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A89,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A89,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR096","Berry ZS LDC CT's","Major Project - Committed Project",{"$f":"O90/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E90*Config!E$44","v":0},{"$f":"F90*Config!F$44","v":0},{"$f":"G90*Config!G$44","v":0},{"$f":"H90*Config!H$44","v":0},{"$f":"I90*Config!I$44","v":0},{"$f":"J90*Config!J$44","v":0},{"$f":"K90*Config!K$44","v":0},{"$f":"L90*Config!L$44","v":0},{"$f":"M90*Config!M$44","v":0},{"$f":"N90*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P90:Y90)<>0,A90=\"EH\"),INDEX(CASH!$B:$B,MATCH(A90,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A90,Config!$A$20:$A$39,1,FALSE)),LEFT(A90,2),\"PRL\")","v":"PR"},"PR096","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A90,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A90,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A90,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A90,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR102","Kemps Creek/Luddenham capacity uprate","Major Project - Committed Project",{"$f":"O91/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E91*Config!E$44","v":0},{"$f":"F91*Config!F$44","v":0},{"$f":"G91*Config!G$44","v":0},{"$f":"H91*Config!H$44","v":0},{"$f":"I91*Config!I$44","v":0},{"$f":"J91*Config!J$44","v":0},{"$f":"K91*Config!K$44","v":0},{"$f":"L91*Config!L$44","v":0},{"$f":"M91*Config!M$44","v":0},{"$f":"N91*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P91:Y91)<>0,A91=\"EH\"),INDEX(CASH!$B:$B,MATCH(A91,CASH!$A:$A,0)),\"\")","v":""},4500,{"$f":"IF(ISERROR(VLOOKUP(A91,Config!$A$20:$A$39,1,FALSE)),LEFT(A91,2),\"PRL\")","v":"PR"},"PR102","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A91,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A91,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A91,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A91,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR110","Edmondson Park ZS establishment","Major Project - Committed Project",{"$f":"O92/Config!D$44","v":1493921.6535},2187000,1887804.8780487806,5710.8863771564547,0,0,0,0,0,0,0,1457484.54,{"$f":"E92*Config!E$44","v":2187000},{"$f":"F92*Config!F$44","v":1935000},{"$f":"G92*Config!G$44","v":6000},{"$f":"H92*Config!H$44","v":0},{"$f":"I92*Config!I$44","v":0},{"$f":"J92*Config!J$44","v":0},{"$f":"K92*Config!K$44","v":0},{"$f":"L92*Config!L$44","v":0},{"$f":"M92*Config!M$44","v":0},{"$f":"N92*Config!N$44","v":0},4080515.7644259366,4128000,{"$f":"IF(OR(SUM(P92:Y92)<>0,A92=\"EH\"),INDEX(CASH!$B:$B,MATCH(A92,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB92*VLOOKUP(C92,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A92,Config!$A$20:$A$39,1,FALSE)),LEFT(A92,2),\"PRL\")","v":"PR"},"PR110","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A92,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A92,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A92,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A92,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR113","Augment feeder 308 Nepean to Douglas Park","Major Project - Prior to Approval",{"$f":"O93/Config!D$44","v":0},518000,6072000,0,0,0,0,0,0,0,0,0,{"$f":"E93*Config!E$44","v":518000},{"$f":"F93*Config!F$44","v":6223799.9999999991},{"$f":"G93*Config!G$44","v":0},{"$f":"H93*Config!H$44","v":0},{"$f":"I93*Config!I$44","v":0},{"$f":"J93*Config!J$44","v":0},{"$f":"K93*Config!K$44","v":0},{"$f":"L93*Config!L$44","v":0},{"$f":"M93*Config!M$44","v":0},{"$f":"N93*Config!N$44","v":0},6590000,6741799.9999999991,{"$f":"IF(OR(SUM(P93:Y93)<>0,A93=\"EH\"),INDEX(CASH!$B:$B,MATCH(A93,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB93*VLOOKUP(C93,Config!$A$11:$C$17,3,FALSE)","v":3400},{"$f":"IF(ISERROR(VLOOKUP(A93,Config!$A$20:$A$39,1,FALSE)),LEFT(A93,2),\"PRL\")","v":"PR"},"PR113","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A93,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A93,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A93,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A93,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR123","Connection works associated with Tomerong/Bamarang BSP","Major Project - Committed Project",{"$f":"O94/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E94*Config!E$44","v":0},{"$f":"F94*Config!F$44","v":0},{"$f":"G94*Config!G$44","v":0},{"$f":"H94*Config!H$44","v":0},{"$f":"I94*Config!I$44","v":0},{"$f":"J94*Config!J$44","v":0},{"$f":"K94*Config!K$44","v":0},{"$f":"L94*Config!L$44","v":0},{"$f":"M94*Config!M$44","v":0},{"$f":"N94*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P94:Y94)<>0,A94=\"EH\"),INDEX(CASH!$B:$B,MATCH(A94,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A94,Config!$A$20:$A$39,1,FALSE)),LEFT(A94,2),\"PRL\")","v":"PR"},"PR123","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A94,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A94,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A94,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A94,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR126","Chipping Norton 33/11kV ZS establishment","Major Project - Committed Project",{"$f":"O95/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E95*Config!E$44","v":0},{"$f":"F95*Config!F$44","v":0},{"$f":"G95*Config!G$44","v":0},{"$f":"H95*Config!H$44","v":0},{"$f":"I95*Config!I$44","v":0},{"$f":"J95*Config!J$44","v":0},{"$f":"K95*Config!K$44","v":0},{"$f":"L95*Config!L$44","v":0},{"$f":"M95*Config!M$44","v":0},{"$f":"N95*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P95:Y95)<>0,A95=\"EH\"),INDEX(CASH!$B:$B,MATCH(A95,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A95,Config!$A$20:$A$39,1,FALSE)),LEFT(A95,2),\"PRL\")","v":"PR"},"PR126","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A95,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A95,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A95,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A95,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR128","Nepean ZS establishment","Major Project - Committed Project",{"$f":"O96/Config!D$44","v":20232.474999999999},0,0,0,0,0,0,0,0,0,0,19739,{"$f":"E96*Config!E$44","v":0},{"$f":"F96*Config!F$44","v":0},{"$f":"G96*Config!G$44","v":0},{"$f":"H96*Config!H$44","v":0},{"$f":"I96*Config!I$44","v":0},{"$f":"J96*Config!J$44","v":0},{"$f":"K96*Config!K$44","v":0},{"$f":"L96*Config!L$44","v":0},{"$f":"M96*Config!M$44","v":0},{"$f":"N96*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P96:Y96)<>0,A96=\"EH\"),INDEX(CASH!$B:$B,MATCH(A96,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A96,Config!$A$20:$A$39,1,FALSE)),LEFT(A96,2),\"PRL\")","v":"PR"},"PR128","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A96,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A96,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A96,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A96,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR144","Sherwood ZS augment","Major Project - Committed Project",{"$f":"O97/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E97*Config!E$44","v":0},{"$f":"F97*Config!F$44","v":0},{"$f":"G97*Config!G$44","v":0},{"$f":"H97*Config!H$44","v":0},{"$f":"I97*Config!I$44","v":0},{"$f":"J97*Config!J$44","v":0},{"$f":"K97*Config!K$44","v":0},{"$f":"L97*Config!L$44","v":0},{"$f":"M97*Config!M$44","v":0},{"$f":"N97*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P97:Y97)<>0,A97=\"EH\"),INDEX(CASH!$B:$B,MATCH(A97,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A97,Config!$A$20:$A$39,1,FALSE)),LEFT(A97,2),\"PRL\")","v":"PR"},"PR144","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A97,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A97,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A97,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A97,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR148","Dapto ZS 3rd transformer & 33kV bus section CB's ","Major Project - Committed Project",{"$f":"O98/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E98*Config!E$44","v":0},{"$f":"F98*Config!F$44","v":0},{"$f":"G98*Config!G$44","v":0},{"$f":"H98*Config!H$44","v":0},{"$f":"I98*Config!I$44","v":0},{"$f":"J98*Config!J$44","v":0},{"$f":"K98*Config!K$44","v":0},{"$f":"L98*Config!L$44","v":0},{"$f":"M98*Config!M$44","v":0},{"$f":"N98*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P98:Y98)<>0,A98=\"EH\"),INDEX(CASH!$B:$B,MATCH(A98,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A98,Config!$A$20:$A$39,1,FALSE)),LEFT(A98,2),\"PRL\")","v":"PR"},"PR148","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A98,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A98,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A98,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A98,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR149","Gerringong ZS augment","Major Project - Committed Project",{"$f":"O99/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E99*Config!E$44","v":0},{"$f":"F99*Config!F$44","v":0},{"$f":"G99*Config!G$44","v":0},{"$f":"H99*Config!H$44","v":0},{"$f":"I99*Config!I$44","v":0},{"$f":"J99*Config!J$44","v":0},{"$f":"K99*Config!K$44","v":0},{"$f":"L99*Config!L$44","v":0},{"$f":"M99*Config!M$44","v":0},{"$f":"N99*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P99:Y99)<>0,A99=\"EH\"),INDEX(CASH!$B:$B,MATCH(A99,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A99,Config!$A$20:$A$39,1,FALSE)),LEFT(A99,2),\"PRL\")","v":"PR"},"PR149","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A99,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A99,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A99,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A99,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR157","Richmond ZS rebuild","Major Project - Committed Project",{"$f":"O100/Config!D$44","v":11571.788749999998},0,0,0,0,0,0,0,0,0,0,11289.55,{"$f":"E100*Config!E$44","v":0},{"$f":"F100*Config!F$44","v":0},{"$f":"G100*Config!G$44","v":0},{"$f":"H100*Config!H$44","v":0},{"$f":"I100*Config!I$44","v":0},{"$f":"J100*Config!J$44","v":0},{"$f":"K100*Config!K$44","v":0},{"$f":"L100*Config!L$44","v":0},{"$f":"M100*Config!M$44","v":0},{"$f":"N100*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P100:Y100)<>0,A100=\"EH\"),INDEX(CASH!$B:$B,MATCH(A100,CASH!$A:$A,0)),\"\")","v":""},6450,{"$f":"IF(ISERROR(VLOOKUP(A100,Config!$A$20:$A$39,1,FALSE)),LEFT(A100,2),\"PRL\")","v":"PR"},"PR157","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A100,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A100,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A100,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A100,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR170","Holsworthy 33/11kV ZS establishment","Major Project - Future/Planning Stage",{"$f":"O101/Config!D$44","v":0},0,0,0,0,0,0,0,4081999.9999999991,8163999.9999999981,8163999.9999999981,0,{"$f":"E101*Config!E$44","v":0},{"$f":"F101*Config!F$44","v":0},{"$f":"G101*Config!G$44","v":0},{"$f":"H101*Config!H$44","v":0},{"$f":"I101*Config!I$44","v":0},{"$f":"J101*Config!J$44","v":0},{"$f":"K101*Config!K$44","v":0},{"$f":"L101*Config!L$44","v":4852215.2464736411},{"$f":"M101*Config!M$44","v":9947041.2552709635},{"$f":"N101*Config!N$44","v":10195717.286652736},20409999.999999993,24994973.788397342,{"$f":"IF(OR(SUM(P101:Y101)<>0,A101=\"EH\"),INDEX(CASH!$B:$B,MATCH(A101,CASH!$A:$A,0)),\"\")","v":40},{"$f":"AB101*VLOOKUP(C101,Config!$A$11:$C$17,3,FALSE)","v":200},{"$f":"IF(ISERROR(VLOOKUP(A101,Config!$A$20:$A$39,1,FALSE)),LEFT(A101,2),\"PRL\")","v":"PR"},"PR170","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A101,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A101,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A101,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A101,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR172","Parklea ZS 3rd transformer","Major Project - Committed Project",{"$f":"O102/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E102*Config!E$44","v":0},{"$f":"F102*Config!F$44","v":0},{"$f":"G102*Config!G$44","v":0},{"$f":"H102*Config!H$44","v":0},{"$f":"I102*Config!I$44","v":0},{"$f":"J102*Config!J$44","v":0},{"$f":"K102*Config!K$44","v":0},{"$f":"L102*Config!L$44","v":0},{"$f":"M102*Config!M$44","v":0},{"$f":"N102*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P102:Y102)<>0,A102=\"EH\"),INDEX(CASH!$B:$B,MATCH(A102,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A102,Config!$A$20:$A$39,1,FALSE)),LEFT(A102,2),\"PRL\")","v":"PR"},"PR172","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A102,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A102,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A102,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A102,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR176","Cheriton Av 132/11kV ZS establishment","Major Project - Committed Project",{"$f":"O103/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E103*Config!E$44","v":0},{"$f":"F103*Config!F$44","v":0},{"$f":"G103*Config!G$44","v":0},{"$f":"H103*Config!H$44","v":0},{"$f":"I103*Config!I$44","v":0},{"$f":"J103*Config!J$44","v":0},{"$f":"K103*Config!K$44","v":0},{"$f":"L103*Config!L$44","v":0},{"$f":"M103*Config!M$44","v":0},{"$f":"N103*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P103:Y103)<>0,A103=\"EH\"),INDEX(CASH!$B:$B,MATCH(A103,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A103,Config!$A$20:$A$39,1,FALSE)),LEFT(A103,2),\"PRL\")","v":"PR"},"PR176","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A103,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A103,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A103,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A103,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR183","Schofields ZS establishment","Major Project - Committed Project",{"$f":"O104/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E104*Config!E$44","v":0},{"$f":"F104*Config!F$44","v":0},{"$f":"G104*Config!G$44","v":0},{"$f":"H104*Config!H$44","v":0},{"$f":"I104*Config!I$44","v":0},{"$f":"J104*Config!J$44","v":0},{"$f":"K104*Config!K$44","v":0},{"$f":"L104*Config!L$44","v":0},{"$f":"M104*Config!M$44","v":0},{"$f":"N104*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P104:Y104)<>0,A104=\"EH\"),INDEX(CASH!$B:$B,MATCH(A104,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A104,Config!$A$20:$A$39,1,FALSE)),LEFT(A104,2),\"PRL\")","v":"PR"},"PR183","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A104,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A104,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A104,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A104,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR184","Box Hill 22kV conversion","Major Project - Committed Project",{"$f":"O105/Config!D$44","v":47149.999999999993},0,0,0,0,0,0,0,0,0,0,46000,{"$f":"E105*Config!E$44","v":0},{"$f":"F105*Config!F$44","v":0},{"$f":"G105*Config!G$44","v":0},{"$f":"H105*Config!H$44","v":0},{"$f":"I105*Config!I$44","v":0},{"$f":"J105*Config!J$44","v":0},{"$f":"K105*Config!K$44","v":0},{"$f":"L105*Config!L$44","v":0},{"$f":"M105*Config!M$44","v":0},{"$f":"N105*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P105:Y105)<>0,A105=\"EH\"),INDEX(CASH!$B:$B,MATCH(A105,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A105,Config!$A$20:$A$39,1,FALSE)),LEFT(A105,2),\"PRL\")","v":"PR"},"PR184","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A105,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A105,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A105,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A105,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR186","Glenorie ZS establishment","Major Project - Committed Project",{"$f":"O106/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E106*Config!E$44","v":0},{"$f":"F106*Config!F$44","v":0},{"$f":"G106*Config!G$44","v":0},{"$f":"H106*Config!H$44","v":0},{"$f":"I106*Config!I$44","v":0},{"$f":"J106*Config!J$44","v":0},{"$f":"K106*Config!K$44","v":0},{"$f":"L106*Config!L$44","v":0},{"$f":"M106*Config!M$44","v":0},{"$f":"N106*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P106:Y106)<>0,A106=\"EH\"),INDEX(CASH!$B:$B,MATCH(A106,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A106,Config!$A$20:$A$39,1,FALSE)),LEFT(A106,2),\"PRL\")","v":"PR"},"PR186","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A106,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A106,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A106,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A106,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR190","Eschol Park ZS establishment","Major Project - Future/Planning Stage",{"$f":"O107/Config!D$44","v":0},0,0,0,0,0,0,0,4207999.9999999991,8415999.9999999981,8415999.9999999981,0,{"$f":"E107*Config!E$44","v":0},{"$f":"F107*Config!F$44","v":0},{"$f":"G107*Config!G$44","v":0},{"$f":"H107*Config!H$44","v":0},{"$f":"I107*Config!I$44","v":0},{"$f":"J107*Config!J$44","v":0},{"$f":"K107*Config!K$44","v":0},{"$f":"L107*Config!L$44","v":5001989.6514358362},{"$f":"M107*Config!M$44","v":10254078.785443462},{"$f":"N107*Config!N$44","v":10510430.755079549},21039999.999999993,25766499.191958848,{"$f":"IF(OR(SUM(P107:Y107)<>0,A107=\"EH\"),INDEX(CASH!$B:$B,MATCH(A107,CASH!$A:$A,0)),\"\")","v":80},{"$f":"AB107*VLOOKUP(C107,Config!$A$11:$C$17,3,FALSE)","v":400},{"$f":"IF(ISERROR(VLOOKUP(A107,Config!$A$20:$A$39,1,FALSE)),LEFT(A107,2),\"PRL\")","v":"PR"},"PR190","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A107,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A107,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A107,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A107,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["PR192","Feeder 7158 augment from Albion Park to Warilla","Major Project - Committed Project",{"$f":"O108/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E108*Config!E$44","v":0},{"$f":"F108*Config!F$44","v":0},{"$f":"G108*Config!G$44","v":0},{"$f":"H108*Config!H$44","v":0},{"$f":"I108*Config!I$44","v":0},{"$f":"J108*Config!J$44","v":0},{"$f":"K108*Config!K$44","v":0},{"$f":"L108*Config!L$44","v":0},{"$f":"M108*Config!M$44","v":0},{"$f":"N108*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P108:Y108)<>0,A108=\"EH\"),INDEX(CASH!$B:$B,MATCH(A108,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A108,Config!$A$20:$A$39,1,FALSE)),LEFT(A108,2),\"PRL\")","v":"PR"},"PR192","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A108,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A108,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A108,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A108,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR200","Cordeaux/Figtree 33/11kV ZS establishment","Major Project - Committed Project",{"$f":"O109/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E109*Config!E$44","v":0},{"$f":"F109*Config!F$44","v":0},{"$f":"G109*Config!G$44","v":0},{"$f":"H109*Config!H$44","v":0},{"$f":"I109*Config!I$44","v":0},{"$f":"J109*Config!J$44","v":0},{"$f":"K109*Config!K$44","v":0},{"$f":"L109*Config!L$44","v":0},{"$f":"M109*Config!M$44","v":0},{"$f":"N109*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P109:Y109)<>0,A109=\"EH\"),INDEX(CASH!$B:$B,MATCH(A109,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A109,Config!$A$20:$A$39,1,FALSE)),LEFT(A109,2),\"PRL\")","v":"PR"},"PR200","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A109,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A109,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A109,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A109,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR204","Canley Vale subtransmission network upgrade","Major Project - Committed Project",{"$f":"O110/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E110*Config!E$44","v":0},{"$f":"F110*Config!F$44","v":0},{"$f":"G110*Config!G$44","v":0},{"$f":"H110*Config!H$44","v":0},{"$f":"I110*Config!I$44","v":0},{"$f":"J110*Config!J$44","v":0},{"$f":"K110*Config!K$44","v":0},{"$f":"L110*Config!L$44","v":0},{"$f":"M110*Config!M$44","v":0},{"$f":"N110*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P110:Y110)<>0,A110=\"EH\"),INDEX(CASH!$B:$B,MATCH(A110,CASH!$A:$A,0)),\"\")","v":""},5400,{"$f":"IF(ISERROR(VLOOKUP(A110,Config!$A$20:$A$39,1,FALSE)),LEFT(A110,2),\"PRL\")","v":"PR"},"PR204","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A110,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A110,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A110,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A110,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR206","Cawdor 66/11kV ZS establishment","Major Project - Committed Project",{"$f":"O111/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E111*Config!E$44","v":0},{"$f":"F111*Config!F$44","v":0},{"$f":"G111*Config!G$44","v":0},{"$f":"H111*Config!H$44","v":0},{"$f":"I111*Config!I$44","v":0},{"$f":"J111*Config!J$44","v":0},{"$f":"K111*Config!K$44","v":0},{"$f":"L111*Config!L$44","v":0},{"$f":"M111*Config!M$44","v":0},{"$f":"N111*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P111:Y111)<>0,A111=\"EH\"),INDEX(CASH!$B:$B,MATCH(A111,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A111,Config!$A$20:$A$39,1,FALSE)),LEFT(A111,2),\"PRL\")","v":"PR"},"PR206","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A111,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A111,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A111,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A111,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR208","Abbotsbury 132/11kV ZS establishment","Major Project - Committed Project",{"$f":"O112/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E112*Config!E$44","v":0},{"$f":"F112*Config!F$44","v":0},{"$f":"G112*Config!G$44","v":0},{"$f":"H112*Config!H$44","v":0},{"$f":"I112*Config!I$44","v":0},{"$f":"J112*Config!J$44","v":0},{"$f":"K112*Config!K$44","v":0},{"$f":"L112*Config!L$44","v":0},{"$f":"M112*Config!M$44","v":0},{"$f":"N112*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P112:Y112)<>0,A112=\"EH\"),INDEX(CASH!$B:$B,MATCH(A112,CASH!$A:$A,0)),\"\")","v":""},5700,{"$f":"IF(ISERROR(VLOOKUP(A112,Config!$A$20:$A$39,1,FALSE)),LEFT(A112,2),\"PRL\")","v":"PR"},"PR208","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A112,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A112,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A112,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A112,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR244","Bellavista ZS establishment with two 132kV cable links","Major Project - Committed Project",{"$f":"O113/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E113*Config!E$44","v":0},{"$f":"F113*Config!F$44","v":0},{"$f":"G113*Config!G$44","v":0},{"$f":"H113*Config!H$44","v":0},{"$f":"I113*Config!I$44","v":0},{"$f":"J113*Config!J$44","v":0},{"$f":"K113*Config!K$44","v":0},{"$f":"L113*Config!L$44","v":0},{"$f":"M113*Config!M$44","v":0},{"$f":"N113*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P113:Y113)<>0,A113=\"EH\"),INDEX(CASH!$B:$B,MATCH(A113,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A113,Config!$A$20:$A$39,1,FALSE)),LEFT(A113,2),\"PRL\")","v":"PR"},"PR244","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A113,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A113,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A113,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A113,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR248","Penrith Lakes ZS site acquisition","Major Project - Committed Project",{"$f":"O114/Config!D$44","v":0},0,0,0,0,999999.99999999977,0,0,0,0,0,0,{"$f":"E114*Config!E$44","v":0},{"$f":"F114*Config!F$44","v":0},{"$f":"G114*Config!G$44","v":0},{"$f":"H114*Config!H$44","v":0},{"$f":"I114*Config!I$44","v":1103812.8906249995},{"$f":"J114*Config!J$44","v":0},{"$f":"K114*Config!K$44","v":0},{"$f":"L114*Config!L$44","v":0},{"$f":"M114*Config!M$44","v":0},{"$f":"N114*Config!N$44","v":0},999999.99999999977,1103812.8906249995,{"$f":"IF(OR(SUM(P114:Y114)<>0,A114=\"EH\"),INDEX(CASH!$B:$B,MATCH(A114,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB114*VLOOKUP(C114,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A114,Config!$A$20:$A$39,1,FALSE)),LEFT(A114,2),\"PRL\")","v":"PRL"},"PR248","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A114,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A114,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A114,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A114,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR249","Establish Penrith Lakes 33/11kV Zone Substation","Major Project - Prior to Approval",{"$f":"O115/Config!D$44","v":0},0,0,0,0,0,3609999.9999999995,14439999.999999998,0,0,0,0,{"$f":"E115*Config!E$44","v":0},{"$f":"F115*Config!F$44","v":0},{"$f":"G115*Config!G$44","v":0},{"$f":"H115*Config!H$44","v":0},{"$f":"I115*Config!I$44","v":0},{"$f":"J115*Config!J$44","v":4084383.6485351543},{"$f":"K115*Config!K$44","v":16745972.958994132},{"$f":"L115*Config!L$44","v":0},{"$f":"M115*Config!M$44","v":0},{"$f":"N115*Config!N$44","v":0},18049999.999999996,20830356.607529286,{"$f":"IF(OR(SUM(P115:Y115)<>0,A115=\"EH\"),INDEX(CASH!$B:$B,MATCH(A115,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB115*VLOOKUP(C115,Config!$A$11:$C$17,3,FALSE)","v":1400},{"$f":"IF(ISERROR(VLOOKUP(A115,Config!$A$20:$A$39,1,FALSE)),LEFT(A115,2),\"PRL\")","v":"PR"},"PR249","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A115,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A115,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A115,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A115,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR255","Line works associated with Oran Park","Major Project - Committed Project",{"$f":"O116/Config!D$44","v":56477.499999999993},0,0,0,0,0,0,0,0,0,0,55100,{"$f":"E116*Config!E$44","v":0},{"$f":"F116*Config!F$44","v":0},{"$f":"G116*Config!G$44","v":0},{"$f":"H116*Config!H$44","v":0},{"$f":"I116*Config!I$44","v":0},{"$f":"J116*Config!J$44","v":0},{"$f":"K116*Config!K$44","v":0},{"$f":"L116*Config!L$44","v":0},{"$f":"M116*Config!M$44","v":0},{"$f":"N116*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P116:Y116)<>0,A116=\"EH\"),INDEX(CASH!$B:$B,MATCH(A116,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A116,Config!$A$20:$A$39,1,FALSE)),LEFT(A116,2),\"PRL\")","v":"PR"},"PR255","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A116,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A116,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A116,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A116,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR257","Menangle Park 66/11kV ZS site purchase","Major Project - Committed Project",{"$f":"O117/Config!D$44","v":1062263.875},0,0,0,0,0,0,0,0,0,0,1036355,{"$f":"E117*Config!E$44","v":0},{"$f":"F117*Config!F$44","v":0},{"$f":"G117*Config!G$44","v":0},{"$f":"H117*Config!H$44","v":0},{"$f":"I117*Config!I$44","v":0},{"$f":"J117*Config!J$44","v":0},{"$f":"K117*Config!K$44","v":0},{"$f":"L117*Config!L$44","v":0},{"$f":"M117*Config!M$44","v":0},{"$f":"N117*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P117:Y117)<>0,A117=\"EH\"),INDEX(CASH!$B:$B,MATCH(A117,CASH!$A:$A,0)),\"\")","v":""},3150,{"$f":"IF(ISERROR(VLOOKUP(A117,Config!$A$20:$A$39,1,FALSE)),LEFT(A117,2),\"PRL\")","v":"PRL"},"PR257","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A117,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A117,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A117,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A117,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR258","Menangle Park 66/11kV ZS establishment","Major Project - Prior to Approval",{"$f":"O118/Config!D$44","v":478333.34700000001},3800000,3500000,0,0,0,0,0,0,0,0,466666.68000000005,{"$f":"E118*Config!E$44","v":3800000},{"$f":"F118*Config!F$44","v":3587499.9999999995},{"$f":"G118*Config!G$44","v":0},{"$f":"H118*Config!H$44","v":0},{"$f":"I118*Config!I$44","v":0},{"$f":"J118*Config!J$44","v":0},{"$f":"K118*Config!K$44","v":0},{"$f":"L118*Config!L$44","v":0},{"$f":"M118*Config!M$44","v":0},{"$f":"N118*Config!N$44","v":0},7300000,7387500,{"$f":"IF(OR(SUM(P118:Y118)<>0,A118=\"EH\"),INDEX(CASH!$B:$B,MATCH(A118,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB118*VLOOKUP(C118,Config!$A$11:$C$17,3,FALSE)","v":1700},{"$f":"IF(ISERROR(VLOOKUP(A118,Config!$A$20:$A$39,1,FALSE)),LEFT(A118,2),\"PRL\")","v":"PR"},"PR258","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A118,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A118,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A118,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A118,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR261","Huntingwood ZS establishment","Major Project - Committed Project",{"$f":"O119/Config!D$44","v":61499.999999999993},0,0,0,0,0,0,0,0,0,0,60000,{"$f":"E119*Config!E$44","v":0},{"$f":"F119*Config!F$44","v":0},{"$f":"G119*Config!G$44","v":0},{"$f":"H119*Config!H$44","v":0},{"$f":"I119*Config!I$44","v":0},{"$f":"J119*Config!J$44","v":0},{"$f":"K119*Config!K$44","v":0},{"$f":"L119*Config!L$44","v":0},{"$f":"M119*Config!M$44","v":0},{"$f":"N119*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P119:Y119)<>0,A119=\"EH\"),INDEX(CASH!$B:$B,MATCH(A119,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A119,Config!$A$20:$A$39,1,FALSE)),LEFT(A119,2),\"PRL\")","v":"PR"},"PR261","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A119,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A119,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A119,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A119,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR270","West Epping Zone Substation establishment","Major Project - Future/Planning Stage",{"$f":"O120/Config!D$44","v":0},0,0,0,0,0,0,0,6471999.9999999991,12943999.999999994,12943999.999999996,0,{"$f":"E120*Config!E$44","v":0},{"$f":"F120*Config!F$44","v":0},{"$f":"G120*Config!G$44","v":0},{"$f":"H120*Config!H$44","v":0},{"$f":"I120*Config!I$44","v":0},{"$f":"J120*Config!J$44","v":0},{"$f":"K120*Config!K$44","v":0},{"$f":"L120*Config!L$44","v":7693174.1977406684},{"$f":"M120*Config!M$44","v":15771007.105368365},{"$f":"N120*Config!N$44","v":16165282.283002574},32359999.999999989,39629463.586111605,{"$f":"IF(OR(SUM(P120:Y120)<>0,A120=\"EH\"),INDEX(CASH!$B:$B,MATCH(A120,CASH!$A:$A,0)),\"\")","v":50},{"$f":"AB120*VLOOKUP(C120,Config!$A$11:$C$17,3,FALSE)","v":250},{"$f":"IF(ISERROR(VLOOKUP(A120,Config!$A$20:$A$39,1,FALSE)),LEFT(A120,2),\"PRL\")","v":"PR"},"PR270","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A120,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A120,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A120,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A120,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR278","Kemps Creek new BSP associated works","Major Project - Future/Planning Stage",{"$f":"O121/Config!D$44","v":0},0,0,0,0,0,0,0,0,2139999.9999999991,2139999.9999999995,0,{"$f":"E121*Config!E$44","v":0},{"$f":"F121*Config!F$44","v":0},{"$f":"G121*Config!G$44","v":0},{"$f":"H121*Config!H$44","v":0},{"$f":"I121*Config!I$44","v":0},{"$f":"J121*Config!J$44","v":0},{"$f":"K121*Config!K$44","v":0},{"$f":"L121*Config!L$44","v":0},{"$f":"M121*Config!M$44","v":2607382.2006712221},{"$f":"N121*Config!N$44","v":2672566.7556880028},4279999.9999999981,5279948.9563592244,{"$f":"IF(OR(SUM(P121:Y121)<>0,A121=\"EH\"),INDEX(CASH!$B:$B,MATCH(A121,CASH!$A:$A,0)),\"\")","v":20},{"$f":"AB121*VLOOKUP(C121,Config!$A$11:$C$17,3,FALSE)","v":100},{"$f":"IF(ISERROR(VLOOKUP(A121,Config!$A$20:$A$39,1,FALSE)),LEFT(A121,2),\"PRL\")","v":"PR"},"PR278","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A121,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A121,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A121,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A121,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR280","Wilton Park 66/11kV ZS establishment & 66kV line works","Major Project - Committed Project",{"$f":"O122/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E122*Config!E$44","v":0},{"$f":"F122*Config!F$44","v":0},{"$f":"G122*Config!G$44","v":0},{"$f":"H122*Config!H$44","v":0},{"$f":"I122*Config!I$44","v":0},{"$f":"J122*Config!J$44","v":0},{"$f":"K122*Config!K$44","v":0},{"$f":"L122*Config!L$44","v":0},{"$f":"M122*Config!M$44","v":0},{"$f":"N122*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P122:Y122)<>0,A122=\"EH\"),INDEX(CASH!$B:$B,MATCH(A122,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A122,Config!$A$20:$A$39,1,FALSE)),LEFT(A122,2),\"PRL\")","v":"PR"},"PR280","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A122,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A122,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A122,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A122,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR288","Holroyd 330/132kV BSP associated works","Major Project - Committed Project",{"$f":"O123/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E123*Config!E$44","v":0},{"$f":"F123*Config!F$44","v":0},{"$f":"G123*Config!G$44","v":0},{"$f":"H123*Config!H$44","v":0},{"$f":"I123*Config!I$44","v":0},{"$f":"J123*Config!J$44","v":0},{"$f":"K123*Config!K$44","v":0},{"$f":"L123*Config!L$44","v":0},{"$f":"M123*Config!M$44","v":0},{"$f":"N123*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P123:Y123)<>0,A123=\"EH\"),INDEX(CASH!$B:$B,MATCH(A123,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A123,Config!$A$20:$A$39,1,FALSE)),LEFT(A123,2),\"PRL\")","v":"PR"},"PR288","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A123,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A123,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A123,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A123,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR291","Marsden Park Zone Substation site acquisition","Major Project - Committed Project",{"$f":"O124/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E124*Config!E$44","v":0},{"$f":"F124*Config!F$44","v":0},{"$f":"G124*Config!G$44","v":0},{"$f":"H124*Config!H$44","v":0},{"$f":"I124*Config!I$44","v":0},{"$f":"J124*Config!J$44","v":0},{"$f":"K124*Config!K$44","v":0},{"$f":"L124*Config!L$44","v":0},{"$f":"M124*Config!M$44","v":0},{"$f":"N124*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P124:Y124)<>0,A124=\"EH\"),INDEX(CASH!$B:$B,MATCH(A124,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A124,Config!$A$20:$A$39,1,FALSE)),LEFT(A124,2),\"PRL\")","v":"PRL"},"PR291","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A124,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A124,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A124,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A124,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR292","South Marsden Park (industrial) 132/11kV ZS establishment","Major Project - Prior to Approval",{"$f":"O125/Config!D$44","v":4594639.71325},14500000,9560975.6097560991,0,0,0,0,0,0,0,0,4482575.33,{"$f":"E125*Config!E$44","v":14500000},{"$f":"F125*Config!F$44","v":9800000},{"$f":"G125*Config!G$44","v":0},{"$f":"H125*Config!H$44","v":0},{"$f":"I125*Config!I$44","v":0},{"$f":"J125*Config!J$44","v":0},{"$f":"K125*Config!K$44","v":0},{"$f":"L125*Config!L$44","v":0},{"$f":"M125*Config!M$44","v":0},{"$f":"N125*Config!N$44","v":0},24060975.609756097,24300000,{"$f":"IF(OR(SUM(P125:Y125)<>0,A125=\"EH\"),INDEX(CASH!$B:$B,MATCH(A125,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB125*VLOOKUP(C125,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A125,Config!$A$20:$A$39,1,FALSE)),LEFT(A125,2),\"PRL\")","v":"PR"},"PR292","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A125,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A125,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A125,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A125,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR303","Mittagong ZS transformer augment","Major Project - Committed Project",{"$f":"O126/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E126*Config!E$44","v":0},{"$f":"F126*Config!F$44","v":0},{"$f":"G126*Config!G$44","v":0},{"$f":"H126*Config!H$44","v":0},{"$f":"I126*Config!I$44","v":0},{"$f":"J126*Config!J$44","v":0},{"$f":"K126*Config!K$44","v":0},{"$f":"L126*Config!L$44","v":0},{"$f":"M126*Config!M$44","v":0},{"$f":"N126*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P126:Y126)<>0,A126=\"EH\"),INDEX(CASH!$B:$B,MATCH(A126,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A126,Config!$A$20:$A$39,1,FALSE)),LEFT(A126,2),\"PRL\")","v":"PR"},"PR303","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A126,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A126,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A126,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A126,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR308","Granville ZS & Camellia TS rebuild","Major Project - Committed Project",{"$f":"O127/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E127*Config!E$44","v":0},{"$f":"F127*Config!F$44","v":0},{"$f":"G127*Config!G$44","v":0},{"$f":"H127*Config!H$44","v":0},{"$f":"I127*Config!I$44","v":0},{"$f":"J127*Config!J$44","v":0},{"$f":"K127*Config!K$44","v":0},{"$f":"L127*Config!L$44","v":0},{"$f":"M127*Config!M$44","v":0},{"$f":"N127*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P127:Y127)<>0,A127=\"EH\"),INDEX(CASH!$B:$B,MATCH(A127,CASH!$A:$A,0)),\"\")","v":""},3900,{"$f":"IF(ISERROR(VLOOKUP(A127,Config!$A$20:$A$39,1,FALSE)),LEFT(A127,2),\"PRL\")","v":"PR"},"PR308","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A127,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A127,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A127,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A127,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR311","Quakers Hill ZS 2nd 132kV feeder","Major Project - Committed Project",{"$f":"O128/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E128*Config!E$44","v":0},{"$f":"F128*Config!F$44","v":0},{"$f":"G128*Config!G$44","v":0},{"$f":"H128*Config!H$44","v":0},{"$f":"I128*Config!I$44","v":0},{"$f":"J128*Config!J$44","v":0},{"$f":"K128*Config!K$44","v":0},{"$f":"L128*Config!L$44","v":0},{"$f":"M128*Config!M$44","v":0},{"$f":"N128*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P128:Y128)<>0,A128=\"EH\"),INDEX(CASH!$B:$B,MATCH(A128,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A128,Config!$A$20:$A$39,1,FALSE)),LEFT(A128,2),\"PRL\")","v":"PR"},"PR311","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A128,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A128,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A128,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A128,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR326","Casula 33/11kV ZS establishment with link to LTS or WLTS","Major Project - Committed Project",{"$f":"O129/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E129*Config!E$44","v":0},{"$f":"F129*Config!F$44","v":0},{"$f":"G129*Config!G$44","v":0},{"$f":"H129*Config!H$44","v":0},{"$f":"I129*Config!I$44","v":0},{"$f":"J129*Config!J$44","v":0},{"$f":"K129*Config!K$44","v":0},{"$f":"L129*Config!L$44","v":0},{"$f":"M129*Config!M$44","v":0},{"$f":"N129*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P129:Y129)<>0,A129=\"EH\"),INDEX(CASH!$B:$B,MATCH(A129,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A129,Config!$A$20:$A$39,1,FALSE)),LEFT(A129,2),\"PRL\")","v":"PR"},"PR326","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A129,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A129,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A129,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A129,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR329","Box Hill site purchase","Major Project - Committed Project",{"$f":"O130/Config!D$44","v":348777.77499999997},0,0,0,0,0,0,0,0,0,0,340271,{"$f":"E130*Config!E$44","v":0},{"$f":"F130*Config!F$44","v":0},{"$f":"G130*Config!G$44","v":0},{"$f":"H130*Config!H$44","v":0},{"$f":"I130*Config!I$44","v":0},{"$f":"J130*Config!J$44","v":0},{"$f":"K130*Config!K$44","v":0},{"$f":"L130*Config!L$44","v":0},{"$f":"M130*Config!M$44","v":0},{"$f":"N130*Config!N$44","v":0},{"$f":"SUM(E130:N130)","v":0},{"$f":"SUM(P130:Y130)","v":0},{"$f":"IF(OR(SUM(P130:Y130)<>0,A130=\"EH\"),INDEX(CASH!$B:$B,MATCH(A130,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A130,Config!$A$20:$A$39,1,FALSE)),LEFT(A130,2),\"PRL\")","v":"PRL"},{"$f":"A130&IF(LEFT(C130)=\"P\",LOWER(MID(C130,11,1)),\"\")","v":"PR329"},"Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A130,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A130,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A130,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A130,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR339","North Eastern Creek ZS establishment","Major Project - Committed Project",{"$f":"O131/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E131*Config!E$44","v":0},{"$f":"F131*Config!F$44","v":0},{"$f":"G131*Config!G$44","v":0},{"$f":"H131*Config!H$44","v":0},{"$f":"I131*Config!I$44","v":0},{"$f":"J131*Config!J$44","v":0},{"$f":"K131*Config!K$44","v":0},{"$f":"L131*Config!L$44","v":0},{"$f":"M131*Config!M$44","v":0},{"$f":"N131*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P131:Y131)<>0,A131=\"EH\"),INDEX(CASH!$B:$B,MATCH(A131,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A131,Config!$A$20:$A$39,1,FALSE)),LEFT(A131,2),\"PRL\")","v":"PR"},"PR339","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A131,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A131,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A131,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A131,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR342","Jordan Springs establishment","Major Project - Committed Project",{"$f":"O132/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E132*Config!E$44","v":0},{"$f":"F132*Config!F$44","v":0},{"$f":"G132*Config!G$44","v":0},{"$f":"H132*Config!H$44","v":0},{"$f":"I132*Config!I$44","v":0},{"$f":"J132*Config!J$44","v":0},{"$f":"K132*Config!K$44","v":0},{"$f":"L132*Config!L$44","v":0},{"$f":"M132*Config!M$44","v":0},{"$f":"N132*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P132:Y132)<>0,A132=\"EH\"),INDEX(CASH!$B:$B,MATCH(A132,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A132,Config!$A$20:$A$39,1,FALSE)),LEFT(A132,2),\"PRL\")","v":"PR"},"PR342","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A132,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A132,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A132,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A132,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR343","Wetherill Park ZS augmentation","Major Project - Committed Project",{"$f":"O133/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E133*Config!E$44","v":0},{"$f":"F133*Config!F$44","v":0},{"$f":"G133*Config!G$44","v":0},{"$f":"H133*Config!H$44","v":0},{"$f":"I133*Config!I$44","v":0},{"$f":"J133*Config!J$44","v":0},{"$f":"K133*Config!K$44","v":0},{"$f":"L133*Config!L$44","v":0},{"$f":"M133*Config!M$44","v":0},{"$f":"N133*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P133:Y133)<>0,A133=\"EH\"),INDEX(CASH!$B:$B,MATCH(A133,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A133,Config!$A$20:$A$39,1,FALSE)),LEFT(A133,2),\"PRL\")","v":"PR"},"PR343","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A133,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A133,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A133,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A133,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR353","Shoalhaven Feeder 7510/7511 Augment","Major Project - Committed Project",{"$f":"O134/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E134*Config!E$44","v":0},{"$f":"F134*Config!F$44","v":0},{"$f":"G134*Config!G$44","v":0},{"$f":"H134*Config!H$44","v":0},{"$f":"I134*Config!I$44","v":0},{"$f":"J134*Config!J$44","v":0},{"$f":"K134*Config!K$44","v":0},{"$f":"L134*Config!L$44","v":0},{"$f":"M134*Config!M$44","v":0},{"$f":"N134*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P134:Y134)<>0,A134=\"EH\"),INDEX(CASH!$B:$B,MATCH(A134,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A134,Config!$A$20:$A$39,1,FALSE)),LEFT(A134,2),\"PRL\")","v":"PR"},"PR353","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A134,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A134,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A134,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A134,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR384","Glossodia ZS transformer augments","Major Project - Committed Project",{"$f":"O135/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E135*Config!E$44","v":0},{"$f":"F135*Config!F$44","v":0},{"$f":"G135*Config!G$44","v":0},{"$f":"H135*Config!H$44","v":0},{"$f":"I135*Config!I$44","v":0},{"$f":"J135*Config!J$44","v":0},{"$f":"K135*Config!K$44","v":0},{"$f":"L135*Config!L$44","v":0},{"$f":"M135*Config!M$44","v":0},{"$f":"N135*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P135:Y135)<>0,A135=\"EH\"),INDEX(CASH!$B:$B,MATCH(A135,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A135,Config!$A$20:$A$39,1,FALSE)),LEFT(A135,2),\"PRL\")","v":"PR"},"PR384","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A135,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A135,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A135,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A135,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR406","Tomerong ZS establishment","Major Project - Committed Project",{"$f":"O136/Config!D$44","v":149098.45775000003},0,0,0,0,0,0,0,0,0,0,145461.91000000003,{"$f":"E136*Config!E$44","v":0},{"$f":"F136*Config!F$44","v":0},{"$f":"G136*Config!G$44","v":0},{"$f":"H136*Config!H$44","v":0},{"$f":"I136*Config!I$44","v":0},{"$f":"J136*Config!J$44","v":0},{"$f":"K136*Config!K$44","v":0},{"$f":"L136*Config!L$44","v":0},{"$f":"M136*Config!M$44","v":0},{"$f":"N136*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P136:Y136)<>0,A136=\"EH\"),INDEX(CASH!$B:$B,MATCH(A136,CASH!$A:$A,0)),\"\")","v":""},4350,{"$f":"IF(ISERROR(VLOOKUP(A136,Config!$A$20:$A$39,1,FALSE)),LEFT(A136,2),\"PRL\")","v":"PR"},"PR406","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A136,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A136,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A136,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A136,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR408","Oran Park (permanent) ZS establishment","Major Project - Committed Project",{"$f":"O137/Config!D$44","v":144275.92499999999},0,0,0,0,0,0,0,0,0,0,140757,{"$f":"E137*Config!E$44","v":0},{"$f":"F137*Config!F$44","v":0},{"$f":"G137*Config!G$44","v":0},{"$f":"H137*Config!H$44","v":0},{"$f":"I137*Config!I$44","v":0},{"$f":"J137*Config!J$44","v":0},{"$f":"K137*Config!K$44","v":0},{"$f":"L137*Config!L$44","v":0},{"$f":"M137*Config!M$44","v":0},{"$f":"N137*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P137:Y137)<>0,A137=\"EH\"),INDEX(CASH!$B:$B,MATCH(A137,CASH!$A:$A,0)),\"\")","v":""},3000,{"$f":"IF(ISERROR(VLOOKUP(A137,Config!$A$20:$A$39,1,FALSE)),LEFT(A137,2),\"PRL\")","v":"PR"},"PR408","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A137,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A137,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A137,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A137,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR413","Windsor transformer","Major Project - Committed Project",{"$f":"O138/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E138*Config!E$44","v":0},{"$f":"F138*Config!F$44","v":0},{"$f":"G138*Config!G$44","v":0},{"$f":"H138*Config!H$44","v":0},{"$f":"I138*Config!I$44","v":0},{"$f":"J138*Config!J$44","v":0},{"$f":"K138*Config!K$44","v":0},{"$f":"L138*Config!L$44","v":0},{"$f":"M138*Config!M$44","v":0},{"$f":"N138*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P138:Y138)<>0,A138=\"EH\"),INDEX(CASH!$B:$B,MATCH(A138,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A138,Config!$A$20:$A$39,1,FALSE)),LEFT(A138,2),\"PRL\")","v":"PR"},"PR413","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A138,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A138,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A138,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A138,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR423","Maryland ZS establishment","Major Project - Prior to Approval",{"$f":"O139/Config!D$44","v":0},0,0,4166800.0000000005,8333599.9999999981,8333599.9999999981,0,0,0,0,0,0,{"$f":"E139*Config!E$44","v":0},{"$f":"F139*Config!F$44","v":0},{"$f":"G139*Config!G$44","v":4377744.25},{"$f":"H139*Config!H$44","v":8974375.7124999966},{"$f":"I139*Config!I$44","v":9198735.1053124964},{"$f":"J139*Config!J$44","v":0},{"$f":"K139*Config!K$44","v":0},{"$f":"L139*Config!L$44","v":0},{"$f":"M139*Config!M$44","v":0},{"$f":"N139*Config!N$44","v":0},20833999.999999996,22550855.067812495,{"$f":"IF(OR(SUM(P139:Y139)<>0,A139=\"EH\"),INDEX(CASH!$B:$B,MATCH(A139,CASH!$A:$A,0)),\"\")","v":80},{"$f":"AB139*VLOOKUP(C139,Config!$A$11:$C$17,3,FALSE)","v":800},{"$f":"IF(ISERROR(VLOOKUP(A139,Config!$A$20:$A$39,1,FALSE)),LEFT(A139,2),\"PRL\")","v":"PR"},"PR423","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A139,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A139,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A139,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A139,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR424","Austral ZS site purchase","Major Project - Committed Project",{"$f":"O140/Config!D$44","v":1844999.9999999998},0,0,0,0,0,0,0,0,0,0,1800000,{"$f":"E140*Config!E$44","v":0},{"$f":"F140*Config!F$44","v":0},{"$f":"G140*Config!G$44","v":0},{"$f":"H140*Config!H$44","v":0},{"$f":"I140*Config!I$44","v":0},{"$f":"J140*Config!J$44","v":0},{"$f":"K140*Config!K$44","v":0},{"$f":"L140*Config!L$44","v":0},{"$f":"M140*Config!M$44","v":0},{"$f":"N140*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P140:Y140)<>0,A140=\"EH\"),INDEX(CASH!$B:$B,MATCH(A140,CASH!$A:$A,0)),\"\")","v":""},3200,{"$f":"IF(ISERROR(VLOOKUP(A140,Config!$A$20:$A$39,1,FALSE)),LEFT(A140,2),\"PRL\")","v":"PRL"},"PR424","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A140,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A140,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A140,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A140,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR425","Austral ZS establishment (interim initially)","Major Project - Prior to Approval",{"$f":"O141/Config!D$44","v":0},0,0,2379535.9904818563,0,0,0,0,0,0,0,0,{"$f":"E141*Config!E$44","v":0},{"$f":"F141*Config!F$44","v":0},{"$f":"G141*Config!G$44","v":2500000},{"$f":"H141*Config!H$44","v":0},{"$f":"I141*Config!I$44","v":0},{"$f":"J141*Config!J$44","v":0},{"$f":"K141*Config!K$44","v":0},{"$f":"L141*Config!L$44","v":0},{"$f":"M141*Config!M$44","v":0},{"$f":"N141*Config!N$44","v":0},2379535.9904818563,2500000,{"$f":"IF(OR(SUM(P141:Y141)<>0,A141=\"EH\"),INDEX(CASH!$B:$B,MATCH(A141,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB141*VLOOKUP(C141,Config!$A$11:$C$17,3,FALSE)","v":1600},{"$f":"IF(ISERROR(VLOOKUP(A141,Config!$A$20:$A$39,1,FALSE)),LEFT(A141,2),\"PRL\")","v":"PR"},"PR425","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A141,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A141,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A141,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A141,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR426","Leppington North ZS site purchase (strategic)","Major Project - Committed Project",{"$f":"O142/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E142*Config!E$44","v":0},{"$f":"F142*Config!F$44","v":0},{"$f":"G142*Config!G$44","v":0},{"$f":"H142*Config!H$44","v":0},{"$f":"I142*Config!I$44","v":0},{"$f":"J142*Config!J$44","v":0},{"$f":"K142*Config!K$44","v":0},{"$f":"L142*Config!L$44","v":0},{"$f":"M142*Config!M$44","v":0},{"$f":"N142*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P142:Y142)<>0,A142=\"EH\"),INDEX(CASH!$B:$B,MATCH(A142,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A142,Config!$A$20:$A$39,1,FALSE)),LEFT(A142,2),\"PRL\")","v":"PRL"},"PR426","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A142,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A142,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A142,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A142,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR427","Leppington North ZS establishment","Major Project - Committed Project",{"$f":"O143/Config!D$44","v":10329919.99825},10000000,2911434.1463414636,284587.74538964906,0,0,0,0,0,0,0,10077970.73,{"$f":"E143*Config!E$44","v":10000000},{"$f":"F143*Config!F$44","v":2984220},{"$f":"G143*Config!G$44","v":298995},{"$f":"H143*Config!H$44","v":0},{"$f":"I143*Config!I$44","v":0},{"$f":"J143*Config!J$44","v":0},{"$f":"K143*Config!K$44","v":0},{"$f":"L143*Config!L$44","v":0},{"$f":"M143*Config!M$44","v":0},{"$f":"N143*Config!N$44","v":0},13196021.891731113,13283215,{"$f":"IF(OR(SUM(P143:Y143)<>0,A143=\"EH\"),INDEX(CASH!$B:$B,MATCH(A143,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB143*VLOOKUP(C143,Config!$A$11:$C$17,3,FALSE)","v":3150},{"$f":"IF(ISERROR(VLOOKUP(A143,Config!$A$20:$A$39,1,FALSE)),LEFT(A143,2),\"PRL\")","v":"PR"},"PR427","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A143,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A143,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A143,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A143,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR429","Leppington South ZS establishment (interim initially)","Major Project - Committed Project",{"$f":"O144/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E144*Config!E$44","v":0},{"$f":"F144*Config!F$44","v":0},{"$f":"G144*Config!G$44","v":0},{"$f":"H144*Config!H$44","v":0},{"$f":"I144*Config!I$44","v":0},{"$f":"J144*Config!J$44","v":0},{"$f":"K144*Config!K$44","v":0},{"$f":"L144*Config!L$44","v":0},{"$f":"M144*Config!M$44","v":0},{"$f":"N144*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P144:Y144)<>0,A144=\"EH\"),INDEX(CASH!$B:$B,MATCH(A144,CASH!$A:$A,0)),\"\")","v":""},3675,{"$f":"IF(ISERROR(VLOOKUP(A144,Config!$A$20:$A$39,1,FALSE)),LEFT(A144,2),\"PRL\")","v":"PR"},"PR429","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A144,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A144,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A144,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A144,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR430","North Rossmore ZS site purchase","Major Project - Future/Planning Stage",{"$f":"O145/Config!D$44","v":0},0,0,0,0,2999999.9999999995,0,0,0,0,0,0,{"$f":"E145*Config!E$44","v":0},{"$f":"F145*Config!F$44","v":0},{"$f":"G145*Config!G$44","v":0},{"$f":"H145*Config!H$44","v":0},{"$f":"I145*Config!I$44","v":3311438.6718749986},{"$f":"J145*Config!J$44","v":0},{"$f":"K145*Config!K$44","v":0},{"$f":"L145*Config!L$44","v":0},{"$f":"M145*Config!M$44","v":0},{"$f":"N145*Config!N$44","v":0},2999999.9999999995,3311438.6718749986,{"$f":"IF(OR(SUM(P145:Y145)<>0,A145=\"EH\"),INDEX(CASH!$B:$B,MATCH(A145,CASH!$A:$A,0)),\"\")","v":40},{"$f":"AB145*VLOOKUP(C145,Config!$A$11:$C$17,3,FALSE)","v":200},{"$f":"IF(ISERROR(VLOOKUP(A145,Config!$A$20:$A$39,1,FALSE)),LEFT(A145,2),\"PRL\")","v":"PRL"},"PR430","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A145,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A145,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A145,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A145,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR432","Rossmore ZS site purchase","Major Project - Future/Planning Stage",{"$f":"O146/Config!D$44","v":0},0,0,0,0,0,2999999.9999999991,0,0,0,0,0,{"$f":"E146*Config!E$44","v":0},{"$f":"F146*Config!F$44","v":0},{"$f":"G146*Config!G$44","v":0},{"$f":"H146*Config!H$44","v":0},{"$f":"I146*Config!I$44","v":0},{"$f":"J146*Config!J$44","v":3394224.6386718731},{"$f":"K146*Config!K$44","v":0},{"$f":"L146*Config!L$44","v":0},{"$f":"M146*Config!M$44","v":0},{"$f":"N146*Config!N$44","v":0},2999999.9999999991,3394224.6386718731,{"$f":"IF(OR(SUM(P146:Y146)<>0,A146=\"EH\"),INDEX(CASH!$B:$B,MATCH(A146,CASH!$A:$A,0)),\"\")","v":40},{"$f":"AB146*VLOOKUP(C146,Config!$A$11:$C$17,3,FALSE)","v":200},{"$f":"IF(ISERROR(VLOOKUP(A146,Config!$A$20:$A$39,1,FALSE)),LEFT(A146,2),\"PRL\")","v":"PRL"},"PR432","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A146,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A146,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A146,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A146,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR433","Rossmore ZS establishment","Major Project - Future/Planning Stage",{"$f":"O147/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,9999999.9999999981,0,{"$f":"E147*Config!E$44","v":0},{"$f":"F147*Config!F$44","v":0},{"$f":"G147*Config!G$44","v":0},{"$f":"H147*Config!H$44","v":0},{"$f":"I147*Config!I$44","v":0},{"$f":"J147*Config!J$44","v":0},{"$f":"K147*Config!K$44","v":0},{"$f":"L147*Config!L$44","v":0},{"$f":"M147*Config!M$44","v":0},{"$f":"N147*Config!N$44","v":12488629.69947665},9999999.9999999981,12488629.69947665,{"$f":"IF(OR(SUM(P147:Y147)<>0,A147=\"EH\"),INDEX(CASH!$B:$B,MATCH(A147,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB147*VLOOKUP(C147,Config!$A$11:$C$17,3,FALSE)","v":800},{"$f":"IF(ISERROR(VLOOKUP(A147,Config!$A$20:$A$39,1,FALSE)),LEFT(A147,2),\"PRL\")","v":"PR"},"PR433","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A147,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A147,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A147,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A147,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR434","Catherine Fields North land purchase","Major Project - Committed Project",{"$f":"O148/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E148*Config!E$44","v":0},{"$f":"F148*Config!F$44","v":0},{"$f":"G148*Config!G$44","v":0},{"$f":"H148*Config!H$44","v":0},{"$f":"I148*Config!I$44","v":0},{"$f":"J148*Config!J$44","v":0},{"$f":"K148*Config!K$44","v":0},{"$f":"L148*Config!L$44","v":0},{"$f":"M148*Config!M$44","v":0},{"$f":"N148*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P148:Y148)<>0,A148=\"EH\"),INDEX(CASH!$B:$B,MATCH(A148,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A148,Config!$A$20:$A$39,1,FALSE)),LEFT(A148,2),\"PRL\")","v":"PRL"},"PR434","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A148,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A148,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A148,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A148,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR435","Catherine Fields North ZS establishment (interim)","Major Project - Future/Planning Stage",{"$f":"O149/Config!D$44","v":0},0,0,0,0,0,0,5651999.9999999991,11303999.999999998,11303999.999999996,0,0,{"$f":"E149*Config!E$44","v":0},{"$f":"F149*Config!F$44","v":0},{"$f":"G149*Config!G$44","v":0},{"$f":"H149*Config!H$44","v":0},{"$f":"I149*Config!I$44","v":0},{"$f":"J149*Config!J$44","v":0},{"$f":"K149*Config!K$44","v":6554587.1997392541},{"$f":"L149*Config!L$44","v":13436903.759465469},{"$f":"M149*Config!M$44","v":13772826.353452103},{"$f":"N149*Config!N$44","v":0},28259999.999999993,33764317.312656827,{"$f":"IF(OR(SUM(P149:Y149)<>0,A149=\"EH\"),INDEX(CASH!$B:$B,MATCH(A149,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB149*VLOOKUP(C149,Config!$A$11:$C$17,3,FALSE)","v":700},{"$f":"IF(ISERROR(VLOOKUP(A149,Config!$A$20:$A$39,1,FALSE)),LEFT(A149,2),\"PRL\")","v":"PR"},"PR435","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A149,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A149,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A149,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A149,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR436","Catherine Fields ZS site purchase","Major Project - Committed Project",{"$f":"O150/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E150*Config!E$44","v":0},{"$f":"F150*Config!F$44","v":0},{"$f":"G150*Config!G$44","v":0},{"$f":"H150*Config!H$44","v":0},{"$f":"I150*Config!I$44","v":0},{"$f":"J150*Config!J$44","v":0},{"$f":"K150*Config!K$44","v":0},{"$f":"L150*Config!L$44","v":0},{"$f":"M150*Config!M$44","v":0},{"$f":"N150*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P150:Y150)<>0,A150=\"EH\"),INDEX(CASH!$B:$B,MATCH(A150,CASH!$A:$A,0)),\"\")","v":""},3600,{"$f":"IF(ISERROR(VLOOKUP(A150,Config!$A$20:$A$39,1,FALSE)),LEFT(A150,2),\"PRL\")","v":"PRL"},"PR436","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A150,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A150,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A150,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A150,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR437","Catherine Fields 11kV feeder works","Major Project - Prior to Approval",{"$f":"O151/Config!D$44","v":3321307.4999999995},530000,0,0,0,0,0,0,0,0,0,3240300,{"$f":"E151*Config!E$44","v":530000},{"$f":"F151*Config!F$44","v":0},{"$f":"G151*Config!G$44","v":0},{"$f":"H151*Config!H$44","v":0},{"$f":"I151*Config!I$44","v":0},{"$f":"J151*Config!J$44","v":0},{"$f":"K151*Config!K$44","v":0},{"$f":"L151*Config!L$44","v":0},{"$f":"M151*Config!M$44","v":0},{"$f":"N151*Config!N$44","v":0},530000,530000,{"$f":"IF(OR(SUM(P151:Y151)<>0,A151=\"EH\"),INDEX(CASH!$B:$B,MATCH(A151,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB151*VLOOKUP(C151,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A151,Config!$A$20:$A$39,1,FALSE)),LEFT(A151,2),\"PRL\")","v":"PR"},"PR437","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A151,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A151,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A151,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A151,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR438","North Bringelly ZS site purchase","Major Project - Future/Planning Stage",{"$f":"O152/Config!D$44","v":0},0,0,0,0,0,3499999.9999999995,0,0,0,0,0,{"$f":"E152*Config!E$44","v":0},{"$f":"F152*Config!F$44","v":0},{"$f":"G152*Config!G$44","v":0},{"$f":"H152*Config!H$44","v":0},{"$f":"I152*Config!I$44","v":0},{"$f":"J152*Config!J$44","v":3959928.7451171856},{"$f":"K152*Config!K$44","v":0},{"$f":"L152*Config!L$44","v":0},{"$f":"M152*Config!M$44","v":0},{"$f":"N152*Config!N$44","v":0},3499999.9999999995,3959928.7451171856,{"$f":"IF(OR(SUM(P152:Y152)<>0,A152=\"EH\"),INDEX(CASH!$B:$B,MATCH(A152,CASH!$A:$A,0)),\"\")","v":20},{"$f":"AB152*VLOOKUP(C152,Config!$A$11:$C$17,3,FALSE)","v":100},{"$f":"IF(ISERROR(VLOOKUP(A152,Config!$A$20:$A$39,1,FALSE)),LEFT(A152,2),\"PRL\")","v":"PRL"},"PR438","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A152,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A152,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A152,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A152,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR439","North Bringelly ZS establishment","Major Project - Future/Planning Stage",{"$f":"O153/Config!D$44","v":0},0,0,0,0,0,0,0,4419999.9999999991,8839999.9999999981,8839999.9999999981,0,{"$f":"E153*Config!E$44","v":0},{"$f":"F153*Config!F$44","v":0},{"$f":"G153*Config!G$44","v":0},{"$f":"H153*Config!H$44","v":0},{"$f":"I153*Config!I$44","v":0},{"$f":"J153*Config!J$44","v":0},{"$f":"K153*Config!K$44","v":0},{"$f":"L153*Config!L$44","v":5253991.0312134968},{"$f":"M153*Config!M$44","v":10770681.613987667},{"$f":"N153*Config!N$44","v":11039948.654337358},22099999.999999993,27064621.299538523,{"$f":"IF(OR(SUM(P153:Y153)<>0,A153=\"EH\"),INDEX(CASH!$B:$B,MATCH(A153,CASH!$A:$A,0)),\"\")","v":40},{"$f":"AB153*VLOOKUP(C153,Config!$A$11:$C$17,3,FALSE)","v":200},{"$f":"IF(ISERROR(VLOOKUP(A153,Config!$A$20:$A$39,1,FALSE)),LEFT(A153,2),\"PRL\")","v":"PR"},"PR439","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A153,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A153,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A153,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A153,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR440","Feeder 443 and 458/1 augmentation and Cattai rebuild","Major Project - Committed Project",{"$f":"O154/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E154*Config!E$44","v":0},{"$f":"F154*Config!F$44","v":0},{"$f":"G154*Config!G$44","v":0},{"$f":"H154*Config!H$44","v":0},{"$f":"I154*Config!I$44","v":0},{"$f":"J154*Config!J$44","v":0},{"$f":"K154*Config!K$44","v":0},{"$f":"L154*Config!L$44","v":0},{"$f":"M154*Config!M$44","v":0},{"$f":"N154*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P154:Y154)<>0,A154=\"EH\"),INDEX(CASH!$B:$B,MATCH(A154,CASH!$A:$A,0)),\"\")","v":""},4800,{"$f":"IF(ISERROR(VLOOKUP(A154,Config!$A$20:$A$39,1,FALSE)),LEFT(A154,2),\"PRL\")","v":"PR"},"PR440","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A154,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A154,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A154,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A154,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR444","Culburra Beach development (33kV fdr and single transformer ZS)","Major Project - Future/Planning Stage",{"$f":"O155/Config!D$44","v":0},0,0,0,0,0,0,0,0,3664999.9999999986,3664999.9999999995,0,{"$f":"E155*Config!E$44","v":0},{"$f":"F155*Config!F$44","v":0},{"$f":"G155*Config!G$44","v":0},{"$f":"H155*Config!H$44","v":0},{"$f":"I155*Config!I$44","v":0},{"$f":"J155*Config!J$44","v":0},{"$f":"K155*Config!K$44","v":0},{"$f":"L155*Config!L$44","v":0},{"$f":"M155*Config!M$44","v":4465446.6193738459},{"$f":"N155*Config!N$44","v":4577082.7848581923},7329999.9999999981,9042529.4042320382,{"$f":"IF(OR(SUM(P155:Y155)<>0,A155=\"EH\"),INDEX(CASH!$B:$B,MATCH(A155,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB155*VLOOKUP(C155,Config!$A$11:$C$17,3,FALSE)","v":550},{"$f":"IF(ISERROR(VLOOKUP(A155,Config!$A$20:$A$39,1,FALSE)),LEFT(A155,2),\"PRL\")","v":"PR"},"PR444","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A155,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A155,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A155,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A155,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR479","Far South Coast 132kV voltage constraints","Major Project - Committed Project",{"$f":"O156/Config!D$44","v":400604.62449999998},0,0,0,0,0,0,0,0,0,0,390833.78,{"$f":"E156*Config!E$44","v":0},{"$f":"F156*Config!F$44","v":0},{"$f":"G156*Config!G$44","v":0},{"$f":"H156*Config!H$44","v":0},{"$f":"I156*Config!I$44","v":0},{"$f":"J156*Config!J$44","v":0},{"$f":"K156*Config!K$44","v":0},{"$f":"L156*Config!L$44","v":0},{"$f":"M156*Config!M$44","v":0},{"$f":"N156*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P156:Y156)<>0,A156=\"EH\"),INDEX(CASH!$B:$B,MATCH(A156,CASH!$A:$A,0)),\"\")","v":""},4800,{"$f":"IF(ISERROR(VLOOKUP(A156,Config!$A$20:$A$39,1,FALSE)),LEFT(A156,2),\"PRL\")","v":"PR"},"PR479","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A156,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A156,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A156,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A156,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR487","Connection works associated with Macarthur BSP","Major Project - Committed Project",{"$f":"O157/Config!D$44","v":190647.94999999998},0,0,0,0,0,0,0,0,0,0,185998,{"$f":"E157*Config!E$44","v":0},{"$f":"F157*Config!F$44","v":0},{"$f":"G157*Config!G$44","v":0},{"$f":"H157*Config!H$44","v":0},{"$f":"I157*Config!I$44","v":0},{"$f":"J157*Config!J$44","v":0},{"$f":"K157*Config!K$44","v":0},{"$f":"L157*Config!L$44","v":0},{"$f":"M157*Config!M$44","v":0},{"$f":"N157*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P157:Y157)<>0,A157=\"EH\"),INDEX(CASH!$B:$B,MATCH(A157,CASH!$A:$A,0)),\"\")","v":""},4050,{"$f":"IF(ISERROR(VLOOKUP(A157,Config!$A$20:$A$39,1,FALSE)),LEFT(A157,2),\"PRL\")","v":"PR"},"PR487","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A157,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A157,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A157,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A157,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR499","Southpipe (Oakdale Estate) ZS 132/11kV establishment","Major Project - Prior to Approval",{"$f":"O158/Config!D$44","v":0},0,5452000,12904000,8904000,0,0,0,0,0,0,0,{"$f":"E158*Config!E$44","v":0},{"$f":"F158*Config!F$44","v":5588299.9999999991},{"$f":"G158*Config!G$44","v":13557264.999999998},{"$f":"H158*Config!H$44","v":9588634.1249999981},{"$f":"I158*Config!I$44","v":0},{"$f":"J158*Config!J$44","v":0},{"$f":"K158*Config!K$44","v":0},{"$f":"L158*Config!L$44","v":0},{"$f":"M158*Config!M$44","v":0},{"$f":"N158*Config!N$44","v":0},27260000,28734199.124999993,{"$f":"IF(OR(SUM(P158:Y158)<>0,A158=\"EH\"),INDEX(CASH!$B:$B,MATCH(A158,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB158*VLOOKUP(C158,Config!$A$11:$C$17,3,FALSE)","v":1400},{"$f":"IF(ISERROR(VLOOKUP(A158,Config!$A$20:$A$39,1,FALSE)),LEFT(A158,2),\"PRL\")","v":"PR"},"PR499","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A158,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A158,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A158,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A158,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR517","Installation of OPGW on Feeders 98W and 98F","Major Project - Committed Project",{"$f":"O159/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E159*Config!E$44","v":0},{"$f":"F159*Config!F$44","v":0},{"$f":"G159*Config!G$44","v":0},{"$f":"H159*Config!H$44","v":0},{"$f":"I159*Config!I$44","v":0},{"$f":"J159*Config!J$44","v":0},{"$f":"K159*Config!K$44","v":0},{"$f":"L159*Config!L$44","v":0},{"$f":"M159*Config!M$44","v":0},{"$f":"N159*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P159:Y159)<>0,A159=\"EH\"),INDEX(CASH!$B:$B,MATCH(A159,CASH!$A:$A,0)),\"\")","v":""},3825,{"$f":"IF(ISERROR(VLOOKUP(A159,Config!$A$20:$A$39,1,FALSE)),LEFT(A159,2),\"PRL\")","v":"PR"},"PR517","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A159,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A159,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A159,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A159,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR521","Culburra ZS fdr duplication & provision for rural ZS's","Major Project - Committed Project",{"$f":"O160/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E160*Config!E$44","v":0},{"$f":"F160*Config!F$44","v":0},{"$f":"G160*Config!G$44","v":0},{"$f":"H160*Config!H$44","v":0},{"$f":"I160*Config!I$44","v":0},{"$f":"J160*Config!J$44","v":0},{"$f":"K160*Config!K$44","v":0},{"$f":"L160*Config!L$44","v":0},{"$f":"M160*Config!M$44","v":0},{"$f":"N160*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P160:Y160)<>0,A160=\"EH\"),INDEX(CASH!$B:$B,MATCH(A160,CASH!$A:$A,0)),\"\")","v":""},3150,{"$f":"IF(ISERROR(VLOOKUP(A160,Config!$A$20:$A$39,1,FALSE)),LEFT(A160,2),\"PRL\")","v":"PR"},"PR521","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A160,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A160,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A160,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A160,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR559","Mamre ZS transformer augment and 11kV busbar extension","Major Project - Committed Project",{"$f":"O161/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E161*Config!E$44","v":0},{"$f":"F161*Config!F$44","v":0},{"$f":"G161*Config!G$44","v":0},{"$f":"H161*Config!H$44","v":0},{"$f":"I161*Config!I$44","v":0},{"$f":"J161*Config!J$44","v":0},{"$f":"K161*Config!K$44","v":0},{"$f":"L161*Config!L$44","v":0},{"$f":"M161*Config!M$44","v":0},{"$f":"N161*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P161:Y161)<>0,A161=\"EH\"),INDEX(CASH!$B:$B,MATCH(A161,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A161,Config!$A$20:$A$39,1,FALSE)),LEFT(A161,2),\"PRL\")","v":"PR"},"PR559","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A161,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A161,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A161,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A161,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR563","Shoalhaven TS 132kV capacitor install","Major Project - Committed Project",{"$f":"O162/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E162*Config!E$44","v":0},{"$f":"F162*Config!F$44","v":0},{"$f":"G162*Config!G$44","v":0},{"$f":"H162*Config!H$44","v":0},{"$f":"I162*Config!I$44","v":0},{"$f":"J162*Config!J$44","v":0},{"$f":"K162*Config!K$44","v":0},{"$f":"L162*Config!L$44","v":0},{"$f":"M162*Config!M$44","v":0},{"$f":"N162*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P162:Y162)<>0,A162=\"EH\"),INDEX(CASH!$B:$B,MATCH(A162,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A162,Config!$A$20:$A$39,1,FALSE)),LEFT(A162,2),\"PRL\")","v":"PR"},"PR563","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A162,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A162,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A162,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A162,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR595","The Oaks ZS establishment","Major Project - Committed Project",{"$f":"O163/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E163*Config!E$44","v":0},{"$f":"F163*Config!F$44","v":0},{"$f":"G163*Config!G$44","v":0},{"$f":"H163*Config!H$44","v":0},{"$f":"I163*Config!I$44","v":0},{"$f":"J163*Config!J$44","v":0},{"$f":"K163*Config!K$44","v":0},{"$f":"L163*Config!L$44","v":0},{"$f":"M163*Config!M$44","v":0},{"$f":"N163*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P163:Y163)<>0,A163=\"EH\"),INDEX(CASH!$B:$B,MATCH(A163,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A163,Config!$A$20:$A$39,1,FALSE)),LEFT(A163,2),\"PRL\")","v":"PR"},"PR595","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A163,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A163,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A163,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A163,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR596","Marsden Park (residential) 132/11kV ZS establishment - stage 1","Major Project - Committed Project",{"$f":"O164/Config!D$44","v":314893.32499999995},0,0,0,0,0,0,0,0,0,0,307213,{"$f":"E164*Config!E$44","v":0},{"$f":"F164*Config!F$44","v":0},{"$f":"G164*Config!G$44","v":0},{"$f":"H164*Config!H$44","v":0},{"$f":"I164*Config!I$44","v":0},{"$f":"J164*Config!J$44","v":0},{"$f":"K164*Config!K$44","v":0},{"$f":"L164*Config!L$44","v":0},{"$f":"M164*Config!M$44","v":0},{"$f":"N164*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P164:Y164)<>0,A164=\"EH\"),INDEX(CASH!$B:$B,MATCH(A164,CASH!$A:$A,0)),\"\")","v":""},4050,{"$f":"IF(ISERROR(VLOOKUP(A164,Config!$A$20:$A$39,1,FALSE)),LEFT(A164,2),\"PRL\")","v":"PR"},"PR596","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A164,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A164,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A164,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A164,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR599","Penrith CBD ZS site purchase","Major Project - Prior to Approval",{"$f":"O165/Config!D$44","v":102499.99999999999},3720000,0,0,0,0,0,0,0,0,0,100000,{"$f":"E165*Config!E$44","v":3720000},{"$f":"F165*Config!F$44","v":0},{"$f":"G165*Config!G$44","v":0},{"$f":"H165*Config!H$44","v":0},{"$f":"I165*Config!I$44","v":0},{"$f":"J165*Config!J$44","v":0},{"$f":"K165*Config!K$44","v":0},{"$f":"L165*Config!L$44","v":0},{"$f":"M165*Config!M$44","v":0},{"$f":"N165*Config!N$44","v":0},3720000,3720000,{"$f":"IF(OR(SUM(P165:Y165)<>0,A165=\"EH\"),INDEX(CASH!$B:$B,MATCH(A165,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB165*VLOOKUP(C165,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A165,Config!$A$20:$A$39,1,FALSE)),LEFT(A165,2),\"PRL\")","v":"PRL"},"PR599","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A165,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A165,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A165,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A165,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR602","Riverstone West site purchase","Major Project - Prior to Approval",{"$f":"O166/Config!D$44","v":0},0,0,0,0,0,0,0,4999999.9999999991,0,0,0,{"$f":"E166*Config!E$44","v":0},{"$f":"F166*Config!F$44","v":0},{"$f":"G166*Config!G$44","v":0},{"$f":"H166*Config!H$44","v":0},{"$f":"I166*Config!I$44","v":0},{"$f":"J166*Config!J$44","v":0},{"$f":"K166*Config!K$44","v":0},{"$f":"L166*Config!L$44","v":5943428.7683410607},{"$f":"M166*Config!M$44","v":0},{"$f":"N166*Config!N$44","v":0},4999999.9999999991,5943428.7683410607,{"$f":"IF(OR(SUM(P166:Y166)<>0,A166=\"EH\"),INDEX(CASH!$B:$B,MATCH(A166,CASH!$A:$A,0)),\"\")","v":70},{"$f":"AB166*VLOOKUP(C166,Config!$A$11:$C$17,3,FALSE)","v":700},{"$f":"IF(ISERROR(VLOOKUP(A166,Config!$A$20:$A$39,1,FALSE)),LEFT(A166,2),\"PRL\")","v":"PRL"},"PR602","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A166,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A166,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A166,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A166,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR603","Eschol Park ZS site purchase","Major Project - Future/Planning Stage",{"$f":"O167/Config!D$44","v":0},0,0,0,0,0,0,2999999.9999999995,0,0,0,0,{"$f":"E167*Config!E$44","v":0},{"$f":"F167*Config!F$44","v":0},{"$f":"G167*Config!G$44","v":0},{"$f":"H167*Config!H$44","v":0},{"$f":"I167*Config!I$44","v":0},{"$f":"J167*Config!J$44","v":0},{"$f":"K167*Config!K$44","v":3479080.25463867},{"$f":"L167*Config!L$44","v":0},{"$f":"M167*Config!M$44","v":0},{"$f":"N167*Config!N$44","v":0},2999999.9999999995,3479080.25463867,{"$f":"IF(OR(SUM(P167:Y167)<>0,A167=\"EH\"),INDEX(CASH!$B:$B,MATCH(A167,CASH!$A:$A,0)),\"\")","v":100},{"$f":"AB167*VLOOKUP(C167,Config!$A$11:$C$17,3,FALSE)","v":500},{"$f":"IF(ISERROR(VLOOKUP(A167,Config!$A$20:$A$39,1,FALSE)),LEFT(A167,2),\"PRL\")","v":"PRL"},"PR603","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A167,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A167,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A167,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A167,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR620","West Dapto ZS establishment","Major Project - Future/Planning Stage",{"$f":"O168/Config!D$44","v":0},0,0,0,2467000,4934000,4934000,0,0,0,0,0,{"$f":"E168*Config!E$44","v":0},{"$f":"F168*Config!F$44","v":0},{"$f":"G168*Config!G$44","v":0},{"$f":"H168*Config!H$44","v":2656689.1718749995},{"$f":"I168*Config!I$44","v":5446212.8023437485},{"$f":"J168*Config!J$44","v":5582368.122402342},{"$f":"K168*Config!K$44","v":0},{"$f":"L168*Config!L$44","v":0},{"$f":"M168*Config!M$44","v":0},{"$f":"N168*Config!N$44","v":0},12335000,13685270.096621091,{"$f":"IF(OR(SUM(P168:Y168)<>0,A168=\"EH\"),INDEX(CASH!$B:$B,MATCH(A168,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB168*VLOOKUP(C168,Config!$A$11:$C$17,3,FALSE)","v":550},{"$f":"IF(ISERROR(VLOOKUP(A168,Config!$A$20:$A$39,1,FALSE)),LEFT(A168,2),\"PRL\")","v":"PR"},"PR620","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A168,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A168,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A168,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A168,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR632","Mt Druitt TS automation scheme","Major Project - Committed Project",{"$f":"O169/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E169*Config!E$44","v":0},{"$f":"F169*Config!F$44","v":0},{"$f":"G169*Config!G$44","v":0},{"$f":"H169*Config!H$44","v":0},{"$f":"I169*Config!I$44","v":0},{"$f":"J169*Config!J$44","v":0},{"$f":"K169*Config!K$44","v":0},{"$f":"L169*Config!L$44","v":0},{"$f":"M169*Config!M$44","v":0},{"$f":"N169*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P169:Y169)<>0,A169=\"EH\"),INDEX(CASH!$B:$B,MATCH(A169,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A169,Config!$A$20:$A$39,1,FALSE)),LEFT(A169,2),\"PRL\")","v":"PR"},"PR632","Compliance","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A169,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A169,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A169,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A169,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR642","Auxiliary transformer at Shoalhaven TS","Major Project - Committed Project",{"$f":"O170/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E170*Config!E$44","v":0},{"$f":"F170*Config!F$44","v":0},{"$f":"G170*Config!G$44","v":0},{"$f":"H170*Config!H$44","v":0},{"$f":"I170*Config!I$44","v":0},{"$f":"J170*Config!J$44","v":0},{"$f":"K170*Config!K$44","v":0},{"$f":"L170*Config!L$44","v":0},{"$f":"M170*Config!M$44","v":0},{"$f":"N170*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P170:Y170)<>0,A170=\"EH\"),INDEX(CASH!$B:$B,MATCH(A170,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A170,Config!$A$20:$A$39,1,FALSE)),LEFT(A170,2),\"PRL\")","v":"PR"},"PR642","Renewal","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A170,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A170,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A170,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A170,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR643","Fibre works at Carlingford TS for Ausgrid","Major Project - Committed Project",{"$f":"O171/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E171*Config!E$44","v":0},{"$f":"F171*Config!F$44","v":0},{"$f":"G171*Config!G$44","v":0},{"$f":"H171*Config!H$44","v":0},{"$f":"I171*Config!I$44","v":0},{"$f":"J171*Config!J$44","v":0},{"$f":"K171*Config!K$44","v":0},{"$f":"L171*Config!L$44","v":0},{"$f":"M171*Config!M$44","v":0},{"$f":"N171*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P171:Y171)<>0,A171=\"EH\"),INDEX(CASH!$B:$B,MATCH(A171,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A171,Config!$A$20:$A$39,1,FALSE)),LEFT(A171,2),\"PRL\")","v":"PR"},"PR643","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A171,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A171,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A171,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A171,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR652","Purchase of additional land Lawson TS","Major Project - Committed Project",{"$f":"O172/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E172*Config!E$44","v":0},{"$f":"F172*Config!F$44","v":0},{"$f":"G172*Config!G$44","v":0},{"$f":"H172*Config!H$44","v":0},{"$f":"I172*Config!I$44","v":0},{"$f":"J172*Config!J$44","v":0},{"$f":"K172*Config!K$44","v":0},{"$f":"L172*Config!L$44","v":0},{"$f":"M172*Config!M$44","v":0},{"$f":"N172*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P172:Y172)<>0,A172=\"EH\"),INDEX(CASH!$B:$B,MATCH(A172,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A172,Config!$A$20:$A$39,1,FALSE)),LEFT(A172,2),\"PRL\")","v":"PRL"},"PR652","Renewal","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A172,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A172,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A172,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A172,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR653","Avondale (South West Dapto) 132/11kV ZS establishment","Major Project - Future/Planning Stage",{"$f":"O173/Config!D$44","v":0},0,0,0,0,0,0,0,4999999.9999999991,4999999.9999999981,4999999.9999999991,0,{"$f":"E173*Config!E$44","v":0},{"$f":"F173*Config!F$44","v":0},{"$f":"G173*Config!G$44","v":0},{"$f":"H173*Config!H$44","v":0},{"$f":"I173*Config!I$44","v":0},{"$f":"J173*Config!J$44","v":0},{"$f":"K173*Config!K$44","v":0},{"$f":"L173*Config!L$44","v":5943428.7683410607},{"$f":"M173*Config!M$44","v":6092014.4875495853},{"$f":"N173*Config!N$44","v":6244314.849738325},14999999.999999996,18279758.105628971,{"$f":"IF(OR(SUM(P173:Y173)<>0,A173=\"EH\"),INDEX(CASH!$B:$B,MATCH(A173,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB173*VLOOKUP(C173,Config!$A$11:$C$17,3,FALSE)","v":550},{"$f":"IF(ISERROR(VLOOKUP(A173,Config!$A$20:$A$39,1,FALSE)),LEFT(A173,2),\"PRL\")","v":"PR"},"PR653","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A173,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A173,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A173,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A173,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR656","Leppington South ZS establishment (permanent)","Major Project - Prior to Approval",{"$f":"O174/Config!D$44","v":683333.34699999995},10900000,12195121.951219514,1903628.792385485,0,0,0,0,0,0,0,666666.68000000005,{"$f":"E174*Config!E$44","v":10900000},{"$f":"F174*Config!F$44","v":12500000},{"$f":"G174*Config!G$44","v":2000000},{"$f":"H174*Config!H$44","v":0},{"$f":"I174*Config!I$44","v":0},{"$f":"J174*Config!J$44","v":0},{"$f":"K174*Config!K$44","v":0},{"$f":"L174*Config!L$44","v":0},{"$f":"M174*Config!M$44","v":0},{"$f":"N174*Config!N$44","v":0},24998750.743604999,25400000,{"$f":"IF(OR(SUM(P174:Y174)<>0,A174=\"EH\"),INDEX(CASH!$B:$B,MATCH(A174,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB174*VLOOKUP(C174,Config!$A$11:$C$17,3,FALSE)","v":2300},{"$f":"IF(ISERROR(VLOOKUP(A174,Config!$A$20:$A$39,1,FALSE)),LEFT(A174,2),\"PRL\")","v":"PR"},"PR656","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A174,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A174,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A174,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A174,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR657","Calderwood ZS establishment (interim initially)","Major Project - Prior to Approval",{"$f":"O175/Config!D$44","v":0},200000,7851000,7851000,0,0,0,0,0,0,0,0,{"$f":"E175*Config!E$44","v":200000},{"$f":"F175*Config!F$44","v":8047274.9999999991},{"$f":"G175*Config!G$44","v":8248456.8749999991},{"$f":"H175*Config!H$44","v":0},{"$f":"I175*Config!I$44","v":0},{"$f":"J175*Config!J$44","v":0},{"$f":"K175*Config!K$44","v":0},{"$f":"L175*Config!L$44","v":0},{"$f":"M175*Config!M$44","v":0},{"$f":"N175*Config!N$44","v":0},15902000,16495731.874999998,{"$f":"IF(OR(SUM(P175:Y175)<>0,A175=\"EH\"),INDEX(CASH!$B:$B,MATCH(A175,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB175*VLOOKUP(C175,Config!$A$11:$C$17,3,FALSE)","v":1700},{"$f":"IF(ISERROR(VLOOKUP(A175,Config!$A$20:$A$39,1,FALSE)),LEFT(A175,2),\"PRL\")","v":"PR"},"PR657","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A175,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A175,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A175,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A175,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR659","Avondale (South West Dapto) 132/11kV Zone Substation establishment site purchase","Major Project - Future/Planning Stage",{"$f":"O176/Config!D$44","v":0},0,0,0,0,0,0,2500000,0,0,0,0,{"$f":"E176*Config!E$44","v":0},{"$f":"F176*Config!F$44","v":0},{"$f":"G176*Config!G$44","v":0},{"$f":"H176*Config!H$44","v":0},{"$f":"I176*Config!I$44","v":0},{"$f":"J176*Config!J$44","v":0},{"$f":"K176*Config!K$44","v":2899233.5455322256},{"$f":"L176*Config!L$44","v":0},{"$f":"M176*Config!M$44","v":0},{"$f":"N176*Config!N$44","v":0},2500000,2899233.5455322256,{"$f":"IF(OR(SUM(P176:Y176)<>0,A176=\"EH\"),INDEX(CASH!$B:$B,MATCH(A176,CASH!$A:$A,0)),\"\")","v":60},{"$f":"AB176*VLOOKUP(C176,Config!$A$11:$C$17,3,FALSE)","v":300},{"$f":"IF(ISERROR(VLOOKUP(A176,Config!$A$20:$A$39,1,FALSE)),LEFT(A176,2),\"PRL\")","v":"PRL"},"PR659","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A176,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A176,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A176,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A176,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR660","Install 66kV iso Douglas Pk/Appin/Wcliff","Major Project - Committed Project",{"$f":"O177/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E177*Config!E$44","v":0},{"$f":"F177*Config!F$44","v":0},{"$f":"G177*Config!G$44","v":0},{"$f":"H177*Config!H$44","v":0},{"$f":"I177*Config!I$44","v":0},{"$f":"J177*Config!J$44","v":0},{"$f":"K177*Config!K$44","v":0},{"$f":"L177*Config!L$44","v":0},{"$f":"M177*Config!M$44","v":0},{"$f":"N177*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P177:Y177)<>0,A177=\"EH\"),INDEX(CASH!$B:$B,MATCH(A177,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A177,Config!$A$20:$A$39,1,FALSE)),LEFT(A177,2),\"PRL\")","v":"PR"},"PR660","Reliability","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A177,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A177,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A177,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A177,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR673","Liverpool ZS 11kV switchboard extension & distribution works","Major Project - Committed Project",{"$f":"O178/Config!D$44","v":1286135.1499999999},950000,0,0,0,0,0,0,0,0,0,1254766,{"$f":"E178*Config!E$44","v":950000},{"$f":"F178*Config!F$44","v":0},{"$f":"G178*Config!G$44","v":0},{"$f":"H178*Config!H$44","v":0},{"$f":"I178*Config!I$44","v":0},{"$f":"J178*Config!J$44","v":0},{"$f":"K178*Config!K$44","v":0},{"$f":"L178*Config!L$44","v":0},{"$f":"M178*Config!M$44","v":0},{"$f":"N178*Config!N$44","v":0},950000,950000,{"$f":"IF(OR(SUM(P178:Y178)<>0,A178=\"EH\"),INDEX(CASH!$B:$B,MATCH(A178,CASH!$A:$A,0)),\"\")","v":360},{"$f":"AB178*VLOOKUP(C178,Config!$A$11:$C$17,3,FALSE)","v":5400},{"$f":"IF(ISERROR(VLOOKUP(A178,Config!$A$20:$A$39,1,FALSE)),LEFT(A178,2),\"PRL\")","v":"PR"},"PR673","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A178,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A178,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A178,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A178,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR674","South Marsden Park (stage 1)","Major Project - Committed Project",{"$f":"O179/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E179*Config!E$44","v":0},{"$f":"F179*Config!F$44","v":0},{"$f":"G179*Config!G$44","v":0},{"$f":"H179*Config!H$44","v":0},{"$f":"I179*Config!I$44","v":0},{"$f":"J179*Config!J$44","v":0},{"$f":"K179*Config!K$44","v":0},{"$f":"L179*Config!L$44","v":0},{"$f":"M179*Config!M$44","v":0},{"$f":"N179*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P179:Y179)<>0,A179=\"EH\"),INDEX(CASH!$B:$B,MATCH(A179,CASH!$A:$A,0)),\"\")","v":""},5100,{"$f":"IF(ISERROR(VLOOKUP(A179,Config!$A$20:$A$39,1,FALSE)),LEFT(A179,2),\"PRL\")","v":"PR"},"PR674","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A179,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A179,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A179,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A179,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR677","South Penrith Zone Substation","Major Project - Prior to Approval",{"$f":"O180/Config!D$44","v":0},0,4615000,13230000,10230000,0,0,0,0,0,0,0,{"$f":"E180*Config!E$44","v":0},{"$f":"F180*Config!F$44","v":4730375},{"$f":"G180*Config!G$44","v":13899768.749999998},{"$f":"H180*Config!H$44","v":11016591.093749998},{"$f":"I180*Config!I$44","v":0},{"$f":"J180*Config!J$44","v":0},{"$f":"K180*Config!K$44","v":0},{"$f":"L180*Config!L$44","v":0},{"$f":"M180*Config!M$44","v":0},{"$f":"N180*Config!N$44","v":0},28075000,29646734.84375,{"$f":"IF(OR(SUM(P180:Y180)<>0,A180=\"EH\"),INDEX(CASH!$B:$B,MATCH(A180,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB180*VLOOKUP(C180,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A180,Config!$A$20:$A$39,1,FALSE)),LEFT(A180,2),\"PRL\")","v":"PR"},"PR677","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A180,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A180,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A180,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A180,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR698","Marsden Park (residential) 132/11kV ZS - stage 2","Major Project - Prior to Approval",{"$f":"O181/Config!D$44","v":0},0,3462500,5462500,0,0,0,0,0,0,0,0,{"$f":"E181*Config!E$44","v":0},{"$f":"F181*Config!F$44","v":3549062.4999999995},{"$f":"G181*Config!G$44","v":5739039.0625},{"$f":"H181*Config!H$44","v":0},{"$f":"I181*Config!I$44","v":0},{"$f":"J181*Config!J$44","v":0},{"$f":"K181*Config!K$44","v":0},{"$f":"L181*Config!L$44","v":0},{"$f":"M181*Config!M$44","v":0},{"$f":"N181*Config!N$44","v":0},8925000,9288101.5625,{"$f":"IF(OR(SUM(P181:Y181)<>0,A181=\"EH\"),INDEX(CASH!$B:$B,MATCH(A181,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB181*VLOOKUP(C181,Config!$A$11:$C$17,3,FALSE)","v":2000},{"$f":"IF(ISERROR(VLOOKUP(A181,Config!$A$20:$A$39,1,FALSE)),LEFT(A181,2),\"PRL\")","v":"PR"},"PR698","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A181,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A181,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A181,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A181,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR700","Riverstone east ZS establishment","Major Project - Future/Planning Stage",{"$f":"O182/Config!D$44","v":0},0,0,0,4128999.9999999986,8257999.9999999991,8257999.9999999991,0,0,0,0,0,{"$f":"E182*Config!E$44","v":0},{"$f":"F182*Config!F$44","v":0},{"$f":"G182*Config!G$44","v":0},{"$f":"H182*Config!H$44","v":4446481.3906249981},{"$f":"I182*Config!I$44","v":9115286.850781247},{"$f":"J182*Config!J$44","v":9343169.0220507775},{"$f":"K182*Config!K$44","v":0},{"$f":"L182*Config!L$44","v":0},{"$f":"M182*Config!M$44","v":0},{"$f":"N182*Config!N$44","v":0},20644999.999999996,22904937.263457023,{"$f":"IF(OR(SUM(P182:Y182)<>0,A182=\"EH\"),INDEX(CASH!$B:$B,MATCH(A182,CASH!$A:$A,0)),\"\")","v":120},{"$f":"AB182*VLOOKUP(C182,Config!$A$11:$C$17,3,FALSE)","v":600},{"$f":"IF(ISERROR(VLOOKUP(A182,Config!$A$20:$A$39,1,FALSE)),LEFT(A182,2),\"PRL\")","v":"PR"},"PR700","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A182,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A182,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A182,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A182,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR701","Dapto 33kV feeder constraints","Major Project - Committed Project",{"$f":"O183/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E183*Config!E$44","v":0},{"$f":"F183*Config!F$44","v":0},{"$f":"G183*Config!G$44","v":0},{"$f":"H183*Config!H$44","v":0},{"$f":"I183*Config!I$44","v":0},{"$f":"J183*Config!J$44","v":0},{"$f":"K183*Config!K$44","v":0},{"$f":"L183*Config!L$44","v":0},{"$f":"M183*Config!M$44","v":0},{"$f":"N183*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P183:Y183)<>0,A183=\"EH\"),INDEX(CASH!$B:$B,MATCH(A183,CASH!$A:$A,0)),\"\")","v":""},2400,{"$f":"IF(ISERROR(VLOOKUP(A183,Config!$A$20:$A$39,1,FALSE)),LEFT(A183,2),\"PRL\")","v":"PR"},"PR701","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A183,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A183,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A183,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A183,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR702","Penrith ZS 11kV transformer cable constraints","Major Project - Committed Project",{"$f":"O184/Config!D$44","v":989005.07499999995},50400,0,0,0,0,0,0,0,0,0,964883,{"$f":"E184*Config!E$44","v":50400},{"$f":"F184*Config!F$44","v":0},{"$f":"G184*Config!G$44","v":0},{"$f":"H184*Config!H$44","v":0},{"$f":"I184*Config!I$44","v":0},{"$f":"J184*Config!J$44","v":0},{"$f":"K184*Config!K$44","v":0},{"$f":"L184*Config!L$44","v":0},{"$f":"M184*Config!M$44","v":0},{"$f":"N184*Config!N$44","v":0},50400,50400,{"$f":"IF(OR(SUM(P184:Y184)<>0,A184=\"EH\"),INDEX(CASH!$B:$B,MATCH(A184,CASH!$A:$A,0)),\"\")","v":250},{"$f":"AB184*VLOOKUP(C184,Config!$A$11:$C$17,3,FALSE)","v":3750},{"$f":"IF(ISERROR(VLOOKUP(A184,Config!$A$20:$A$39,1,FALSE)),LEFT(A184,2),\"PRL\")","v":"PR"},"PR702","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A184,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A184,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A184,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A184,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["PR703","Riverstone East site purchase","Major Project - Prior to Approval",{"$f":"O185/Config!D$44","v":0},0,6000000,0,0,0,0,0,0,0,0,0,{"$f":"E185*Config!E$44","v":0},{"$f":"F185*Config!F$44","v":6149999.9999999991},{"$f":"G185*Config!G$44","v":0},{"$f":"H185*Config!H$44","v":0},{"$f":"I185*Config!I$44","v":0},{"$f":"J185*Config!J$44","v":0},{"$f":"K185*Config!K$44","v":0},{"$f":"L185*Config!L$44","v":0},{"$f":"M185*Config!M$44","v":0},{"$f":"N185*Config!N$44","v":0},6000000,6149999.9999999991,{"$f":"IF(OR(SUM(P185:Y185)<>0,A185=\"EH\"),INDEX(CASH!$B:$B,MATCH(A185,CASH!$A:$A,0)),\"\")","v":120},{"$f":"AB185*VLOOKUP(C185,Config!$A$11:$C$17,3,FALSE)","v":1200},{"$f":"IF(ISERROR(VLOOKUP(A185,Config!$A$20:$A$39,1,FALSE)),LEFT(A185,2),\"PRL\")","v":"PRL"},"PR703","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A185,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A185,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A185,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A185,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR704","Oakdale (Southpipe) site purchase","Major Project - Prior to Approval",{"$f":"O186/Config!D$44","v":0},300000,0,0,0,0,0,0,0,0,0,0,{"$f":"E186*Config!E$44","v":300000},{"$f":"F186*Config!F$44","v":0},{"$f":"G186*Config!G$44","v":0},{"$f":"H186*Config!H$44","v":0},{"$f":"I186*Config!I$44","v":0},{"$f":"J186*Config!J$44","v":0},{"$f":"K186*Config!K$44","v":0},{"$f":"L186*Config!L$44","v":0},{"$f":"M186*Config!M$44","v":0},{"$f":"N186*Config!N$44","v":0},300000,300000,{"$f":"IF(OR(SUM(P186:Y186)<>0,A186=\"EH\"),INDEX(CASH!$B:$B,MATCH(A186,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB186*VLOOKUP(C186,Config!$A$11:$C$17,3,FALSE)","v":1600},{"$f":"IF(ISERROR(VLOOKUP(A186,Config!$A$20:$A$39,1,FALSE)),LEFT(A186,2),\"PRL\")","v":"PRL"},"PR704","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A186,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A186,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A186,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A186,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR707","132kV ducts Bringelly Rd","Major Project - Committed Project",{"$f":"O187/Config!D$44","v":1090152.3414999999},0,0,0,0,0,0,0,0,0,0,1063563.26,{"$f":"E187*Config!E$44","v":0},{"$f":"F187*Config!F$44","v":0},{"$f":"G187*Config!G$44","v":0},{"$f":"H187*Config!H$44","v":0},{"$f":"I187*Config!I$44","v":0},{"$f":"J187*Config!J$44","v":0},{"$f":"K187*Config!K$44","v":0},{"$f":"L187*Config!L$44","v":0},{"$f":"M187*Config!M$44","v":0},{"$f":"N187*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P187:Y187)<>0,A187=\"EH\"),INDEX(CASH!$B:$B,MATCH(A187,CASH!$A:$A,0)),\"\")","v":""},2850,{"$f":"IF(ISERROR(VLOOKUP(A187,Config!$A$20:$A$39,1,FALSE)),LEFT(A187,2),\"PRL\")","v":"PR"},"PR707","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A187,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A187,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A187,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A187,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR709","Feeder 230 undergrounding","Major Project - Committed Project",{"$f":"O188/Config!D$44","v":12751.409999999998},0,0,0,0,0,0,0,0,0,0,12440.4,{"$f":"E188*Config!E$44","v":0},{"$f":"F188*Config!F$44","v":0},{"$f":"G188*Config!G$44","v":0},{"$f":"H188*Config!H$44","v":0},{"$f":"I188*Config!I$44","v":0},{"$f":"J188*Config!J$44","v":0},{"$f":"K188*Config!K$44","v":0},{"$f":"L188*Config!L$44","v":0},{"$f":"M188*Config!M$44","v":0},{"$f":"N188*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P188:Y188)<>0,A188=\"EH\"),INDEX(CASH!$B:$B,MATCH(A188,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A188,Config!$A$20:$A$39,1,FALSE)),LEFT(A188,2),\"PRL\")","v":"PR"},"PR709","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A188,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A188,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A188,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A188,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR710","Feeder 868 rebuild & rearrangement South32","Major Project - Committed Project",{"$f":"O189/Config!D$44","v":1426963.9999999998},22000,0,0,0,0,0,0,0,0,0,1392160,{"$f":"E189*Config!E$44","v":22000},{"$f":"F189*Config!F$44","v":0},{"$f":"G189*Config!G$44","v":0},{"$f":"H189*Config!H$44","v":0},{"$f":"I189*Config!I$44","v":0},{"$f":"J189*Config!J$44","v":0},{"$f":"K189*Config!K$44","v":0},{"$f":"L189*Config!L$44","v":0},{"$f":"M189*Config!M$44","v":0},{"$f":"N189*Config!N$44","v":0},22000,22000,{"$f":"IF(OR(SUM(P189:Y189)<>0,A189=\"EH\"),INDEX(CASH!$B:$B,MATCH(A189,CASH!$A:$A,0)),\"\")","v":70},{"$f":"AB189*VLOOKUP(C189,Config!$A$11:$C$17,3,FALSE)","v":1050},{"$f":"IF(ISERROR(VLOOKUP(A189,Config!$A$20:$A$39,1,FALSE)),LEFT(A189,2),\"PRL\")","v":"PR"},"PR710","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A189,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A189,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A189,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A189,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR713","Box Hill 132/22kV ZS establishment","Major Project - Prior to Approval",{"$f":"O190/Config!D$44","v":0},0,4964000,15928000,13927999.999999996,0,0,0,0,0,0,0,{"$f":"E190*Config!E$44","v":0},{"$f":"F190*Config!F$44","v":5088100},{"$f":"G190*Config!G$44","v":16734354.999999998},{"$f":"H190*Config!H$44","v":14998932.624999994},{"$f":"I190*Config!I$44","v":0},{"$f":"J190*Config!J$44","v":0},{"$f":"K190*Config!K$44","v":0},{"$f":"L190*Config!L$44","v":0},{"$f":"M190*Config!M$44","v":0},{"$f":"N190*Config!N$44","v":0},34820000,36821387.624999993,{"$f":"IF(OR(SUM(P190:Y190)<>0,A190=\"EH\"),INDEX(CASH!$B:$B,MATCH(A190,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB190*VLOOKUP(C190,Config!$A$11:$C$17,3,FALSE)","v":1700},{"$f":"IF(ISERROR(VLOOKUP(A190,Config!$A$20:$A$39,1,FALSE)),LEFT(A190,2),\"PRL\")","v":"PR"},"PR713","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A190,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A190,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A190,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A190,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR715","Nepean TS constraints","Major Project - Committed Project",{"$f":"O191/Config!D$44","v":139821.27499999999},0,0,0,0,0,0,0,0,0,0,136411,{"$f":"E191*Config!E$44","v":0},{"$f":"F191*Config!F$44","v":0},{"$f":"G191*Config!G$44","v":0},{"$f":"H191*Config!H$44","v":0},{"$f":"I191*Config!I$44","v":0},{"$f":"J191*Config!J$44","v":0},{"$f":"K191*Config!K$44","v":0},{"$f":"L191*Config!L$44","v":0},{"$f":"M191*Config!M$44","v":0},{"$f":"N191*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P191:Y191)<>0,A191=\"EH\"),INDEX(CASH!$B:$B,MATCH(A191,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A191,Config!$A$20:$A$39,1,FALSE)),LEFT(A191,2),\"PRL\")","v":"PR"},"PR715","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A191,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A191,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A191,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A191,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR716","Box Hill ZS - 132kV ducts Old Pitt Town","Major Project - Committed Project",{"$f":"O192/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E192*Config!E$44","v":0},{"$f":"F192*Config!F$44","v":0},{"$f":"G192*Config!G$44","v":0},{"$f":"H192*Config!H$44","v":0},{"$f":"I192*Config!I$44","v":0},{"$f":"J192*Config!J$44","v":0},{"$f":"K192*Config!K$44","v":0},{"$f":"L192*Config!L$44","v":0},{"$f":"M192*Config!M$44","v":0},{"$f":"N192*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P192:Y192)<>0,A192=\"EH\"),INDEX(CASH!$B:$B,MATCH(A192,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A192,Config!$A$20:$A$39,1,FALSE)),LEFT(A192,2),\"PRL\")","v":"PR"},"PR716","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A192,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A192,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A192,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A192,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR717","Acquire improved site for West Dapto ZS","Major Project - Committed Project",{"$f":"O193/Config!D$44","v":0},0,2000000,0,0,0,0,0,0,0,0,0,{"$f":"E193*Config!E$44","v":0},{"$f":"F193*Config!F$44","v":2049999.9999999998},{"$f":"G193*Config!G$44","v":0},{"$f":"H193*Config!H$44","v":0},{"$f":"I193*Config!I$44","v":0},{"$f":"J193*Config!J$44","v":0},{"$f":"K193*Config!K$44","v":0},{"$f":"L193*Config!L$44","v":0},{"$f":"M193*Config!M$44","v":0},{"$f":"N193*Config!N$44","v":0},2000000,2049999.9999999998,{"$f":"IF(OR(SUM(P193:Y193)<>0,A193=\"EH\"),INDEX(CASH!$B:$B,MATCH(A193,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB193*VLOOKUP(C193,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A193,Config!$A$20:$A$39,1,FALSE)),LEFT(A193,2),\"PRL\")","v":"PRL"},"PR717","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A193,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A193,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A193,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A193,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR722","Camellia TS connection works for Ausgrid","Major Project - Committed Project",{"$f":"O194/Config!D$44","v":140192.32499999998},187082,31070.243902439026,95724.925639500303,0,0,0,0,0,0,0,136773,{"$f":"E194*Config!E$44","v":187082},{"$f":"F194*Config!F$44","v":31847},{"$f":"G194*Config!G$44","v":100571},{"$f":"H194*Config!H$44","v":0},{"$f":"I194*Config!I$44","v":0},{"$f":"J194*Config!J$44","v":0},{"$f":"K194*Config!K$44","v":0},{"$f":"L194*Config!L$44","v":0},{"$f":"M194*Config!M$44","v":0},{"$f":"N194*Config!N$44","v":0},{"$f":"SUM(E194:N194)","v":313877.16954193934},{"$f":"SUM(P194:Y194)","v":319500},{"$f":"IF(OR(SUM(P194:Y194)<>0,A194=\"EH\"),INDEX(CASH!$B:$B,MATCH(A194,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB194*VLOOKUP(C194,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A194,Config!$A$20:$A$39,1,FALSE)),LEFT(A194,2),\"PRL\")","v":"PR"},{"$f":"A194&IF(LEFT(C194)=\"P\",LOWER(MID(C194,11,1)),\"\")","v":"PR722"},"Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A194,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A194,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A194,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A194,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR723","Supply to Luddenham Science Park","Major Project - Future/Planning Stage",{"$f":"O195/Config!D$44","v":0},0,6104000,18208000,16207999.999999998,0,0,0,0,0,0,0,{"$f":"E195*Config!E$44","v":0},{"$f":"F195*Config!F$44","v":6256599.9999999991},{"$f":"G195*Config!G$44","v":19129780},{"$f":"H195*Config!H$44","v":17454243.249999996},{"$f":"I195*Config!I$44","v":0},{"$f":"J195*Config!J$44","v":0},{"$f":"K195*Config!K$44","v":0},{"$f":"L195*Config!L$44","v":0},{"$f":"M195*Config!M$44","v":0},{"$f":"N195*Config!N$44","v":0},40520000,42840623.25,{"$f":"IF(OR(SUM(P195:Y195)<>0,A195=\"EH\"),INDEX(CASH!$B:$B,MATCH(A195,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB195*VLOOKUP(C195,Config!$A$11:$C$17,3,FALSE)","v":1050},{"$f":"IF(ISERROR(VLOOKUP(A195,Config!$A$20:$A$39,1,FALSE)),LEFT(A195,2),\"PRL\")","v":"PR"},"PR723","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A195,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A195,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A195,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A195,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR724","Establish Mt Gilead ZS","Major Project - Prior to Approval",{"$f":"O196/Config!D$44","v":0},0,0,0,3853999.9999999991,7707999.9999999991,7707999.9999999991,0,0,0,0,0,{"$f":"E196*Config!E$44","v":0},{"$f":"F196*Config!F$44","v":0},{"$f":"G196*Config!G$44","v":0},{"$f":"H196*Config!H$44","v":4150336.4687499986},{"$f":"I196*Config!I$44","v":8508189.760937497},{"$f":"J196*Config!J$44","v":8720894.5049609337},{"$f":"K196*Config!K$44","v":0},{"$f":"L196*Config!L$44","v":0},{"$f":"M196*Config!M$44","v":0},{"$f":"N196*Config!N$44","v":0},19269999.999999996,21379420.734648429,{"$f":"IF(OR(SUM(P196:Y196)<>0,A196=\"EH\"),INDEX(CASH!$B:$B,MATCH(A196,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB196*VLOOKUP(C196,Config!$A$11:$C$17,3,FALSE)","v":2000},{"$f":"IF(ISERROR(VLOOKUP(A196,Config!$A$20:$A$39,1,FALSE)),LEFT(A196,2),\"PRL\")","v":"PR"},"PR724","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A196,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A196,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A196,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A196,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR727","Luddenham ZS site purchase","Major Project - Committed Project",{"$f":"O197/Config!D$44","v":0},0,975609.7560975611,0,0,0,0,0,0,0,0,0,{"$f":"E197*Config!E$44","v":0},{"$f":"F197*Config!F$44","v":1000000},{"$f":"G197*Config!G$44","v":0},{"$f":"H197*Config!H$44","v":0},{"$f":"I197*Config!I$44","v":0},{"$f":"J197*Config!J$44","v":0},{"$f":"K197*Config!K$44","v":0},{"$f":"L197*Config!L$44","v":0},{"$f":"M197*Config!M$44","v":0},{"$f":"N197*Config!N$44","v":0},975609.7560975611,1000000,{"$f":"IF(OR(SUM(P197:Y197)<>0,A197=\"EH\"),INDEX(CASH!$B:$B,MATCH(A197,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB197*VLOOKUP(C197,Config!$A$11:$C$17,3,FALSE)","v":3150},{"$f":"IF(ISERROR(VLOOKUP(A197,Config!$A$20:$A$39,1,FALSE)),LEFT(A197,2),\"PRL\")","v":"PRL"},"PR727","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A197,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A197,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A197,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A197,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Land"}]
["PR728","Western Sydney Employment Lands ZS","Major Project - Future/Planning Stage",{"$f":"O198/Config!D$44","v":0},0,0,0,4695999.9999999991,9391999.9999999981,9391999.9999999981,0,0,0,0,0,{"$f":"E198*Config!E$44","v":0},{"$f":"F198*Config!F$44","v":0},{"$f":"G198*Config!G$44","v":0},{"$f":"H198*Config!H$44","v":5057078.3749999981},{"$f":"I198*Config!I$44","v":10367010.668749996},{"$f":"J198*Config!J$44","v":10626185.935468744},{"$f":"K198*Config!K$44","v":0},{"$f":"L198*Config!L$44","v":0},{"$f":"M198*Config!M$44","v":0},{"$f":"N198*Config!N$44","v":0},23479999.999999993,26050274.979218736,{"$f":"IF(OR(SUM(P198:Y198)<>0,A198=\"EH\"),INDEX(CASH!$B:$B,MATCH(A198,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB198*VLOOKUP(C198,Config!$A$11:$C$17,3,FALSE)","v":800},{"$f":"IF(ISERROR(VLOOKUP(A198,Config!$A$20:$A$39,1,FALSE)),LEFT(A198,2),\"PRL\")","v":"PR"},"PR728","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A198,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A198,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A198,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A198,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR729","Cheriton Avenue 3rd transformer","Major Project - Future/Planning Stage",{"$f":"O199/Config!D$44","v":0},0,0,0,0,0,0,0,7479999.9999999981,0,0,0,{"$f":"E199*Config!E$44","v":0},{"$f":"F199*Config!F$44","v":0},{"$f":"G199*Config!G$44","v":0},{"$f":"H199*Config!H$44","v":0},{"$f":"I199*Config!I$44","v":0},{"$f":"J199*Config!J$44","v":0},{"$f":"K199*Config!K$44","v":0},{"$f":"L199*Config!L$44","v":8891369.4374382254},{"$f":"M199*Config!M$44","v":0},{"$f":"N199*Config!N$44","v":0},7479999.9999999981,8891369.4374382254,{"$f":"IF(OR(SUM(P199:Y199)<>0,A199=\"EH\"),INDEX(CASH!$B:$B,MATCH(A199,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB199*VLOOKUP(C199,Config!$A$11:$C$17,3,FALSE)","v":1050},{"$f":"IF(ISERROR(VLOOKUP(A199,Config!$A$20:$A$39,1,FALSE)),LEFT(A199,2),\"PRL\")","v":"PR"},"PR729","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A199,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A199,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A199,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A199,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR730","Feeder 7018 constraints","Major Project - Prior to Approval",{"$f":"O200/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E200*Config!E$44","v":0},{"$f":"F200*Config!F$44","v":0},{"$f":"G200*Config!G$44","v":0},{"$f":"H200*Config!H$44","v":0},{"$f":"I200*Config!I$44","v":0},{"$f":"J200*Config!J$44","v":0},{"$f":"K200*Config!K$44","v":0},{"$f":"L200*Config!L$44","v":0},{"$f":"M200*Config!M$44","v":0},{"$f":"N200*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P200:Y200)<>0,A200=\"EH\"),INDEX(CASH!$B:$B,MATCH(A200,CASH!$A:$A,0)),\"\")","v":""},1800,{"$f":"IF(ISERROR(VLOOKUP(A200,Config!$A$20:$A$39,1,FALSE)),LEFT(A200,2),\"PRL\")","v":"PR"},"PR730","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A200,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A200,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A200,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A200,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR732","Feeder 214/215 contraints","Major Project - Prior to Approval",{"$f":"O201/Config!D$44","v":0},0,4725000,4725000,0,0,0,0,0,0,0,0,{"$f":"E201*Config!E$44","v":0},{"$f":"F201*Config!F$44","v":4843125},{"$f":"G201*Config!G$44","v":4964203.125},{"$f":"H201*Config!H$44","v":0},{"$f":"I201*Config!I$44","v":0},{"$f":"J201*Config!J$44","v":0},{"$f":"K201*Config!K$44","v":0},{"$f":"L201*Config!L$44","v":0},{"$f":"M201*Config!M$44","v":0},{"$f":"N201*Config!N$44","v":0},9450000,9807328.125,{"$f":"IF(OR(SUM(P201:Y201)<>0,A201=\"EH\"),INDEX(CASH!$B:$B,MATCH(A201,CASH!$A:$A,0)),\"\")","v":220},{"$f":"AB201*VLOOKUP(C201,Config!$A$11:$C$17,3,FALSE)","v":2200},{"$f":"IF(ISERROR(VLOOKUP(A201,Config!$A$20:$A$39,1,FALSE)),LEFT(A201,2),\"PRL\")","v":"PR"},"PR732","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A201,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A201,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A201,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A201,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR733","Bringelly ZS augmentation","Major Project - Future/Planning Stage",{"$f":"O202/Config!D$44","v":0},0,0,0,0,0,0,0,4133999.9999999995,8267999.9999999972,8267999.9999999991,0,{"$f":"E202*Config!E$44","v":0},{"$f":"F202*Config!F$44","v":0},{"$f":"G202*Config!G$44","v":0},{"$f":"H202*Config!H$44","v":0},{"$f":"I202*Config!I$44","v":0},{"$f":"J202*Config!J$44","v":0},{"$f":"K202*Config!K$44","v":0},{"$f":"L202*Config!L$44","v":4914026.905664389},{"$f":"M202*Config!M$44","v":10073755.156611994},{"$f":"N202*Config!N$44","v":10325599.035527295},20669999.999999996,25313381.097803675,{"$f":"IF(OR(SUM(P202:Y202)<>0,A202=\"EH\"),INDEX(CASH!$B:$B,MATCH(A202,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB202*VLOOKUP(C202,Config!$A$11:$C$17,3,FALSE)","v":700},{"$f":"IF(ISERROR(VLOOKUP(A202,Config!$A$20:$A$39,1,FALSE)),LEFT(A202,2),\"PRL\")","v":"PR"},"PR733","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A202,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A202,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A202,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A202,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR735","Termeil area distribution works","Major Project - Committed Project",{"$f":"O203/Config!D$44","v":717500.02049999998},0,0,0,0,0,0,0,0,0,0,700000.02,{"$f":"E203*Config!E$44","v":0},{"$f":"F203*Config!F$44","v":0},{"$f":"G203*Config!G$44","v":0},{"$f":"H203*Config!H$44","v":0},{"$f":"I203*Config!I$44","v":0},{"$f":"J203*Config!J$44","v":0},{"$f":"K203*Config!K$44","v":0},{"$f":"L203*Config!L$44","v":0},{"$f":"M203*Config!M$44","v":0},{"$f":"N203*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P203:Y203)<>0,A203=\"EH\"),INDEX(CASH!$B:$B,MATCH(A203,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A203,Config!$A$20:$A$39,1,FALSE)),LEFT(A203,2),\"PRL\")","v":"PR"},"PR735","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A203,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A203,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A203,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A203,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["PR739","South Gilead (South Campbelltown)","Major Project - Future/Planning Stage",{"$f":"O204/Config!D$44","v":0},0,0,0,0,0,3853999.9999999995,7707999.9999999981,7707999.9999999991,0,0,0,{"$f":"E204*Config!E$44","v":0},{"$f":"F204*Config!F$44","v":0},{"$f":"G204*Config!G$44","v":0},{"$f":"H204*Config!H$44","v":0},{"$f":"I204*Config!I$44","v":0},{"$f":"J204*Config!J$44","v":4360447.2524804669},{"$f":"K204*Config!K$44","v":8938916.8675849549},{"$f":"L204*Config!L$44","v":9162389.7892745789},{"$f":"M204*Config!M$44","v":0},{"$f":"N204*Config!N$44","v":0},19269999.999999996,22461753.909340002,{"$f":"IF(OR(SUM(P204:Y204)<>0,A204=\"EH\"),INDEX(CASH!$B:$B,MATCH(A204,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB204*VLOOKUP(C204,Config!$A$11:$C$17,3,FALSE)","v":550},{"$f":"IF(ISERROR(VLOOKUP(A204,Config!$A$20:$A$39,1,FALSE)),LEFT(A204,2),\"PRL\")","v":"PR"},"PR739","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A204,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A204,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A204,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A204,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR740","AFIC upgrade Minto, Prospect, Kingswood","Major Project - Future/Planning Stage",{"$f":"O205/Config!D$44","v":0},1900000,0,0,0,0,0,0,0,0,0,0,{"$f":"E205*Config!E$44","v":1900000},{"$f":"F205*Config!F$44","v":0},{"$f":"G205*Config!G$44","v":0},{"$f":"H205*Config!H$44","v":0},{"$f":"I205*Config!I$44","v":0},{"$f":"J205*Config!J$44","v":0},{"$f":"K205*Config!K$44","v":0},{"$f":"L205*Config!L$44","v":0},{"$f":"M205*Config!M$44","v":0},{"$f":"N205*Config!N$44","v":0},1900000,1900000,{"$f":"IF(OR(SUM(P205:Y205)<>0,A205=\"EH\"),INDEX(CASH!$B:$B,MATCH(A205,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB205*VLOOKUP(C205,Config!$A$11:$C$17,3,FALSE)","v":750},{"$f":"IF(ISERROR(VLOOKUP(A205,Config!$A$20:$A$39,1,FALSE)),LEFT(A205,2),\"PRL\")","v":"PR"},"PR740","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A205,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A205,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A205,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A205,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR741","Western Sydney Airport 132kV supply","Major Project - Future/Planning Stage",{"$f":"O206/Config!D$44","v":0},0,0,0,20411166.999999993,20411166.999999996,20411166.999999993,0,0,0,0,0,{"$f":"E206*Config!E$44","v":0},{"$f":"F206*Config!F$44","v":0},{"$f":"G206*Config!G$44","v":0},{"$f":"H206*Config!H$44","v":21980594.387609366},{"$f":"I206*Config!I$44","v":22530109.2472996},{"$f":"J206*Config!J$44","v":23093361.978482082},{"$f":"K206*Config!K$44","v":0},{"$f":"L206*Config!L$44","v":0},{"$f":"M206*Config!M$44","v":0},{"$f":"N206*Config!N$44","v":0},61233500.999999978,67604065.613391042,{"$f":"IF(OR(SUM(P206:Y206)<>0,A206=\"EH\"),INDEX(CASH!$B:$B,MATCH(A206,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB206*VLOOKUP(C206,Config!$A$11:$C$17,3,FALSE)","v":850},{"$f":"IF(ISERROR(VLOOKUP(A206,Config!$A$20:$A$39,1,FALSE)),LEFT(A206,2),\"PRL\")","v":"PR"},"PR741","Network Connection","Augex","C",{"$f":"IF(ISERROR(VLOOKUP($A206,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A206,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A206,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A206,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR742","North Bomaderry ZS establishment","Major Project - Future/Planning Stage",{"$f":"O207/Config!D$44","v":0},0,0,0,3691999.9999999991,7383999.9999999981,7383999.9999999981,0,0,0,0,0,{"$f":"E207*Config!E$44","v":0},{"$f":"F207*Config!F$44","v":0},{"$f":"G207*Config!G$44","v":0},{"$f":"H207*Config!H$44","v":3975880.1874999986},{"$f":"I207*Config!I$44","v":8150554.3843749966},{"$f":"J207*Config!J$44","v":8354318.2439843705},{"$f":"K207*Config!K$44","v":0},{"$f":"L207*Config!L$44","v":0},{"$f":"M207*Config!M$44","v":0},{"$f":"N207*Config!N$44","v":0},18459999.999999993,20480752.815859366,{"$f":"IF(OR(SUM(P207:Y207)<>0,A207=\"EH\"),INDEX(CASH!$B:$B,MATCH(A207,CASH!$A:$A,0)),\"\")","v":100},{"$f":"AB207*VLOOKUP(C207,Config!$A$11:$C$17,3,FALSE)","v":500},{"$f":"IF(ISERROR(VLOOKUP(A207,Config!$A$20:$A$39,1,FALSE)),LEFT(A207,2),\"PRL\")","v":"PR"},"PR742","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A207,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A207,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A207,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A207,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR744","Termeil ZS establishment","Major Project - Future/Planning Stage",{"$f":"O208/Config!D$44","v":0},0,0,0,0,3972499.9999999991,3972499.9999999991,0,0,0,0,0,{"$f":"E208*Config!E$44","v":0},{"$f":"F208*Config!F$44","v":0},{"$f":"G208*Config!G$44","v":0},{"$f":"H208*Config!H$44","v":0},{"$f":"I208*Config!I$44","v":4384896.7080078106},{"$f":"J208*Config!J$44","v":4494519.1257080054},{"$f":"K208*Config!K$44","v":0},{"$f":"L208*Config!L$44","v":0},{"$f":"M208*Config!M$44","v":0},{"$f":"N208*Config!N$44","v":0},7944999.9999999981,8879415.8337158151,{"$f":"IF(OR(SUM(P208:Y208)<>0,A208=\"EH\"),INDEX(CASH!$B:$B,MATCH(A208,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB208*VLOOKUP(C208,Config!$A$11:$C$17,3,FALSE)","v":1350},{"$f":"IF(ISERROR(VLOOKUP(A208,Config!$A$20:$A$39,1,FALSE)),LEFT(A208,2),\"PRL\")","v":"PR"},"PR744","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A208,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A208,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A208,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A208,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR745","Austral Permanent ZS establishment","Major Project - Future/Planning Stage",{"$f":"O209/Config!D$44","v":0},0,0,0,0,0,0,11294999.999999998,11294999.999999998,0,0,0,{"$f":"E209*Config!E$44","v":0},{"$f":"F209*Config!F$44","v":0},{"$f":"G209*Config!G$44","v":0},{"$f":"H209*Config!H$44","v":0},{"$f":"I209*Config!I$44","v":0},{"$f":"J209*Config!J$44","v":0},{"$f":"K209*Config!K$44","v":13098737.158714592},{"$f":"L209*Config!L$44","v":13426205.587682456},{"$f":"M209*Config!M$44","v":0},{"$f":"N209*Config!N$44","v":0},22589999.999999996,26524942.746397048,{"$f":"IF(OR(SUM(P209:Y209)<>0,A209=\"EH\"),INDEX(CASH!$B:$B,MATCH(A209,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB209*VLOOKUP(C209,Config!$A$11:$C$17,3,FALSE)","v":800},{"$f":"IF(ISERROR(VLOOKUP(A209,Config!$A$20:$A$39,1,FALSE)),LEFT(A209,2),\"PRL\")","v":"PR"},"PR745","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A209,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A209,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A209,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A209,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR746","Sydney University - Western Sydney Employment Lands ZS establishment","Major Project - Future/Planning Stage",{"$f":"O210/Config!D$44","v":0},0,0,0,0,0,0,0,0,12239999.999999996,12239999.999999998,0,{"$f":"E210*Config!E$44","v":0},{"$f":"F210*Config!F$44","v":0},{"$f":"G210*Config!G$44","v":0},{"$f":"H210*Config!H$44","v":0},{"$f":"I210*Config!I$44","v":0},{"$f":"J210*Config!J$44","v":0},{"$f":"K210*Config!K$44","v":0},{"$f":"L210*Config!L$44","v":0},{"$f":"M210*Config!M$44","v":14913251.465521386},{"$f":"N210*Config!N$44","v":15286082.75215942},24479999.999999993,30199334.217680804,{"$f":"IF(OR(SUM(P210:Y210)<>0,A210=\"EH\"),INDEX(CASH!$B:$B,MATCH(A210,CASH!$A:$A,0)),\"\")","v":80},{"$f":"AB210*VLOOKUP(C210,Config!$A$11:$C$17,3,FALSE)","v":400},{"$f":"IF(ISERROR(VLOOKUP(A210,Config!$A$20:$A$39,1,FALSE)),LEFT(A210,2),\"PRL\")","v":"PR"},"PR746","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A210,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A210,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A210,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A210,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR748","Establish permanent Catherine Park ZS","Major Project - Prior to Approval",{"$f":"O211/Config!D$44","v":0},0,0,0,1913000,3827000,3827000,0,0,0,0,0,{"$f":"E211*Config!E$44","v":0},{"$f":"F211*Config!F$44","v":0},{"$f":"G211*Config!G$44","v":0},{"$f":"H211*Config!H$44","v":2060091.7656249998},{"$f":"I211*Config!I$44","v":4224291.9324218743},{"$f":"J211*Config!J$44","v":4329899.2307324205},{"$f":"K211*Config!K$44","v":0},{"$f":"L211*Config!L$44","v":0},{"$f":"M211*Config!M$44","v":0},{"$f":"N211*Config!N$44","v":0},9567000,10614282.928779295,{"$f":"IF(OR(SUM(P211:Y211)<>0,A211=\"EH\"),INDEX(CASH!$B:$B,MATCH(A211,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB211*VLOOKUP(C211,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A211,Config!$A$20:$A$39,1,FALSE)),LEFT(A211,2),\"PRL\")","v":"PR"},"PR748","Network Connection","Augex","N",{"$f":"IF(ISERROR(VLOOKUP($A211,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A211,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A211,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A211,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR749","Nepean ZS augmentation","Major Project - Future/Planning Stage",{"$f":"O212/Config!D$44","v":0},0,0,0,0,0,0,7102439.0243902467,0,0,0,0,{"$f":"E212*Config!E$44","v":0},{"$f":"F212*Config!F$44","v":0},{"$f":"G212*Config!G$44","v":0},{"$f":"H212*Config!H$44","v":0},{"$f":"I212*Config!I$44","v":0},{"$f":"J212*Config!J$44","v":0},{"$f":"K212*Config!K$44","v":8236651.7898437502},{"$f":"L212*Config!L$44","v":0},{"$f":"M212*Config!M$44","v":0},{"$f":"N212*Config!N$44","v":0},7102439.0243902467,8236651.7898437502,{"$f":"IF(OR(SUM(P212:Y212)<>0,A212=\"EH\"),INDEX(CASH!$B:$B,MATCH(A212,CASH!$A:$A,0)),\"\")","v":250},{"$f":"AB212*VLOOKUP(C212,Config!$A$11:$C$17,3,FALSE)","v":1250},{"$f":"IF(ISERROR(VLOOKUP(A212,Config!$A$20:$A$39,1,FALSE)),LEFT(A212,2),\"PRL\")","v":"PR"},"PR749","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A212,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A212,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A212,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A212,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR750","Feeder 512 augmentation","Major Project - Prior to Approval",{"$f":"O213/Config!D$44","v":1016484.5562499999},280000,0,0,0,0,0,0,0,0,0,991692.25,{"$f":"E213*Config!E$44","v":280000},{"$f":"F213*Config!F$44","v":0},{"$f":"G213*Config!G$44","v":0},{"$f":"H213*Config!H$44","v":0},{"$f":"I213*Config!I$44","v":0},{"$f":"J213*Config!J$44","v":0},{"$f":"K213*Config!K$44","v":0},{"$f":"L213*Config!L$44","v":0},{"$f":"M213*Config!M$44","v":0},{"$f":"N213*Config!N$44","v":0},280000,280000,{"$f":"IF(OR(SUM(P213:Y213)<>0,A213=\"EH\"),INDEX(CASH!$B:$B,MATCH(A213,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB213*VLOOKUP(C213,Config!$A$11:$C$17,3,FALSE)","v":2300},{"$f":"IF(ISERROR(VLOOKUP(A213,Config!$A$20:$A$39,1,FALSE)),LEFT(A213,2),\"PRL\")","v":"PR"},"PR750","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A213,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A213,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A213,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A213,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["PR751","Parklea ZS to Bella Vista ZS load transfer","Major Project - Prior to Approval",{"$f":"O214/Config!D$44","v":0},0,4000000,0,0,0,0,0,0,0,0,0,{"$f":"E214*Config!E$44","v":0},{"$f":"F214*Config!F$44","v":4099999.9999999995},{"$f":"G214*Config!G$44","v":0},{"$f":"H214*Config!H$44","v":0},{"$f":"I214*Config!I$44","v":0},{"$f":"J214*Config!J$44","v":0},{"$f":"K214*Config!K$44","v":0},{"$f":"L214*Config!L$44","v":0},{"$f":"M214*Config!M$44","v":0},{"$f":"N214*Config!N$44","v":0},4000000,4099999.9999999995,{"$f":"IF(OR(SUM(P214:Y214)<>0,A214=\"EH\"),INDEX(CASH!$B:$B,MATCH(A214,CASH!$A:$A,0)),\"\")","v":360},{"$f":"AB214*VLOOKUP(C214,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A214,Config!$A$20:$A$39,1,FALSE)),LEFT(A214,2),\"PRL\")","v":"PR"},"PR751","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A214,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A214,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A214,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A214,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR752","Kemps Creek 132kV conversion","Major Project - Future/Planning Stage",{"$f":"O215/Config!D$44","v":0},0,0,0,0,0,0,20761999.999999996,8897999.9999999981,0,0,0,{"$f":"E215*Config!E$44","v":0},{"$f":"F215*Config!F$44","v":0},{"$f":"G215*Config!G$44","v":0},{"$f":"H215*Config!H$44","v":0},{"$f":"I215*Config!I$44","v":0},{"$f":"J215*Config!J$44","v":0},{"$f":"K215*Config!K$44","v":24077554.74893602},{"$f":"L215*Config!L$44","v":10576925.83613975},{"$f":"M215*Config!M$44","v":0},{"$f":"N215*Config!N$44","v":0},29659999.999999993,34654480.585075766,{"$f":"IF(OR(SUM(P215:Y215)<>0,A215=\"EH\"),INDEX(CASH!$B:$B,MATCH(A215,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB215*VLOOKUP(C215,Config!$A$11:$C$17,3,FALSE)","v":1700},{"$f":"IF(ISERROR(VLOOKUP(A215,Config!$A$20:$A$39,1,FALSE)),LEFT(A215,2),\"PRL\")","v":"PR"},"PR752","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A215,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A215,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A215,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A215,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR754","Augment Westmead Zone Substation","Major Project - Future/Planning Stage",{"$f":"O216/Config!D$44","v":0},0,0,0,0,6417499.9999999991,6417499.9999999991,6039999.9999999991,0,0,0,0,{"$f":"E216*Config!E$44","v":0},{"$f":"F216*Config!F$44","v":0},{"$f":"G216*Config!G$44","v":0},{"$f":"H216*Config!H$44","v":0},{"$f":"I216*Config!I$44","v":7083719.2255859347},{"$f":"J216*Config!J$44","v":7260812.2062255824},{"$f":"K216*Config!K$44","v":7004548.2460058555},{"$f":"L216*Config!L$44","v":0},{"$f":"M216*Config!M$44","v":0},{"$f":"N216*Config!N$44","v":0},18874999.999999996,21349079.677817374,{"$f":"IF(OR(SUM(P216:Y216)<>0,A216=\"EH\"),INDEX(CASH!$B:$B,MATCH(A216,CASH!$A:$A,0)),\"\")","v":360},{"$f":"AB216*VLOOKUP(C216,Config!$A$11:$C$17,3,FALSE)","v":1800},{"$f":"IF(ISERROR(VLOOKUP(A216,Config!$A$20:$A$39,1,FALSE)),LEFT(A216,2),\"PRL\")","v":"PR"},"PR754","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A216,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A216,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A216,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A216,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PR755","Narellan ZS busbar augmentation","Major Project - Future/Planning Stage",{"$f":"O217/Config!D$44","v":0},0,0,0,0,0,0,7279999.9999999991,0,0,0,0,{"$f":"E217*Config!E$44","v":0},{"$f":"F217*Config!F$44","v":0},{"$f":"G217*Config!G$44","v":0},{"$f":"H217*Config!H$44","v":0},{"$f":"I217*Config!I$44","v":0},{"$f":"J217*Config!J$44","v":0},{"$f":"K217*Config!K$44","v":8442568.084589839},{"$f":"L217*Config!L$44","v":0},{"$f":"M217*Config!M$44","v":0},{"$f":"N217*Config!N$44","v":0},7279999.9999999991,8442568.084589839,{"$f":"IF(OR(SUM(P217:Y217)<>0,A217=\"EH\"),INDEX(CASH!$B:$B,MATCH(A217,CASH!$A:$A,0)),\"\")","v":360},{"$f":"AB217*VLOOKUP(C217,Config!$A$11:$C$17,3,FALSE)","v":1800},{"$f":"IF(ISERROR(VLOOKUP(A217,Config!$A$20:$A$39,1,FALSE)),LEFT(A217,2),\"PRL\")","v":"PR"},"PR755","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A217,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A217,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A217,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A217,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PR756","Luddenham ZS augmentation","Major Project - Future/Planning Stage",{"$f":"O218/Config!D$44","v":0},0,0,0,0,0,0,11969999.999999998,5129999.9999999991,0,0,0,{"$f":"E218*Config!E$44","v":0},{"$f":"F218*Config!F$44","v":0},{"$f":"G218*Config!G$44","v":0},{"$f":"H218*Config!H$44","v":0},{"$f":"I218*Config!I$44","v":0},{"$f":"J218*Config!J$44","v":0},{"$f":"K218*Config!K$44","v":13881530.216008293},{"$f":"L218*Config!L$44","v":6097957.9163179277},{"$f":"M218*Config!M$44","v":0},{"$f":"N218*Config!N$44","v":0},17099999.999999996,19979488.132326219,{"$f":"IF(OR(SUM(P218:Y218)<>0,A218=\"EH\"),INDEX(CASH!$B:$B,MATCH(A218,CASH!$A:$A,0)),\"\")","v":80},{"$f":"AB218*VLOOKUP(C218,Config!$A$11:$C$17,3,FALSE)","v":400},{"$f":"IF(ISERROR(VLOOKUP(A218,Config!$A$20:$A$39,1,FALSE)),LEFT(A218,2),\"PRL\")","v":"PR"},"PR756","Capacity","Augex","Y",{"$f":"IF(ISERROR(VLOOKUP($A218,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A218,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A218,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A218,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PS002","Replacement of ASEA RI O/C relays","Program - Short Term Need",{"$f":"O219/Config!D$44","v":104890.26925},0,0,0,0,0,0,0,0,0,0,102331.97,{"$f":"E219*Config!E$44","v":0},{"$f":"F219*Config!F$44","v":0},{"$f":"G219*Config!G$44","v":0},{"$f":"H219*Config!H$44","v":0},{"$f":"I219*Config!I$44","v":0},{"$f":"J219*Config!J$44","v":0},{"$f":"K219*Config!K$44","v":0},{"$f":"L219*Config!L$44","v":0},{"$f":"M219*Config!M$44","v":0},{"$f":"N219*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P219:Y219)<>0,A219=\"EH\"),INDEX(CASH!$B:$B,MATCH(A219,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A219,Config!$A$20:$A$39,1,FALSE)),LEFT(A219,2),\"PRL\")","v":"PS"},"PS002s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A219,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A219,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A219,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A219,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS004","Underfrequency load shed program","Program - Short Term Need",{"$f":"O220/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E220*Config!E$44","v":0},{"$f":"F220*Config!F$44","v":0},{"$f":"G220*Config!G$44","v":0},{"$f":"H220*Config!H$44","v":0},{"$f":"I220*Config!I$44","v":0},{"$f":"J220*Config!J$44","v":0},{"$f":"K220*Config!K$44","v":0},{"$f":"L220*Config!L$44","v":0},{"$f":"M220*Config!M$44","v":0},{"$f":"N220*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P220:Y220)<>0,A220=\"EH\"),INDEX(CASH!$B:$B,MATCH(A220,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A220,Config!$A$20:$A$39,1,FALSE)),LEFT(A220,2),\"PRL\")","v":"PS"},"PS004s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A220,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A220,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A220,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A220,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["PS008","Substation protection relay refurbishment","Program - Short Term Need",{"$f":"O221/Config!D$44","v":3863996.8249999997},3600000,4218000,4218000,4218000,4218000,4218000,4218000,4218000,4218000,4218000,3769753,{"$f":"E221*Config!E$44","v":3600000},{"$f":"F221*Config!F$44","v":4323450},{"$f":"G221*Config!G$44","v":4431536.25},{"$f":"H221*Config!H$44","v":4542324.6562499991},{"$f":"I221*Config!I$44","v":4655882.7726562489},{"$f":"J221*Config!J$44","v":4772279.8419726547},{"$f":"K221*Config!K$44","v":4891586.8380219704},{"$f":"L221*Config!L$44","v":5013876.5089725191},{"$f":"M221*Config!M$44","v":5139223.4216968324},{"$f":"N221*Config!N$44","v":5267704.0072392523},41562000,46637864.29680948,{"$f":"IF(OR(SUM(P221:Y221)<>0,A221=\"EH\"),INDEX(CASH!$B:$B,MATCH(A221,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB221*VLOOKUP(C221,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A221,Config!$A$20:$A$39,1,FALSE)),LEFT(A221,2),\"PRL\")","v":"PS"},"PS008s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A221,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A221,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A221,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A221,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS009","Installation of SEF relays","Program - Short Term Need",{"$f":"O222/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E222*Config!E$44","v":0},{"$f":"F222*Config!F$44","v":0},{"$f":"G222*Config!G$44","v":0},{"$f":"H222*Config!H$44","v":0},{"$f":"I222*Config!I$44","v":0},{"$f":"J222*Config!J$44","v":0},{"$f":"K222*Config!K$44","v":0},{"$f":"L222*Config!L$44","v":0},{"$f":"M222*Config!M$44","v":0},{"$f":"N222*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P222:Y222)<>0,A222=\"EH\"),INDEX(CASH!$B:$B,MATCH(A222,CASH!$A:$A,0)),\"\")","v":""},2850,{"$f":"IF(ISERROR(VLOOKUP(A222,Config!$A$20:$A$39,1,FALSE)),LEFT(A222,2),\"PRL\")","v":"PS"},"PS009s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A222,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A222,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A222,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A222,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS010","Protection refurbishment (interfacing feeders)","Program - Short Term Need",{"$f":"O223/Config!D$44","v":152820.82724999997},0,0,0,0,0,0,0,0,0,0,149093.49,{"$f":"E223*Config!E$44","v":0},{"$f":"F223*Config!F$44","v":0},{"$f":"G223*Config!G$44","v":0},{"$f":"H223*Config!H$44","v":0},{"$f":"I223*Config!I$44","v":0},{"$f":"J223*Config!J$44","v":0},{"$f":"K223*Config!K$44","v":0},{"$f":"L223*Config!L$44","v":0},{"$f":"M223*Config!M$44","v":0},{"$f":"N223*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P223:Y223)<>0,A223=\"EH\"),INDEX(CASH!$B:$B,MATCH(A223,CASH!$A:$A,0)),\"\")","v":""},2550,{"$f":"IF(ISERROR(VLOOKUP(A223,Config!$A$20:$A$39,1,FALSE)),LEFT(A223,2),\"PRL\")","v":"PS"},"PS010s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A223,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A223,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A223,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A223,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS011","Protection refurbishment (miscellaneous)","Program - Short Term Need",{"$f":"O224/Config!D$44","v":475033.59525000001},895000,700000,700000,700000,700000,700000,700000,700000,700000,700000,463447.41000000003,{"$f":"E224*Config!E$44","v":895000},{"$f":"F224*Config!F$44","v":717499.99999999988},{"$f":"G224*Config!G$44","v":735437.5},{"$f":"H224*Config!H$44","v":753823.43749999988},{"$f":"I224*Config!I$44","v":772669.02343749988},{"$f":"J224*Config!J$44","v":791985.74902343727},{"$f":"K224*Config!K$44","v":811785.39274902316},{"$f":"L224*Config!L$44","v":832080.02756774856},{"$f":"M224*Config!M$44","v":852882.02825694229},{"$f":"N224*Config!N$44","v":874204.07896336564},7195000,8037367.237498017,{"$f":"IF(OR(SUM(P224:Y224)<>0,A224=\"EH\"),INDEX(CASH!$B:$B,MATCH(A224,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB224*VLOOKUP(C224,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A224,Config!$A$20:$A$39,1,FALSE)),LEFT(A224,2),\"PRL\")","v":"PS"},"PS011s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A224,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A224,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A224,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A224,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS012","Distribution feeder safety improvement","Program - Short Term Need",{"$f":"O225/Config!D$44","v":6697449.4250000007},4615800,3100000,0,0,0,0,0,0,0,0,6534097.0000000009,{"$f":"E225*Config!E$44","v":4615800},{"$f":"F225*Config!F$44","v":3177499.9999999995},{"$f":"G225*Config!G$44","v":0},{"$f":"H225*Config!H$44","v":0},{"$f":"I225*Config!I$44","v":0},{"$f":"J225*Config!J$44","v":0},{"$f":"K225*Config!K$44","v":0},{"$f":"L225*Config!L$44","v":0},{"$f":"M225*Config!M$44","v":0},{"$f":"N225*Config!N$44","v":0},7715800,7793300,{"$f":"IF(OR(SUM(P225:Y225)<>0,A225=\"EH\"),INDEX(CASH!$B:$B,MATCH(A225,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB225*VLOOKUP(C225,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A225,Config!$A$20:$A$39,1,FALSE)),LEFT(A225,2),\"PRL\")","v":"PS"},"PS012s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A225,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A225,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A225,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A225,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS013","Feeder differential relay replacement","Program - Short Term Need",{"$f":"O226/Config!D$44","v":0},330000,330000,330000,330000,330000,330000,330000,330000,330000,330000,0,{"$f":"E226*Config!E$44","v":330000},{"$f":"F226*Config!F$44","v":338249.99999999994},{"$f":"G226*Config!G$44","v":346706.25},{"$f":"H226*Config!H$44","v":355373.90624999994},{"$f":"I226*Config!I$44","v":364258.25390624994},{"$f":"J226*Config!J$44","v":373364.71025390615},{"$f":"K226*Config!K$44","v":382698.82801025378},{"$f":"L226*Config!L$44","v":392266.29871051008},{"$f":"M226*Config!M$44","v":402072.95617827278},{"$f":"N226*Config!N$44","v":412124.78008272953},3300000,3697115.983391922,{"$f":"IF(OR(SUM(P226:Y226)<>0,A226=\"EH\"),INDEX(CASH!$B:$B,MATCH(A226,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB226*VLOOKUP(C226,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A226,Config!$A$20:$A$39,1,FALSE)),LEFT(A226,2),\"PRL\")","v":"PS"},"PS013s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A226,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A226,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A226,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A226,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["PS014","Under frequency load shedding","Program - Short Term Need",{"$f":"O227/Config!D$44","v":0},500000,550000,550000,0,0,0,0,0,0,0,0,{"$f":"E227*Config!E$44","v":500000},{"$f":"F227*Config!F$44","v":563750},{"$f":"G227*Config!G$44","v":577843.75},{"$f":"H227*Config!H$44","v":0},{"$f":"I227*Config!I$44","v":0},{"$f":"J227*Config!J$44","v":0},{"$f":"K227*Config!K$44","v":0},{"$f":"L227*Config!L$44","v":0},{"$f":"M227*Config!M$44","v":0},{"$f":"N227*Config!N$44","v":0},1600000,1641593.75,{"$f":"IF(OR(SUM(P227:Y227)<>0,A227=\"EH\"),INDEX(CASH!$B:$B,MATCH(A227,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB227*VLOOKUP(C227,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A227,Config!$A$20:$A$39,1,FALSE)),LEFT(A227,2),\"PRL\")","v":"PS"},"PS014s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A227,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A227,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A227,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A227,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["RC","Reliability compliance","Program - Short Term Need",{"$f":"O228/Config!D$44","v":0},4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,0,{"$f":"E228*Config!E$44","v":4000000},{"$f":"F228*Config!F$44","v":4099999.9999999995},{"$f":"G228*Config!G$44","v":4202500},{"$f":"H228*Config!H$44","v":4307562.4999999991},{"$f":"I228*Config!I$44","v":4415251.5624999991},{"$f":"J228*Config!J$44","v":4525632.8515624991},{"$f":"K228*Config!K$44","v":4638773.6728515606},{"$f":"L228*Config!L$44","v":4754743.0146728493},{"$f":"M228*Config!M$44","v":4873611.5900396695},{"$f":"N228*Config!N$44","v":4995451.8797906609},40000000,44813527.071417242,{"$f":"IF(OR(SUM(P228:Y228)<>0,A228=\"EH\"),INDEX(CASH!$B:$B,MATCH(A228,CASH!$A:$A,0)),\"\")","v":400},{"$f":"AB228*VLOOKUP(C228,Config!$A$11:$C$17,3,FALSE)","v":6000},{"$f":"IF(ISERROR(VLOOKUP(A228,Config!$A$20:$A$39,1,FALSE)),LEFT(A228,2),\"PRL\")","v":"RC"},"RCs","Reliability","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A228,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A228,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A228,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A228,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["RI","Reliability enhancement","Program - Short Term Need",{"$f":"O229/Config!D$44","v":1442160.5987499994},0,0,0,0,0,0,0,0,0,0,1406985.9499999995,{"$f":"E229*Config!E$44","v":0},{"$f":"F229*Config!F$44","v":0},{"$f":"G229*Config!G$44","v":0},{"$f":"H229*Config!H$44","v":0},{"$f":"I229*Config!I$44","v":0},{"$f":"J229*Config!J$44","v":0},{"$f":"K229*Config!K$44","v":0},{"$f":"L229*Config!L$44","v":0},{"$f":"M229*Config!M$44","v":0},{"$f":"N229*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P229:Y229)<>0,A229=\"EH\"),INDEX(CASH!$B:$B,MATCH(A229,CASH!$A:$A,0)),\"\")","v":""},6000,{"$f":"IF(ISERROR(VLOOKUP(A229,Config!$A$20:$A$39,1,FALSE)),LEFT(A229,2),\"PRL\")","v":"RI"},"RIs","Reliability","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A229,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A229,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A229,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A229,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["SG001","Smart grid fibre rollout & trial","Program - Short Term Need",{"$f":"O230/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E230*Config!E$44","v":0},{"$f":"F230*Config!F$44","v":0},{"$f":"G230*Config!G$44","v":0},{"$f":"H230*Config!H$44","v":0},{"$f":"I230*Config!I$44","v":0},{"$f":"J230*Config!J$44","v":0},{"$f":"K230*Config!K$44","v":0},{"$f":"L230*Config!L$44","v":0},{"$f":"M230*Config!M$44","v":0},{"$f":"N230*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P230:Y230)<>0,A230=\"EH\"),INDEX(CASH!$B:$B,MATCH(A230,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A230,Config!$A$20:$A$39,1,FALSE)),LEFT(A230,2),\"PRL\")","v":"SG"},"SG001s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A230,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A230,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A230,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A230,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["SG002","Smart meter rollout","Program - Short Term Need",{"$f":"O231/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E231*Config!E$44","v":0},{"$f":"F231*Config!F$44","v":0},{"$f":"G231*Config!G$44","v":0},{"$f":"H231*Config!H$44","v":0},{"$f":"I231*Config!I$44","v":0},{"$f":"J231*Config!J$44","v":0},{"$f":"K231*Config!K$44","v":0},{"$f":"L231*Config!L$44","v":0},{"$f":"M231*Config!M$44","v":0},{"$f":"N231*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P231:Y231)<>0,A231=\"EH\"),INDEX(CASH!$B:$B,MATCH(A231,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A231,Config!$A$20:$A$39,1,FALSE)),LEFT(A231,2),\"PRL\")","v":"SG"},"SG002s","Other System","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A231,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A231,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A231,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A231,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["SL001","Streetlighting growth","Program - Short Term Need",{"$f":"O232/Config!D$44","v":1455499.9999999998},1400000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1750000,1420000,{"$f":"E232*Config!E$44","v":1400000},{"$f":"F232*Config!F$44","v":1793749.9999999998},{"$f":"G232*Config!G$44","v":1838593.7499999998},{"$f":"H232*Config!H$44","v":1884558.5937499998},{"$f":"I232*Config!I$44","v":1931672.5585937495},{"$f":"J232*Config!J$44","v":1979964.3725585931},{"$f":"K232*Config!K$44","v":2029463.4818725579},{"$f":"L232*Config!L$44","v":2080200.0689193716},{"$f":"M232*Config!M$44","v":2132205.0706423554},{"$f":"N232*Config!N$44","v":2185510.197408414},17150000,19255918.093745045,{"$f":"IF(OR(SUM(P232:Y232)<>0,A232=\"EH\"),INDEX(CASH!$B:$B,MATCH(A232,CASH!$A:$A,0)),\"\")","v":100},{"$f":"AB232*VLOOKUP(C232,Config!$A$11:$C$17,3,FALSE)","v":1500},{"$f":"IF(ISERROR(VLOOKUP(A232,Config!$A$20:$A$39,1,FALSE)),LEFT(A232,2),\"PRL\")","v":"SL"},"SL001s","Capacity","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A232,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A232,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A232,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A232,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Public lighting"}]
["SL002","Streetlighting refurbishment","Program - Short Term Need",{"$f":"O233/Config!D$44","v":2767499.9999999995},3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,2700000,{"$f":"E233*Config!E$44","v":3000000},{"$f":"F233*Config!F$44","v":3074999.9999999995},{"$f":"G233*Config!G$44","v":3151874.9999999995},{"$f":"H233*Config!H$44","v":3230671.8749999995},{"$f":"I233*Config!I$44","v":3311438.6718749991},{"$f":"J233*Config!J$44","v":3394224.6386718741},{"$f":"K233*Config!K$44","v":3479080.2546386705},{"$f":"L233*Config!L$44","v":3566057.261004637},{"$f":"M233*Config!M$44","v":3655208.6925297524},{"$f":"N233*Config!N$44","v":3746588.9098429955},30000000,33610145.303562932,{"$f":"IF(OR(SUM(P233:Y233)<>0,A233=\"EH\"),INDEX(CASH!$B:$B,MATCH(A233,CASH!$A:$A,0)),\"\")","v":220},{"$f":"AB233*VLOOKUP(C233,Config!$A$11:$C$17,3,FALSE)","v":3300},{"$f":"IF(ISERROR(VLOOKUP(A233,Config!$A$20:$A$39,1,FALSE)),LEFT(A233,2),\"PRL\")","v":"SL"},"SL002s","Renewal","Other","N",{"$f":"IF(ISERROR(VLOOKUP($A233,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A233,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Alt"},{"$f":"IF(ISERROR(VLOOKUP($A233,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A233,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Public lighting"}]
["SP","Essential spares","Program - Short Term Need",{"$f":"O234/Config!D$44","v":1059858.7124999999},1239026,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1034008.5,{"$f":"E234*Config!E$44","v":1239026},{"$f":"F234*Config!F$44","v":1024999.9999999999},{"$f":"G234*Config!G$44","v":1050625},{"$f":"H234*Config!H$44","v":1076890.6249999998},{"$f":"I234*Config!I$44","v":1103812.8906249998},{"$f":"J234*Config!J$44","v":1131408.2128906248},{"$f":"K234*Config!K$44","v":1159693.4182128902},{"$f":"L234*Config!L$44","v":1188685.7536682123},{"$f":"M234*Config!M$44","v":1218402.8975099174},{"$f":"N234*Config!N$44","v":1248862.9699476652},10239026,11442407.767854311,{"$f":"IF(OR(SUM(P234:Y234)<>0,A234=\"EH\"),INDEX(CASH!$B:$B,MATCH(A234,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB234*VLOOKUP(C234,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A234,Config!$A$20:$A$39,1,FALSE)),LEFT(A234,2),\"PRL\")","v":"SP"},"SPs","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A234,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A234,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A234,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A234,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Emergency Spares (Major Plant, Excludes Inventory)"}]
["TM004","66 & 33kV line refurbishment","Program - Short Term Need",{"$f":"O235/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E235*Config!E$44","v":0},{"$f":"F235*Config!F$44","v":0},{"$f":"G235*Config!G$44","v":0},{"$f":"H235*Config!H$44","v":0},{"$f":"I235*Config!I$44","v":0},{"$f":"J235*Config!J$44","v":0},{"$f":"K235*Config!K$44","v":0},{"$f":"L235*Config!L$44","v":0},{"$f":"M235*Config!M$44","v":0},{"$f":"N235*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P235:Y235)<>0,A235=\"EH\"),INDEX(CASH!$B:$B,MATCH(A235,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A235,Config!$A$20:$A$39,1,FALSE)),LEFT(A235,2),\"PRL\")","v":"TM"},"TM004s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A235,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A235,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A235,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A235,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TM008","132kV tower refurb/safety upgrade","Program - Short Term Need",{"$f":"O236/Config!D$44","v":4252.9504999999999},0,0,0,0,0,0,0,0,0,0,4149.22,{"$f":"E236*Config!E$44","v":0},{"$f":"F236*Config!F$44","v":0},{"$f":"G236*Config!G$44","v":0},{"$f":"H236*Config!H$44","v":0},{"$f":"I236*Config!I$44","v":0},{"$f":"J236*Config!J$44","v":0},{"$f":"K236*Config!K$44","v":0},{"$f":"L236*Config!L$44","v":0},{"$f":"M236*Config!M$44","v":0},{"$f":"N236*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P236:Y236)<>0,A236=\"EH\"),INDEX(CASH!$B:$B,MATCH(A236,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A236,Config!$A$20:$A$39,1,FALSE)),LEFT(A236,2),\"PRL\")","v":"TM"},"TM008s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A236,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A236,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A236,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A236,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM012","Sub-transmission pole replacement","Program - Short Term Need",{"$f":"O237/Config!D$44","v":3075000.0102499994},2500000,3720000,3720000,3720000,3720000,4920000,4920000,4920000,4920000,4920000,3000000.01,{"$f":"E237*Config!E$44","v":2500000},{"$f":"F237*Config!F$44","v":3812999.9999999995},{"$f":"G237*Config!G$44","v":3908324.9999999995},{"$f":"H237*Config!H$44","v":4006033.1249999995},{"$f":"I237*Config!I$44","v":4106183.9531249991},{"$f":"J237*Config!J$44","v":5566528.407421873},{"$f":"K237*Config!K$44","v":5705691.6176074194},{"$f":"L237*Config!L$44","v":5848333.9080476044},{"$f":"M237*Config!M$44","v":5994542.2557487944},{"$f":"N237*Config!N$44","v":6144405.8121425128},41980000,47593044.079093203,{"$f":"IF(OR(SUM(P237:Y237)<>0,A237=\"EH\"),INDEX(CASH!$B:$B,MATCH(A237,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB237*VLOOKUP(C237,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A237,Config!$A$20:$A$39,1,FALSE)),LEFT(A237,2),\"PRL\")","v":"TM"},"TM012s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A237,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A237,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A237,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A237,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM013","Underground pilots","Program - Short Term Need",{"$f":"O238/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E238*Config!E$44","v":0},{"$f":"F238*Config!F$44","v":0},{"$f":"G238*Config!G$44","v":0},{"$f":"H238*Config!H$44","v":0},{"$f":"I238*Config!I$44","v":0},{"$f":"J238*Config!J$44","v":0},{"$f":"K238*Config!K$44","v":0},{"$f":"L238*Config!L$44","v":0},{"$f":"M238*Config!M$44","v":0},{"$f":"N238*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P238:Y238)<>0,A238=\"EH\"),INDEX(CASH!$B:$B,MATCH(A238,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A238,Config!$A$20:$A$39,1,FALSE)),LEFT(A238,2),\"PRL\")","v":"TM"},"TM013s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A238,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A238,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A238,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A238,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TM014","Renewal of 33kV and 66kV gas and oil filled cables","Program - Short Term Need",{"$f":"O239/Config!D$44","v":15632.182749999998},0,0,0,0,0,720000,765000,1530000,1485000,1485000,15250.91,{"$f":"E239*Config!E$44","v":0},{"$f":"F239*Config!F$44","v":0},{"$f":"G239*Config!G$44","v":0},{"$f":"H239*Config!H$44","v":0},{"$f":"I239*Config!I$44","v":0},{"$f":"J239*Config!J$44","v":814613.9132812497},{"$f":"K239*Config!K$44","v":887165.46493286104},{"$f":"L239*Config!L$44","v":1818689.2031123647},{"$f":"M239*Config!M$44","v":1809328.3028022274},{"$f":"N239*Config!N$44","v":1854561.5103722829},5985000,7184358.3945009857,{"$f":"IF(OR(SUM(P239:Y239)<>0,A239=\"EH\"),INDEX(CASH!$B:$B,MATCH(A239,CASH!$A:$A,0)),\"\")","v":180},{"$f":"AB239*VLOOKUP(C239,Config!$A$11:$C$17,3,FALSE)","v":2700},{"$f":"IF(ISERROR(VLOOKUP(A239,Config!$A$20:$A$39,1,FALSE)),LEFT(A239,2),\"PRL\")","v":"TM"},"TM014s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A239,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A239,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A239,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A239,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM015","Subtransmission tower replacement","Program - Short Term Need",{"$f":"O240/Config!D$44","v":0},1600000,1600000,1600000,4000000,5600000,5600000,5600000,5600000,5600000,5600000,0,{"$f":"E240*Config!E$44","v":1600000},{"$f":"F240*Config!F$44","v":1639999.9999999998},{"$f":"G240*Config!G$44","v":1680999.9999999998},{"$f":"H240*Config!H$44","v":4307562.4999999991},{"$f":"I240*Config!I$44","v":6181352.1874999991},{"$f":"J240*Config!J$44","v":6335885.9921874981},{"$f":"K240*Config!K$44","v":6494283.1419921853},{"$f":"L240*Config!L$44","v":6656640.2205419885},{"$f":"M240*Config!M$44","v":6823056.2260555383},{"$f":"N240*Config!N$44","v":6993632.6317069251},42400000,48713412.899984136,{"$f":"IF(OR(SUM(P240:Y240)<>0,A240=\"EH\"),INDEX(CASH!$B:$B,MATCH(A240,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB240*VLOOKUP(C240,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A240,Config!$A$20:$A$39,1,FALSE)),LEFT(A240,2),\"PRL\")","v":"TM"},"TM015s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A240,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A240,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A240,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A240,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM016","Cast iron UGOH  replacement within zone substations","Program - Short Term Need",{"$f":"O241/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E241*Config!E$44","v":0},{"$f":"F241*Config!F$44","v":0},{"$f":"G241*Config!G$44","v":0},{"$f":"H241*Config!H$44","v":0},{"$f":"I241*Config!I$44","v":0},{"$f":"J241*Config!J$44","v":0},{"$f":"K241*Config!K$44","v":0},{"$f":"L241*Config!L$44","v":0},{"$f":"M241*Config!M$44","v":0},{"$f":"N241*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P241:Y241)<>0,A241=\"EH\"),INDEX(CASH!$B:$B,MATCH(A241,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A241,Config!$A$20:$A$39,1,FALSE)),LEFT(A241,2),\"PRL\")","v":"TM"},"TM016s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A241,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A241,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A241,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A241,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM017","Installation of overhead earthwire","Program - Short Term Need",{"$f":"O242/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E242*Config!E$44","v":0},{"$f":"F242*Config!F$44","v":0},{"$f":"G242*Config!G$44","v":0},{"$f":"H242*Config!H$44","v":0},{"$f":"I242*Config!I$44","v":0},{"$f":"J242*Config!J$44","v":0},{"$f":"K242*Config!K$44","v":0},{"$f":"L242*Config!L$44","v":0},{"$f":"M242*Config!M$44","v":0},{"$f":"N242*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P242:Y242)<>0,A242=\"EH\"),INDEX(CASH!$B:$B,MATCH(A242,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A242,Config!$A$20:$A$39,1,FALSE)),LEFT(A242,2),\"PRL\")","v":"TM"},"TM017s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A242,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A242,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A242,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A242,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TM019","Access track reconstruction","Program - Short Term Need",{"$f":"O243/Config!D$44","v":219831.74999999997},0,0,0,0,0,0,0,0,0,0,214470,{"$f":"E243*Config!E$44","v":0},{"$f":"F243*Config!F$44","v":0},{"$f":"G243*Config!G$44","v":0},{"$f":"H243*Config!H$44","v":0},{"$f":"I243*Config!I$44","v":0},{"$f":"J243*Config!J$44","v":0},{"$f":"K243*Config!K$44","v":0},{"$f":"L243*Config!L$44","v":0},{"$f":"M243*Config!M$44","v":0},{"$f":"N243*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P243:Y243)<>0,A243=\"EH\"),INDEX(CASH!$B:$B,MATCH(A243,CASH!$A:$A,0)),\"\")","v":""},4500,{"$f":"IF(ISERROR(VLOOKUP(A243,Config!$A$20:$A$39,1,FALSE)),LEFT(A243,2),\"PRL\")","v":"TM"},"TM019s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A243,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A243,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A243,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A243,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM020","Traffic blackspot remediation - transmission","Major Project - Committed Project",{"$f":"O244/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E244*Config!E$44","v":0},{"$f":"F244*Config!F$44","v":0},{"$f":"G244*Config!G$44","v":0},{"$f":"H244*Config!H$44","v":0},{"$f":"I244*Config!I$44","v":0},{"$f":"J244*Config!J$44","v":0},{"$f":"K244*Config!K$44","v":0},{"$f":"L244*Config!L$44","v":0},{"$f":"M244*Config!M$44","v":0},{"$f":"N244*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P244:Y244)<>0,A244=\"EH\"),INDEX(CASH!$B:$B,MATCH(A244,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A244,Config!$A$20:$A$39,1,FALSE)),LEFT(A244,2),\"PRL\")","v":"TM"},"TM020","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A244,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A244,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A244,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A244,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TM021","Capital works for compliance to NSW Maritime Waterways","Major Project - Committed Project",{"$f":"O245/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E245*Config!E$44","v":0},{"$f":"F245*Config!F$44","v":0},{"$f":"G245*Config!G$44","v":0},{"$f":"H245*Config!H$44","v":0},{"$f":"I245*Config!I$44","v":0},{"$f":"J245*Config!J$44","v":0},{"$f":"K245*Config!K$44","v":0},{"$f":"L245*Config!L$44","v":0},{"$f":"M245*Config!M$44","v":0},{"$f":"N245*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P245:Y245)<>0,A245=\"EH\"),INDEX(CASH!$B:$B,MATCH(A245,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A245,Config!$A$20:$A$39,1,FALSE)),LEFT(A245,2),\"PRL\")","v":"TM"},"TM021","Compliance","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A245,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A245,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A245,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A245,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM023","Renewal of 132kV cable 233","Major Project - Committed Project",{"$f":"O246/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E246*Config!E$44","v":0},{"$f":"F246*Config!F$44","v":0},{"$f":"G246*Config!G$44","v":0},{"$f":"H246*Config!H$44","v":0},{"$f":"I246*Config!I$44","v":0},{"$f":"J246*Config!J$44","v":0},{"$f":"K246*Config!K$44","v":0},{"$f":"L246*Config!L$44","v":0},{"$f":"M246*Config!M$44","v":0},{"$f":"N246*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P246:Y246)<>0,A246=\"EH\"),INDEX(CASH!$B:$B,MATCH(A246,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A246,Config!$A$20:$A$39,1,FALSE)),LEFT(A246,2),\"PRL\")","v":"TM"},"TM023","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A246,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A246,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A246,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A246,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM027","Steel tower asbestos removal","Major Project - Committed Project",{"$f":"O247/Config!D$44","v":185524.99999999997},3013000,0,0,0,0,0,0,0,0,0,181000,{"$f":"E247*Config!E$44","v":3013000},{"$f":"F247*Config!F$44","v":0},{"$f":"G247*Config!G$44","v":0},{"$f":"H247*Config!H$44","v":0},{"$f":"I247*Config!I$44","v":0},{"$f":"J247*Config!J$44","v":0},{"$f":"K247*Config!K$44","v":0},{"$f":"L247*Config!L$44","v":0},{"$f":"M247*Config!M$44","v":0},{"$f":"N247*Config!N$44","v":0},3013000,3013000,{"$f":"IF(OR(SUM(P247:Y247)<>0,A247=\"EH\"),INDEX(CASH!$B:$B,MATCH(A247,CASH!$A:$A,0)),\"\")","v":260},{"$f":"AB247*VLOOKUP(C247,Config!$A$11:$C$17,3,FALSE)","v":3900},{"$f":"IF(ISERROR(VLOOKUP(A247,Config!$A$20:$A$39,1,FALSE)),LEFT(A247,2),\"PRL\")","v":"TM"},"TM027","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A247,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A247,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A247,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A247,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM028","132kV oil cable replacement","Program - Long Term Need",{"$f":"O248/Config!D$44","v":0},0,0,9900000,9900000,9900000,9900000,10200000,9900000,9900000,10200000,0,{"$f":"E248*Config!E$44","v":0},{"$f":"F248*Config!F$44","v":0},{"$f":"G248*Config!G$44","v":10401187.5},{"$f":"H248*Config!H$44","v":10661217.187499998},{"$f":"I248*Config!I$44","v":10927747.617187498},{"$f":"J248*Config!J$44","v":11200941.307617184},{"$f":"K248*Config!K$44","v":11828872.86577148},{"$f":"L248*Config!L$44","v":11767988.961315302},{"$f":"M248*Config!M$44","v":12062188.685348183},{"$f":"N248*Config!N$44","v":12738402.293466184},79800000,91588546.418205827,{"$f":"IF(OR(SUM(P248:Y248)<>0,A248=\"EH\"),INDEX(CASH!$B:$B,MATCH(A248,CASH!$A:$A,0)),\"\")","v":260},{"$f":"AB248*VLOOKUP(C248,Config!$A$11:$C$17,3,FALSE)","v":1300},{"$f":"IF(ISERROR(VLOOKUP(A248,Config!$A$20:$A$39,1,FALSE)),LEFT(A248,2),\"PRL\")","v":"TM"},"TM028l","Renewal","Repex","C",{"$f":"IF(ISERROR(VLOOKUP($A248,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A248,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A248,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A248,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM029","Installation of aerial marker malls on high spans","Program - Short Term Need",{"$f":"O249/Config!D$44","v":133250},0,0,0,0,0,0,0,0,0,0,130000,{"$f":"E249*Config!E$44","v":0},{"$f":"F249*Config!F$44","v":0},{"$f":"G249*Config!G$44","v":0},{"$f":"H249*Config!H$44","v":0},{"$f":"I249*Config!I$44","v":0},{"$f":"J249*Config!J$44","v":0},{"$f":"K249*Config!K$44","v":0},{"$f":"L249*Config!L$44","v":0},{"$f":"M249*Config!M$44","v":0},{"$f":"N249*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P249:Y249)<>0,A249=\"EH\"),INDEX(CASH!$B:$B,MATCH(A249,CASH!$A:$A,0)),\"\")","v":""},2100,{"$f":"IF(ISERROR(VLOOKUP(A249,Config!$A$20:$A$39,1,FALSE)),LEFT(A249,2),\"PRL\")","v":"TM"},"TM029s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A249,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A249,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A249,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A249,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM030","Feeder 7028 replacement","Major Project - Committed Project",{"$f":"O250/Config!D$44","v":0},500000,1650000,2200000,2200000,2200000,2200000,0,0,0,0,0,{"$f":"E250*Config!E$44","v":500000},{"$f":"F250*Config!F$44","v":1691249.9999999998},{"$f":"G250*Config!G$44","v":2311375},{"$f":"H250*Config!H$44","v":2369159.3749999995},{"$f":"I250*Config!I$44","v":2428388.3593749995},{"$f":"J250*Config!J$44","v":2489098.0683593741},{"$f":"K250*Config!K$44","v":0},{"$f":"L250*Config!L$44","v":0},{"$f":"M250*Config!M$44","v":0},{"$f":"N250*Config!N$44","v":0},10950000,11789270.802734375,{"$f":"IF(OR(SUM(P250:Y250)<>0,A250=\"EH\"),INDEX(CASH!$B:$B,MATCH(A250,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB250*VLOOKUP(C250,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A250,Config!$A$20:$A$39,1,FALSE)),LEFT(A250,2),\"PRL\")","v":"TM"},"TM030","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A250,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A250,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A250,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A250,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM131","Underground pilots replacement","Program - Short Term Need",{"$f":"O251/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E251*Config!E$44","v":0},{"$f":"F251*Config!F$44","v":0},{"$f":"G251*Config!G$44","v":0},{"$f":"H251*Config!H$44","v":0},{"$f":"I251*Config!I$44","v":0},{"$f":"J251*Config!J$44","v":0},{"$f":"K251*Config!K$44","v":0},{"$f":"L251*Config!L$44","v":0},{"$f":"M251*Config!M$44","v":0},{"$f":"N251*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P251:Y251)<>0,A251=\"EH\"),INDEX(CASH!$B:$B,MATCH(A251,CASH!$A:$A,0)),\"\")","v":""},1950,{"$f":"IF(ISERROR(VLOOKUP(A251,Config!$A$20:$A$39,1,FALSE)),LEFT(A251,2),\"PRL\")","v":"TM"},"TM131s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A251,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A251,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A251,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A251,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM132","Sub-transmission pilot cable renewal program","Program - Short Term Need",{"$f":"O252/Config!D$44","v":3803.7749999999996},0,950000,950000,950000,950000,950000,950000,950000,950000,950000,3711,{"$f":"E252*Config!E$44","v":0},{"$f":"F252*Config!F$44","v":973749.99999999988},{"$f":"G252*Config!G$44","v":998093.74999999988},{"$f":"H252*Config!H$44","v":1023046.0937499999},{"$f":"I252*Config!I$44","v":1048622.2460937498},{"$f":"J252*Config!J$44","v":1074837.8022460935},{"$f":"K252*Config!K$44","v":1101708.7473022456},{"$f":"L252*Config!L$44","v":1129251.4659848018},{"$f":"M252*Config!M$44","v":1157482.7526344217},{"$f":"N252*Config!N$44","v":1186419.8214502819},8550000,9693212.6794615928,{"$f":"IF(OR(SUM(P252:Y252)<>0,A252=\"EH\"),INDEX(CASH!$B:$B,MATCH(A252,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB252*VLOOKUP(C252,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A252,Config!$A$20:$A$39,1,FALSE)),LEFT(A252,2),\"PRL\")","v":"TM"},"TM132s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A252,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A252,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A252,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A252,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM133","Hardex pilot cable renewal","Program - Short Term Need",{"$f":"O253/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E253*Config!E$44","v":0},{"$f":"F253*Config!F$44","v":0},{"$f":"G253*Config!G$44","v":0},{"$f":"H253*Config!H$44","v":0},{"$f":"I253*Config!I$44","v":0},{"$f":"J253*Config!J$44","v":0},{"$f":"K253*Config!K$44","v":0},{"$f":"L253*Config!L$44","v":0},{"$f":"M253*Config!M$44","v":0},{"$f":"N253*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P253:Y253)<>0,A253=\"EH\"),INDEX(CASH!$B:$B,MATCH(A253,CASH!$A:$A,0)),\"\")","v":""},3300,{"$f":"IF(ISERROR(VLOOKUP(A253,Config!$A$20:$A$39,1,FALSE)),LEFT(A253,2),\"PRL\")","v":"TM"},"TM133s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A253,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A253,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A253,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A253,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM134","Wollongong - Port Kembla pilot cable replacement","Program - Short Term Need",{"$f":"O254/Config!D$44","v":0},0,1615000,1615000,1615000,1615000,1615000,1615000,1615000,1615000,1615000,0,{"$f":"E254*Config!E$44","v":0},{"$f":"F254*Config!F$44","v":1655374.9999999998},{"$f":"G254*Config!G$44","v":1696759.3749999998},{"$f":"H254*Config!H$44","v":1739178.3593749998},{"$f":"I254*Config!I$44","v":1782657.8183593745},{"$f":"J254*Config!J$44","v":1827224.2638183588},{"$f":"K254*Config!K$44","v":1872904.8704138177},{"$f":"L254*Config!L$44","v":1919727.4921741628},{"$f":"M254*Config!M$44","v":1967720.6794785168},{"$f":"N254*Config!N$44","v":2016913.6964654792},14535000,16478461.555084709,{"$f":"IF(OR(SUM(P254:Y254)<>0,A254=\"EH\"),INDEX(CASH!$B:$B,MATCH(A254,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB254*VLOOKUP(C254,Config!$A$11:$C$17,3,FALSE)","v":1650},{"$f":"IF(ISERROR(VLOOKUP(A254,Config!$A$20:$A$39,1,FALSE)),LEFT(A254,2),\"PRL\")","v":"TM"},"TM134s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A254,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A254,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A254,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A254,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM135","Optical fibre protection and communication upgrades in the Blue Mountains","Program - Short Term Need",{"$f":"O255/Config!D$44","v":0},0,650000,650000,650000,650000,650000,650000,650000,650000,650000,0,{"$f":"E255*Config!E$44","v":0},{"$f":"F255*Config!F$44","v":666250},{"$f":"G255*Config!G$44","v":682906.25},{"$f":"H255*Config!H$44","v":699978.90624999988},{"$f":"I255*Config!I$44","v":717478.37890624988},{"$f":"J255*Config!J$44","v":735415.33837890602},{"$f":"K255*Config!K$44","v":753800.72183837858},{"$f":"L255*Config!L$44","v":772645.73988433799},{"$f":"M255*Config!M$44","v":791961.88338144636},{"$f":"N255*Config!N$44","v":811760.93046598241},5850000,6632198.1491053021,{"$f":"IF(OR(SUM(P255:Y255)<>0,A255=\"EH\"),INDEX(CASH!$B:$B,MATCH(A255,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB255*VLOOKUP(C255,Config!$A$11:$C$17,3,FALSE)","v":1650},{"$f":"IF(ISERROR(VLOOKUP(A255,Config!$A$20:$A$39,1,FALSE)),LEFT(A255,2),\"PRL\")","v":"TM"},"TM135s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A255,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A255,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A255,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A255,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM137","Optical fibre protection and communication upgrades in the Macarthur area","Program - Short Term Need",{"$f":"O256/Config!D$44","v":0},0,1280000,1280000,1280000,1280000,1280000,1280000,1280000,1280000,1280000,0,{"$f":"E256*Config!E$44","v":0},{"$f":"F256*Config!F$44","v":1312000},{"$f":"G256*Config!G$44","v":1344800},{"$f":"H256*Config!H$44","v":1378419.9999999998},{"$f":"I256*Config!I$44","v":1412880.4999999998},{"$f":"J256*Config!J$44","v":1448202.5124999995},{"$f":"K256*Config!K$44","v":1484407.5753124994},{"$f":"L256*Config!L$44","v":1521517.7646953117},{"$f":"M256*Config!M$44","v":1559555.7088126943},{"$f":"N256*Config!N$44","v":1598544.6015330115},11520000,13060328.662853517,{"$f":"IF(OR(SUM(P256:Y256)<>0,A256=\"EH\"),INDEX(CASH!$B:$B,MATCH(A256,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB256*VLOOKUP(C256,Config!$A$11:$C$17,3,FALSE)","v":1650},{"$f":"IF(ISERROR(VLOOKUP(A256,Config!$A$20:$A$39,1,FALSE)),LEFT(A256,2),\"PRL\")","v":"TM"},"TM137s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A256,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A256,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A256,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A256,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM138","132kV optical fibre ring completion","Major Project - Committed Project",{"$f":"O257/Config!D$44","v":470505.74999999994},5000,0,0,0,0,0,0,0,0,0,459030,{"$f":"E257*Config!E$44","v":5000},{"$f":"F257*Config!F$44","v":0},{"$f":"G257*Config!G$44","v":0},{"$f":"H257*Config!H$44","v":0},{"$f":"I257*Config!I$44","v":0},{"$f":"J257*Config!J$44","v":0},{"$f":"K257*Config!K$44","v":0},{"$f":"L257*Config!L$44","v":0},{"$f":"M257*Config!M$44","v":0},{"$f":"N257*Config!N$44","v":0},5000,5000,{"$f":"IF(OR(SUM(P257:Y257)<>0,A257=\"EH\"),INDEX(CASH!$B:$B,MATCH(A257,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB257*VLOOKUP(C257,Config!$A$11:$C$17,3,FALSE)","v":1650},{"$f":"IF(ISERROR(VLOOKUP(A257,Config!$A$20:$A$39,1,FALSE)),LEFT(A257,2),\"PRL\")","v":"TM"},"TM138","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A257,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A257,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A257,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A257,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM171","Replacement of corroded earthwires","Program - Short Term Need",{"$f":"O258/Config!D$44","v":1773702.89625},2000000,1340000,1000000,900000,900000,900000,900000,900000,900000,900000,1730441.85,{"$f":"E258*Config!E$44","v":2000000},{"$f":"F258*Config!F$44","v":1373499.9999999998},{"$f":"G258*Config!G$44","v":1050625},{"$f":"H258*Config!H$44","v":969201.56249999988},{"$f":"I258*Config!I$44","v":993431.60156249977},{"$f":"J258*Config!J$44","v":1018267.3916015622},{"$f":"K258*Config!K$44","v":1043724.0763916011},{"$f":"L258*Config!L$44","v":1069817.178301391},{"$f":"M258*Config!M$44","v":1096562.6077589258},{"$f":"N258*Config!N$44","v":1123976.6729528988},{"$f":"SUM(E258:N258)","v":10640000},{"$f":"SUM(P258:Y258)","v":11739106.091068879},{"$f":"IF(OR(SUM(P258:Y258)<>0,A258=\"EH\"),INDEX(CASH!$B:$B,MATCH(A258,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB258*VLOOKUP(C258,Config!$A$11:$C$17,3,FALSE)","v":4050},{"$f":"IF(ISERROR(VLOOKUP(A258,Config!$A$20:$A$39,1,FALSE)),LEFT(A258,2),\"PRL\")","v":"TM"},{"$f":"A258&IF(LEFT(C258)=\"P\",LOWER(MID(C258,11,1)),\"\")","v":"TM171s"},"Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A258,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A258,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A258,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A258,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM172","Earthwire replacement due to fault rating","Program - Short Term Need",{"$f":"O259/Config!D$44","v":0},0,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,{"$f":"E259*Config!E$44","v":0},{"$f":"F259*Config!F$44","v":1024999.9999999999},{"$f":"G259*Config!G$44","v":1050625},{"$f":"H259*Config!H$44","v":1076890.6249999998},{"$f":"I259*Config!I$44","v":1103812.8906249998},{"$f":"J259*Config!J$44","v":1131408.2128906248},{"$f":"K259*Config!K$44","v":1159693.4182128902},{"$f":"L259*Config!L$44","v":1188685.7536682123},{"$f":"M259*Config!M$44","v":1218402.8975099174},{"$f":"N259*Config!N$44","v":1248862.9699476652},9000000,10203381.767854311,{"$f":"IF(OR(SUM(P259:Y259)<>0,A259=\"EH\"),INDEX(CASH!$B:$B,MATCH(A259,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB259*VLOOKUP(C259,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A259,Config!$A$20:$A$39,1,FALSE)),LEFT(A259,2),\"PRL\")","v":"TM"},"TM172s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A259,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A259,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A259,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A259,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM174","Hardex earthwire replacement","Program - Short Term Need",{"$f":"O260/Config!D$44","v":0},0,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,0,{"$f":"E260*Config!E$44","v":0},{"$f":"F260*Config!F$44","v":1024999.9999999999},{"$f":"G260*Config!G$44","v":1050625},{"$f":"H260*Config!H$44","v":1076890.6249999998},{"$f":"I260*Config!I$44","v":1103812.8906249998},{"$f":"J260*Config!J$44","v":1131408.2128906248},{"$f":"K260*Config!K$44","v":1159693.4182128902},{"$f":"L260*Config!L$44","v":1188685.7536682123},{"$f":"M260*Config!M$44","v":1218402.8975099174},{"$f":"N260*Config!N$44","v":1248862.9699476652},9000000,10203381.767854311,{"$f":"IF(OR(SUM(P260:Y260)<>0,A260=\"EH\"),INDEX(CASH!$B:$B,MATCH(A260,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB260*VLOOKUP(C260,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A260,Config!$A$20:$A$39,1,FALSE)),LEFT(A260,2),\"PRL\")","v":"TM"},"TM174s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A260,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A260,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A260,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A260,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM302","Oil filled cable auxiliary equipment refurbishment","Program - Short Term Need",{"$f":"O261/Config!D$44","v":332996.87499999994},0,0,72000,0,0,0,0,72000,0,0,324875,{"$f":"E261*Config!E$44","v":0},{"$f":"F261*Config!F$44","v":0},{"$f":"G261*Config!G$44","v":75645},{"$f":"H261*Config!H$44","v":0},{"$f":"I261*Config!I$44","v":0},{"$f":"J261*Config!J$44","v":0},{"$f":"K261*Config!K$44","v":0},{"$f":"L261*Config!L$44","v":85585.374264111277},{"$f":"M261*Config!M$44","v":0},{"$f":"N261*Config!N$44","v":0},144000,161230.37426411128,{"$f":"IF(OR(SUM(P261:Y261)<>0,A261=\"EH\"),INDEX(CASH!$B:$B,MATCH(A261,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB261*VLOOKUP(C261,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A261,Config!$A$20:$A$39,1,FALSE)),LEFT(A261,2),\"PRL\")","v":"TM"},"TM302s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A261,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A261,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A261,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A261,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM303","Guilford and Camellia 132kV cables oil testing and flushing","Program - Short Term Need",{"$f":"O262/Config!D$44","v":166748.02499999999},465136,0,90000,0,0,0,0,90000,0,0,162681,{"$f":"E262*Config!E$44","v":465136},{"$f":"F262*Config!F$44","v":0},{"$f":"G262*Config!G$44","v":94556.25},{"$f":"H262*Config!H$44","v":0},{"$f":"I262*Config!I$44","v":0},{"$f":"J262*Config!J$44","v":0},{"$f":"K262*Config!K$44","v":0},{"$f":"L262*Config!L$44","v":106981.71783013911},{"$f":"M262*Config!M$44","v":0},{"$f":"N262*Config!N$44","v":0},645136,666673.9678301391,{"$f":"IF(OR(SUM(P262:Y262)<>0,A262=\"EH\"),INDEX(CASH!$B:$B,MATCH(A262,CASH!$A:$A,0)),\"\")","v":260},{"$f":"AB262*VLOOKUP(C262,Config!$A$11:$C$17,3,FALSE)","v":3900},{"$f":"IF(ISERROR(VLOOKUP(A262,Config!$A$20:$A$39,1,FALSE)),LEFT(A262,2),\"PRL\")","v":"TM"},"TM303s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A262,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A262,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A262,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A262,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM401","South Coast 33kV overhead line refurbishment","Program - Short Term Need",{"$f":"O263/Config!D$44","v":476578.94674999994},998000,1080000,1080000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,464955.07,{"$f":"E263*Config!E$44","v":998000},{"$f":"F263*Config!F$44","v":1107000},{"$f":"G263*Config!G$44","v":1134675},{"$f":"H263*Config!H$44","v":1292268.7499999998},{"$f":"I263*Config!I$44","v":1324575.4687499998},{"$f":"J263*Config!J$44","v":1357689.8554687495},{"$f":"K263*Config!K$44","v":1391632.1018554682},{"$f":"L263*Config!L$44","v":1426422.9044018548},{"$f":"M263*Config!M$44","v":1462083.4770119011},{"$f":"N263*Config!N$44","v":1498635.5639371984},11558000,12992983.121425172,{"$f":"IF(OR(SUM(P263:Y263)<>0,A263=\"EH\"),INDEX(CASH!$B:$B,MATCH(A263,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB263*VLOOKUP(C263,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A263,Config!$A$20:$A$39,1,FALSE)),LEFT(A263,2),\"PRL\")","v":"TM"},"TM401s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A263,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A263,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A263,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A263,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM404","Avon/Nepean Dam feeder refurbishment","Major Project - Committed Project",{"$f":"O264/Config!D$44","v":35375.476499999997},0,0,0,0,0,0,0,0,0,0,34512.660000000003,{"$f":"E264*Config!E$44","v":0},{"$f":"F264*Config!F$44","v":0},{"$f":"G264*Config!G$44","v":0},{"$f":"H264*Config!H$44","v":0},{"$f":"I264*Config!I$44","v":0},{"$f":"J264*Config!J$44","v":0},{"$f":"K264*Config!K$44","v":0},{"$f":"L264*Config!L$44","v":0},{"$f":"M264*Config!M$44","v":0},{"$f":"N264*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P264:Y264)<>0,A264=\"EH\"),INDEX(CASH!$B:$B,MATCH(A264,CASH!$A:$A,0)),\"\")","v":""},5250,{"$f":"IF(ISERROR(VLOOKUP(A264,Config!$A$20:$A$39,1,FALSE)),LEFT(A264,2),\"PRL\")","v":"TM"},"TM404","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A264,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A264,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A264,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A264,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM408","Ringwood Feeder 7906 Refurbishment","Major Project - Committed Project",{"$f":"O265/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E265*Config!E$44","v":0},{"$f":"F265*Config!F$44","v":0},{"$f":"G265*Config!G$44","v":0},{"$f":"H265*Config!H$44","v":0},{"$f":"I265*Config!I$44","v":0},{"$f":"J265*Config!J$44","v":0},{"$f":"K265*Config!K$44","v":0},{"$f":"L265*Config!L$44","v":0},{"$f":"M265*Config!M$44","v":0},{"$f":"N265*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P265:Y265)<>0,A265=\"EH\"),INDEX(CASH!$B:$B,MATCH(A265,CASH!$A:$A,0)),\"\")","v":""},3200,{"$f":"IF(ISERROR(VLOOKUP(A265,Config!$A$20:$A$39,1,FALSE)),LEFT(A265,2),\"PRL\")","v":"TM"},"TM408","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A265,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A265,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A265,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A265,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM410","Hazelbook ZS to Springwood ZS Feeder 808 refurbishment","Major Project - Committed Project",{"$f":"O266/Config!D$44","v":37783.549999999996},0,0,0,0,0,0,0,0,0,0,36862,{"$f":"E266*Config!E$44","v":0},{"$f":"F266*Config!F$44","v":0},{"$f":"G266*Config!G$44","v":0},{"$f":"H266*Config!H$44","v":0},{"$f":"I266*Config!I$44","v":0},{"$f":"J266*Config!J$44","v":0},{"$f":"K266*Config!K$44","v":0},{"$f":"L266*Config!L$44","v":0},{"$f":"M266*Config!M$44","v":0},{"$f":"N266*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P266:Y266)<>0,A266=\"EH\"),INDEX(CASH!$B:$B,MATCH(A266,CASH!$A:$A,0)),\"\")","v":""},4350,{"$f":"IF(ISERROR(VLOOKUP(A266,Config!$A$20:$A$39,1,FALSE)),LEFT(A266,2),\"PRL\")","v":"TM"},"TM410","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A266,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A266,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A266,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A266,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM419","Future sub-transmission feeder refurbishment works","Program - Short Term Need",{"$f":"O267/Config!D$44","v":0},0,0,0,0,0,0,9200000,13700000.000000002,18400000,20200000,0,{"$f":"E267*Config!E$44","v":0},{"$f":"F267*Config!F$44","v":0},{"$f":"G267*Config!G$44","v":0},{"$f":"H267*Config!H$44","v":0},{"$f":"I267*Config!I$44","v":0},{"$f":"J267*Config!J$44","v":0},{"$f":"K267*Config!K$44","v":10669179.447558589},{"$f":"L267*Config!L$44","v":16284994.825254511},{"$f":"M267*Config!M$44","v":22418613.314182483},{"$f":"N267*Config!N$44","v":25227031.992942836},61500000,74599819.579938427,{"$f":"IF(OR(SUM(P267:Y267)<>0,A267=\"EH\"),INDEX(CASH!$B:$B,MATCH(A267,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB267*VLOOKUP(C267,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A267,Config!$A$20:$A$39,1,FALSE)),LEFT(A267,2),\"PRL\")","v":"TM"},"TM419s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A267,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A267,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A267,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A267,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM801","Steel tower painting program","Program - Short Term Need",{"$f":"O268/Config!D$44","v":28699.999999999996},0,0,0,0,0,0,800000,800000,800000,800000,28000,{"$f":"E268*Config!E$44","v":0},{"$f":"F268*Config!F$44","v":0},{"$f":"G268*Config!G$44","v":0},{"$f":"H268*Config!H$44","v":0},{"$f":"I268*Config!I$44","v":0},{"$f":"J268*Config!J$44","v":0},{"$f":"K268*Config!K$44","v":927754.7345703122},{"$f":"L268*Config!L$44","v":950948.60293456982},{"$f":"M268*Config!M$44","v":974722.31800793402},{"$f":"N268*Config!N$44","v":999090.37595813221},3200000,3852516.0314709479,{"$f":"IF(OR(SUM(P268:Y268)<>0,A268=\"EH\"),INDEX(CASH!$B:$B,MATCH(A268,CASH!$A:$A,0)),\"\")","v":170},{"$f":"AB268*VLOOKUP(C268,Config!$A$11:$C$17,3,FALSE)","v":2550},{"$f":"IF(ISERROR(VLOOKUP(A268,Config!$A$20:$A$39,1,FALSE)),LEFT(A268,2),\"PRL\")","v":"TM"},"TM801s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A268,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A268,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A268,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A268,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM803","Steel tower below ground rectification work","Program - Short Term Need",{"$f":"O269/Config!D$44","v":512499.95899999992},2599999.92,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,2100000,499999.95999999996,{"$f":"E269*Config!E$44","v":2599999.92},{"$f":"F269*Config!F$44","v":2152500},{"$f":"G269*Config!G$44","v":2206312.5},{"$f":"H269*Config!H$44","v":2261470.3124999995},{"$f":"I269*Config!I$44","v":2318007.0703124995},{"$f":"J269*Config!J$44","v":2375957.2470703116},{"$f":"K269*Config!K$44","v":2435356.1782470695},{"$f":"L269*Config!L$44","v":2496240.0827032458},{"$f":"M269*Config!M$44","v":2558646.0847708266},{"$f":"N269*Config!N$44","v":2622612.2368900971},21499999.920000002,24027101.632494051,{"$f":"IF(OR(SUM(P269:Y269)<>0,A269=\"EH\"),INDEX(CASH!$B:$B,MATCH(A269,CASH!$A:$A,0)),\"\")","v":310},{"$f":"AB269*VLOOKUP(C269,Config!$A$11:$C$17,3,FALSE)","v":4650},{"$f":"IF(ISERROR(VLOOKUP(A269,Config!$A$20:$A$39,1,FALSE)),LEFT(A269,2),\"PRL\")","v":"TM"},"TM803s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A269,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A269,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A269,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A269,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM805","Earthing refurbishment of lines 940/941","Program - Short Term Need",{"$f":"O270/Config!D$44","v":569603.88775000011},178388.89,280000,280000,280000,280000,20000,20000,20000,20000,20000,555711.1100000001,{"$f":"E270*Config!E$44","v":178388.89},{"$f":"F270*Config!F$44","v":287000},{"$f":"G270*Config!G$44","v":294175},{"$f":"H270*Config!H$44","v":301529.37499999994},{"$f":"I270*Config!I$44","v":309067.60937499994},{"$f":"J270*Config!J$44","v":22628.164257812492},{"$f":"K270*Config!K$44","v":23193.868364257803},{"$f":"L270*Config!L$44","v":23773.715073364245},{"$f":"M270*Config!M$44","v":24368.057950198348},{"$f":"N270*Config!N$44","v":24977.259398953305},1398388.8900000001,1489101.9394195862,{"$f":"IF(OR(SUM(P270:Y270)<>0,A270=\"EH\"),INDEX(CASH!$B:$B,MATCH(A270,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB270*VLOOKUP(C270,Config!$A$11:$C$17,3,FALSE)","v":4050},{"$f":"IF(ISERROR(VLOOKUP(A270,Config!$A$20:$A$39,1,FALSE)),LEFT(A270,2),\"PRL\")","v":"TM"},"TM805s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A270,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A270,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A270,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A270,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TM809","Subtransmission line earthing refurbishment","Program - Short Term Need",{"$f":"O271/Config!D$44","v":0},0,0,600000,600000,600000,600000,600000,600000,600000,600000,0,{"$f":"E271*Config!E$44","v":0},{"$f":"F271*Config!F$44","v":0},{"$f":"G271*Config!G$44","v":630375},{"$f":"H271*Config!H$44","v":646134.37499999988},{"$f":"I271*Config!I$44","v":662287.73437499988},{"$f":"J271*Config!J$44","v":678844.92773437477},{"$f":"K271*Config!K$44","v":695816.05092773412},{"$f":"L271*Config!L$44","v":713211.45220092742},{"$f":"M271*Config!M$44","v":731041.73850595055},{"$f":"N271*Config!N$44","v":749317.78196859919},4800000,5507029.0607125862,{"$f":"IF(OR(SUM(P271:Y271)<>0,A271=\"EH\"),INDEX(CASH!$B:$B,MATCH(A271,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB271*VLOOKUP(C271,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A271,Config!$A$20:$A$39,1,FALSE)),LEFT(A271,2),\"PRL\")","v":"TM"},"TM809s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A271,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A271,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A271,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A271,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Sub-transmission lines and cables"}]
["TS001","Power transformer replacement","Program - Short Term Need",{"$f":"O272/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E272*Config!E$44","v":0},{"$f":"F272*Config!F$44","v":0},{"$f":"G272*Config!G$44","v":0},{"$f":"H272*Config!H$44","v":0},{"$f":"I272*Config!I$44","v":0},{"$f":"J272*Config!J$44","v":0},{"$f":"K272*Config!K$44","v":0},{"$f":"L272*Config!L$44","v":0},{"$f":"M272*Config!M$44","v":0},{"$f":"N272*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P272:Y272)<>0,A272=\"EH\"),INDEX(CASH!$B:$B,MATCH(A272,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A272,Config!$A$20:$A$39,1,FALSE)),LEFT(A272,2),\"PRL\")","v":"TS"},"TS001s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A272,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A272,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A272,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A272,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS004","132kV circuit breaker replacement","Program - Short Term Need",{"$f":"O273/Config!D$44","v":0},903000,362000,362000,362000,362000,362000,362000,362000,362000,362000,0,{"$f":"E273*Config!E$44","v":903000},{"$f":"F273*Config!F$44","v":371049.99999999994},{"$f":"G273*Config!G$44","v":380326.25},{"$f":"H273*Config!H$44","v":389834.40624999994},{"$f":"I273*Config!I$44","v":399580.2664062499},{"$f":"J273*Config!J$44","v":409569.77306640614},{"$f":"K273*Config!K$44","v":419809.01739306626},{"$f":"L273*Config!L$44","v":430304.24282789283},{"$f":"M273*Config!M$44","v":441061.84889859013},{"$f":"N273*Config!N$44","v":452088.39512105478},4161000,4596624.1999632595,{"$f":"IF(OR(SUM(P273:Y273)<>0,A273=\"EH\"),INDEX(CASH!$B:$B,MATCH(A273,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB273*VLOOKUP(C273,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A273,Config!$A$20:$A$39,1,FALSE)),LEFT(A273,2),\"PRL\")","v":"TS"},"TS004s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A273,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A273,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A273,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A273,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS005","33kV circuit breaker replacement","Program - Short Term Need",{"$f":"O274/Config!D$44","v":1531647.62925},3410000,851500,851500,851500,851500,851500,851500,851500,851500,851500,1494290.37,{"$f":"E274*Config!E$44","v":3410000},{"$f":"F274*Config!F$44","v":872787.49999999988},{"$f":"G274*Config!G$44","v":894607.18749999988},{"$f":"H274*Config!H$44","v":916972.36718749988},{"$f":"I274*Config!I$44","v":939896.67636718729},{"$f":"J274*Config!J$44","v":963394.09327636694},{"$f":"K274*Config!K$44","v":987478.94560827594},{"$f":"L274*Config!L$44","v":1012165.9192484828},{"$f":"M274*Config!M$44","v":1037470.0672296947},{"$f":"N274*Config!N$44","v":1063406.8189104369},11073500,12098179.575327942,{"$f":"IF(OR(SUM(P274:Y274)<>0,A274=\"EH\"),INDEX(CASH!$B:$B,MATCH(A274,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB274*VLOOKUP(C274,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A274,Config!$A$20:$A$39,1,FALSE)),LEFT(A274,2),\"PRL\")","v":"TS"},"TS005s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A274,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A274,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A274,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A274,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS007","11kV circuit breaker replacement","Program - Short Term Need",{"$f":"O275/Config!D$44","v":5124.9999999999991},0,0,350000,350000,0,0,0,0,0,0,5000,{"$f":"E275*Config!E$44","v":0},{"$f":"F275*Config!F$44","v":0},{"$f":"G275*Config!G$44","v":367718.75},{"$f":"H275*Config!H$44","v":376911.71874999994},{"$f":"I275*Config!I$44","v":0},{"$f":"J275*Config!J$44","v":0},{"$f":"K275*Config!K$44","v":0},{"$f":"L275*Config!L$44","v":0},{"$f":"M275*Config!M$44","v":0},{"$f":"N275*Config!N$44","v":0},700000,744630.46875,{"$f":"IF(OR(SUM(P275:Y275)<>0,A275=\"EH\"),INDEX(CASH!$B:$B,MATCH(A275,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB275*VLOOKUP(C275,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A275,Config!$A$20:$A$39,1,FALSE)),LEFT(A275,2),\"PRL\")","v":"TS"},"TS007s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A275,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A275,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A275,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A275,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS008","Battery replacement","Program - Short Term Need",{"$f":"O276/Config!D$44","v":1210598.0414999998},1253792,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1200000,1181071.26,{"$f":"E276*Config!E$44","v":1253792},{"$f":"F276*Config!F$44","v":1230000},{"$f":"G276*Config!G$44","v":1260750},{"$f":"H276*Config!H$44","v":1292268.7499999998},{"$f":"I276*Config!I$44","v":1324575.4687499998},{"$f":"J276*Config!J$44","v":1357689.8554687495},{"$f":"K276*Config!K$44","v":1391632.1018554682},{"$f":"L276*Config!L$44","v":1426422.9044018548},{"$f":"M276*Config!M$44","v":1462083.4770119011},{"$f":"N276*Config!N$44","v":1498635.5639371984},12053792,13497850.121425172,{"$f":"IF(OR(SUM(P276:Y276)<>0,A276=\"EH\"),INDEX(CASH!$B:$B,MATCH(A276,CASH!$A:$A,0)),\"\")","v":370},{"$f":"AB276*VLOOKUP(C276,Config!$A$11:$C$17,3,FALSE)","v":5550},{"$f":"IF(ISERROR(VLOOKUP(A276,Config!$A$20:$A$39,1,FALSE)),LEFT(A276,2),\"PRL\")","v":"TS"},"TS008s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A276,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A276,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A276,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A276,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS009","Auxiliary switchgear replacement","Program - Short Term Need",{"$f":"O277/Config!D$44","v":1190191.0602499999},817000,1000000,1000000,1000000,1000000,1000000,750000,0,0,0,1161162.01,{"$f":"E277*Config!E$44","v":817000},{"$f":"F277*Config!F$44","v":1024999.9999999999},{"$f":"G277*Config!G$44","v":1050625},{"$f":"H277*Config!H$44","v":1076890.6249999998},{"$f":"I277*Config!I$44","v":1103812.8906249998},{"$f":"J277*Config!J$44","v":1131408.2128906248},{"$f":"K277*Config!K$44","v":869770.06365966762},{"$f":"L277*Config!L$44","v":0},{"$f":"M277*Config!M$44","v":0},{"$f":"N277*Config!N$44","v":0},6567000,7074506.792175293,{"$f":"IF(OR(SUM(P277:Y277)<>0,A277=\"EH\"),INDEX(CASH!$B:$B,MATCH(A277,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB277*VLOOKUP(C277,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A277,Config!$A$20:$A$39,1,FALSE)),LEFT(A277,2),\"PRL\")","v":"TS"},"TS009s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A277,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A277,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A277,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A277,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS011","Freq injection replacement/augmentation","Program - Short Term Need",{"$f":"O278/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E278*Config!E$44","v":0},{"$f":"F278*Config!F$44","v":0},{"$f":"G278*Config!G$44","v":0},{"$f":"H278*Config!H$44","v":0},{"$f":"I278*Config!I$44","v":0},{"$f":"J278*Config!J$44","v":0},{"$f":"K278*Config!K$44","v":0},{"$f":"L278*Config!L$44","v":0},{"$f":"M278*Config!M$44","v":0},{"$f":"N278*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P278:Y278)<>0,A278=\"EH\"),INDEX(CASH!$B:$B,MATCH(A278,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A278,Config!$A$20:$A$39,1,FALSE)),LEFT(A278,2),\"PRL\")","v":"TS"},"TS011s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A278,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A278,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A278,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A278,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS015","Replacement of surge arrester in zone and sub-transmission substations","Program - Short Term Need",{"$f":"O279/Config!D$44","v":173925.07499999998},132000,110000,110000,110000,110000,44000,44000,44000,44000,44000,169683,{"$f":"E279*Config!E$44","v":132000},{"$f":"F279*Config!F$44","v":112749.99999999999},{"$f":"G279*Config!G$44","v":115568.74999999999},{"$f":"H279*Config!H$44","v":118457.96874999999},{"$f":"I279*Config!I$44","v":121419.41796874997},{"$f":"J279*Config!J$44","v":49781.961367187483},{"$f":"K279*Config!K$44","v":51026.510401367166},{"$f":"L279*Config!L$44","v":52302.173161401341},{"$f":"M279*Config!M$44","v":53609.727490436366},{"$f":"N279*Config!N$44","v":54949.970677697267},792000,861866.47981683956,{"$f":"IF(OR(SUM(P279:Y279)<>0,A279=\"EH\"),INDEX(CASH!$B:$B,MATCH(A279,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB279*VLOOKUP(C279,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A279,Config!$A$20:$A$39,1,FALSE)),LEFT(A279,2),\"PRL\")","v":"TS"},"TS015s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A279,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A279,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A279,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A279,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS016","VT and CT replacement","Program - Short Term Need",{"$f":"O280/Config!D$44","v":303069.0377499999},1095000,700000,700000,700000,700000,700000,700000,700000,700000,700000,295677.10999999993,{"$f":"E280*Config!E$44","v":1095000},{"$f":"F280*Config!F$44","v":717499.99999999988},{"$f":"G280*Config!G$44","v":735437.5},{"$f":"H280*Config!H$44","v":753823.43749999988},{"$f":"I280*Config!I$44","v":772669.02343749988},{"$f":"J280*Config!J$44","v":791985.74902343727},{"$f":"K280*Config!K$44","v":811785.39274902316},{"$f":"L280*Config!L$44","v":832080.02756774856},{"$f":"M280*Config!M$44","v":852882.02825694229},{"$f":"N280*Config!N$44","v":874204.07896336564},7395000,8237367.237498017,{"$f":"IF(OR(SUM(P280:Y280)<>0,A280=\"EH\"),INDEX(CASH!$B:$B,MATCH(A280,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB280*VLOOKUP(C280,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A280,Config!$A$20:$A$39,1,FALSE)),LEFT(A280,2),\"PRL\")","v":"TS"},"TS016s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A280,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A280,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A280,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A280,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS017","Power transformer refurbishment","Program - Short Term Need",{"$f":"O281/Config!D$44","v":1402.5792499999998},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,1368.37,{"$f":"E281*Config!E$44","v":600000},{"$f":"F281*Config!F$44","v":615000},{"$f":"G281*Config!G$44","v":630375},{"$f":"H281*Config!H$44","v":646134.37499999988},{"$f":"I281*Config!I$44","v":662287.73437499988},{"$f":"J281*Config!J$44","v":678844.92773437477},{"$f":"K281*Config!K$44","v":695816.05092773412},{"$f":"L281*Config!L$44","v":713211.45220092742},{"$f":"M281*Config!M$44","v":731041.73850595055},{"$f":"N281*Config!N$44","v":749317.78196859919},6000000,6722029.0607125862,{"$f":"IF(OR(SUM(P281:Y281)<>0,A281=\"EH\"),INDEX(CASH!$B:$B,MATCH(A281,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB281*VLOOKUP(C281,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A281,Config!$A$20:$A$39,1,FALSE)),LEFT(A281,2),\"PRL\")","v":"TS"},"TS017s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A281,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A281,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A281,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A281,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS018","Transformer oil replacement","Program - Short Term Need",{"$f":"O282/Config!D$44","v":102499.99999999999},0,0,0,0,0,0,0,0,0,0,100000,{"$f":"E282*Config!E$44","v":0},{"$f":"F282*Config!F$44","v":0},{"$f":"G282*Config!G$44","v":0},{"$f":"H282*Config!H$44","v":0},{"$f":"I282*Config!I$44","v":0},{"$f":"J282*Config!J$44","v":0},{"$f":"K282*Config!K$44","v":0},{"$f":"L282*Config!L$44","v":0},{"$f":"M282*Config!M$44","v":0},{"$f":"N282*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P282:Y282)<>0,A282=\"EH\"),INDEX(CASH!$B:$B,MATCH(A282,CASH!$A:$A,0)),\"\")","v":""},2100,{"$f":"IF(ISERROR(VLOOKUP(A282,Config!$A$20:$A$39,1,FALSE)),LEFT(A282,2),\"PRL\")","v":"TS"},"TS018s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A282,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A282,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A282,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A282,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS020","Portable earthing set cabinets","Program - Short Term Need",{"$f":"O283/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E283*Config!E$44","v":0},{"$f":"F283*Config!F$44","v":0},{"$f":"G283*Config!G$44","v":0},{"$f":"H283*Config!H$44","v":0},{"$f":"I283*Config!I$44","v":0},{"$f":"J283*Config!J$44","v":0},{"$f":"K283*Config!K$44","v":0},{"$f":"L283*Config!L$44","v":0},{"$f":"M283*Config!M$44","v":0},{"$f":"N283*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P283:Y283)<>0,A283=\"EH\"),INDEX(CASH!$B:$B,MATCH(A283,CASH!$A:$A,0)),\"\")","v":""},1350,{"$f":"IF(ISERROR(VLOOKUP(A283,Config!$A$20:$A$39,1,FALSE)),LEFT(A283,2),\"PRL\")","v":"TS"},"TS020s","Other System","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A283,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A283,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A283,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A283,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS024","Building and amenities refurbishment","Program - Short Term Need",{"$f":"O284/Config!D$44","v":1753877.4999999998},500000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,1711100,{"$f":"E284*Config!E$44","v":500000},{"$f":"F284*Config!F$44","v":2049999.9999999998},{"$f":"G284*Config!G$44","v":2101250},{"$f":"H284*Config!H$44","v":2153781.2499999995},{"$f":"I284*Config!I$44","v":2207625.7812499995},{"$f":"J284*Config!J$44","v":2262816.4257812495},{"$f":"K284*Config!K$44","v":2319386.8364257803},{"$f":"L284*Config!L$44","v":2377371.5073364247},{"$f":"M284*Config!M$44","v":2436805.7950198348},{"$f":"N284*Config!N$44","v":2497725.9398953305},18500000,20906763.535708621,{"$f":"IF(OR(SUM(P284:Y284)<>0,A284=\"EH\"),INDEX(CASH!$B:$B,MATCH(A284,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB284*VLOOKUP(C284,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A284,Config!$A$20:$A$39,1,FALSE)),LEFT(A284,2),\"PRL\")","v":"TS"},"TS024s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A284,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A284,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A284,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A284,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS025","Asbestos and other hazardous material reporting, management and removal","Program - Short Term Need",{"$f":"O285/Config!D$44","v":204999.99999999997},650000,520000,520000,520000,520000,520000,520000,520000,520000,520000,200000,{"$f":"E285*Config!E$44","v":650000},{"$f":"F285*Config!F$44","v":533000},{"$f":"G285*Config!G$44","v":546325},{"$f":"H285*Config!H$44","v":559983.12499999988},{"$f":"I285*Config!I$44","v":573982.70312499988},{"$f":"J285*Config!J$44","v":588332.27070312481},{"$f":"K285*Config!K$44","v":603040.57747070293},{"$f":"L285*Config!L$44","v":618116.59190747037},{"$f":"M285*Config!M$44","v":633569.50670515711},{"$f":"N285*Config!N$44","v":649408.74437278591},5330000,5955758.5192842418,{"$f":"IF(OR(SUM(P285:Y285)<>0,A285=\"EH\"),INDEX(CASH!$B:$B,MATCH(A285,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB285*VLOOKUP(C285,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A285,Config!$A$20:$A$39,1,FALSE)),LEFT(A285,2),\"PRL\")","v":"TS"},"TS025s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A285,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A285,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A285,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A285,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS026","Noise attenuation in ZS and TS","Program - Short Term Need",{"$f":"O286/Config!D$44","v":2112.4327499999995},0,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,2060.91,{"$f":"E286*Config!E$44","v":0},{"$f":"F286*Config!F$44","v":1024999.9999999999},{"$f":"G286*Config!G$44","v":1050625},{"$f":"H286*Config!H$44","v":1076890.6249999998},{"$f":"I286*Config!I$44","v":1103812.8906249998},{"$f":"J286*Config!J$44","v":1131408.2128906248},{"$f":"K286*Config!K$44","v":1159693.4182128902},{"$f":"L286*Config!L$44","v":1188685.7536682123},{"$f":"M286*Config!M$44","v":1218402.8975099174},{"$f":"N286*Config!N$44","v":1248862.9699476652},9000000,10203381.767854311,{"$f":"IF(OR(SUM(P286:Y286)<>0,A286=\"EH\"),INDEX(CASH!$B:$B,MATCH(A286,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB286*VLOOKUP(C286,Config!$A$11:$C$17,3,FALSE)","v":3150},{"$f":"IF(ISERROR(VLOOKUP(A286,Config!$A$20:$A$39,1,FALSE)),LEFT(A286,2),\"PRL\")","v":"TS"},"TS026s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A286,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A286,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A286,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A286,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS027","Substation switchyard lighting improvement","Program - Short Term Need",{"$f":"O287/Config!D$44","v":36387.5},0,120000,120000,120000,120000,120000,120000,120000,120000,120000,35500,{"$f":"E287*Config!E$44","v":0},{"$f":"F287*Config!F$44","v":122999.99999999999},{"$f":"G287*Config!G$44","v":126074.99999999999},{"$f":"H287*Config!H$44","v":129226.87499999999},{"$f":"I287*Config!I$44","v":132457.54687499997},{"$f":"J287*Config!J$44","v":135768.98554687496},{"$f":"K287*Config!K$44","v":139163.21018554684},{"$f":"L287*Config!L$44","v":142642.29044018546},{"$f":"M287*Config!M$44","v":146208.3477011901},{"$f":"N287*Config!N$44","v":149863.55639371983},1080000,1224405.812142517,{"$f":"IF(OR(SUM(P287:Y287)<>0,A287=\"EH\"),INDEX(CASH!$B:$B,MATCH(A287,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB287*VLOOKUP(C287,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A287,Config!$A$20:$A$39,1,FALSE)),LEFT(A287,2),\"PRL\")","v":"TS"},"TS027s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A287,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A287,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A287,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A287,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS028","Control cable trench and cover refurbishment","Program - Short Term Need",{"$f":"O288/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E288*Config!E$44","v":0},{"$f":"F288*Config!F$44","v":0},{"$f":"G288*Config!G$44","v":0},{"$f":"H288*Config!H$44","v":0},{"$f":"I288*Config!I$44","v":0},{"$f":"J288*Config!J$44","v":0},{"$f":"K288*Config!K$44","v":0},{"$f":"L288*Config!L$44","v":0},{"$f":"M288*Config!M$44","v":0},{"$f":"N288*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P288:Y288)<>0,A288=\"EH\"),INDEX(CASH!$B:$B,MATCH(A288,CASH!$A:$A,0)),\"\")","v":""},600,{"$f":"IF(ISERROR(VLOOKUP(A288,Config!$A$20:$A$39,1,FALSE)),LEFT(A288,2),\"PRL\")","v":"TS"},"TS028s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A288,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A288,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A288,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A288,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS029","Substation control room temperature reduction initiatives","Program - Short Term Need",{"$f":"O289/Config!D$44","v":2050},0,0,0,0,0,0,0,0,0,0,2000,{"$f":"E289*Config!E$44","v":0},{"$f":"F289*Config!F$44","v":0},{"$f":"G289*Config!G$44","v":0},{"$f":"H289*Config!H$44","v":0},{"$f":"I289*Config!I$44","v":0},{"$f":"J289*Config!J$44","v":0},{"$f":"K289*Config!K$44","v":0},{"$f":"L289*Config!L$44","v":0},{"$f":"M289*Config!M$44","v":0},{"$f":"N289*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P289:Y289)<>0,A289=\"EH\"),INDEX(CASH!$B:$B,MATCH(A289,CASH!$A:$A,0)),\"\")","v":""},1500,{"$f":"IF(ISERROR(VLOOKUP(A289,Config!$A$20:$A$39,1,FALSE)),LEFT(A289,2),\"PRL\")","v":"TS"},"TS029s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A289,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A289,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A289,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A289,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS031","Substation safety fence upgrade program","Program - Short Term Need",{"$f":"O290/Config!D$44","v":102499.99999999999},300000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,{"$f":"E290*Config!E$44","v":300000},{"$f":"F290*Config!F$44","v":102499.99999999999},{"$f":"G290*Config!G$44","v":105062.49999999999},{"$f":"H290*Config!H$44","v":107689.06249999999},{"$f":"I290*Config!I$44","v":110381.28906249997},{"$f":"J290*Config!J$44","v":113140.82128906247},{"$f":"K290*Config!K$44","v":115969.34182128902},{"$f":"L290*Config!L$44","v":118868.57536682123},{"$f":"M290*Config!M$44","v":121840.28975099175},{"$f":"N290*Config!N$44","v":124886.29699476653},1200000,1320338.1767854311,{"$f":"IF(OR(SUM(P290:Y290)<>0,A290=\"EH\"),INDEX(CASH!$B:$B,MATCH(A290,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB290*VLOOKUP(C290,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A290,Config!$A$20:$A$39,1,FALSE)),LEFT(A290,2),\"PRL\")","v":"TS"},"TS031s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A290,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A290,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A290,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A290,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS032","Substation security systems","Program - Short Term Need",{"$f":"O291/Config!D$44","v":0},0,150000,150000,150000,0,0,0,0,0,0,0,{"$f":"E291*Config!E$44","v":0},{"$f":"F291*Config!F$44","v":153750},{"$f":"G291*Config!G$44","v":157593.75},{"$f":"H291*Config!H$44","v":161533.59374999997},{"$f":"I291*Config!I$44","v":0},{"$f":"J291*Config!J$44","v":0},{"$f":"K291*Config!K$44","v":0},{"$f":"L291*Config!L$44","v":0},{"$f":"M291*Config!M$44","v":0},{"$f":"N291*Config!N$44","v":0},450000,472877.34375,{"$f":"IF(OR(SUM(P291:Y291)<>0,A291=\"EH\"),INDEX(CASH!$B:$B,MATCH(A291,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB291*VLOOKUP(C291,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A291,Config!$A$20:$A$39,1,FALSE)),LEFT(A291,2),\"PRL\")","v":"TS"},"TS032s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A291,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A291,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A291,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A291,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS033","Substation fire hydrant installations","Program - Short Term Need",{"$f":"O292/Config!D$44","v":571136.84699999983},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,557206.67999999993,{"$f":"E292*Config!E$44","v":200000},{"$f":"F292*Config!F$44","v":204999.99999999997},{"$f":"G292*Config!G$44","v":210124.99999999997},{"$f":"H292*Config!H$44","v":215378.12499999997},{"$f":"I292*Config!I$44","v":220762.57812499994},{"$f":"J292*Config!J$44","v":226281.64257812494},{"$f":"K292*Config!K$44","v":231938.68364257805},{"$f":"L292*Config!L$44","v":237737.15073364245},{"$f":"M292*Config!M$44","v":243680.57950198351},{"$f":"N292*Config!N$44","v":249772.59398953305},2000000,2240676.3535708622,{"$f":"IF(OR(SUM(P292:Y292)<>0,A292=\"EH\"),INDEX(CASH!$B:$B,MATCH(A292,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB292*VLOOKUP(C292,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A292,Config!$A$20:$A$39,1,FALSE)),LEFT(A292,2),\"PRL\")","v":"TS"},"TS033s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A292,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A292,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A292,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A292,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS034","Substation deluge showers and fire blankets","Program - Short Term Need",{"$f":"O293/Config!D$44","v":0},160000,160000,160000,160000,160000,160000,160000,160000,160000,160000,0,{"$f":"E293*Config!E$44","v":160000},{"$f":"F293*Config!F$44","v":164000},{"$f":"G293*Config!G$44","v":168100},{"$f":"H293*Config!H$44","v":172302.49999999997},{"$f":"I293*Config!I$44","v":176610.06249999997},{"$f":"J293*Config!J$44","v":181025.31406249994},{"$f":"K293*Config!K$44","v":185550.94691406243},{"$f":"L293*Config!L$44","v":190189.72058691396},{"$f":"M293*Config!M$44","v":194944.46360158679},{"$f":"N293*Config!N$44","v":199818.07519162644},1600000,1792541.0828566896,{"$f":"IF(OR(SUM(P293:Y293)<>0,A293=\"EH\"),INDEX(CASH!$B:$B,MATCH(A293,CASH!$A:$A,0)),\"\")","v":120},{"$f":"AB293*VLOOKUP(C293,Config!$A$11:$C$17,3,FALSE)","v":1800},{"$f":"IF(ISERROR(VLOOKUP(A293,Config!$A$20:$A$39,1,FALSE)),LEFT(A293,2),\"PRL\")","v":"TS"},"TS034s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A293,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A293,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A293,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A293,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS035","Substation oil containment program - bund walls","Program - Short Term Need",{"$f":"O294/Config!D$44","v":0},210000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,{"$f":"E294*Config!E$44","v":210000},{"$f":"F294*Config!F$44","v":71750},{"$f":"G294*Config!G$44","v":73543.75},{"$f":"H294*Config!H$44","v":75382.343749999985},{"$f":"I294*Config!I$44","v":77266.902343749985},{"$f":"J294*Config!J$44","v":79198.574902343724},{"$f":"K294*Config!K$44","v":81178.539274902316},{"$f":"L294*Config!L$44","v":83208.002756774862},{"$f":"M294*Config!M$44","v":85288.202825694229},{"$f":"N294*Config!N$44","v":87420.407896336561},840000,924236.72374980163,{"$f":"IF(OR(SUM(P294:Y294)<>0,A294=\"EH\"),INDEX(CASH!$B:$B,MATCH(A294,CASH!$A:$A,0)),\"\")","v":110},{"$f":"AB294*VLOOKUP(C294,Config!$A$11:$C$17,3,FALSE)","v":1650},{"$f":"IF(ISERROR(VLOOKUP(A294,Config!$A$20:$A$39,1,FALSE)),LEFT(A294,2),\"PRL\")","v":"TS"},"TS035s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A294,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A294,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A294,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A294,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS036","Substation earthing","Program - Short Term Need",{"$f":"O295/Config!D$44","v":2233988.5249999999},998483,1000000,500000,500000,500000,500000,500000,500000,500000,500000,2179501,{"$f":"E295*Config!E$44","v":998483},{"$f":"F295*Config!F$44","v":1024999.9999999999},{"$f":"G295*Config!G$44","v":525312.5},{"$f":"H295*Config!H$44","v":538445.31249999988},{"$f":"I295*Config!I$44","v":551906.44531249988},{"$f":"J295*Config!J$44","v":565704.10644531238},{"$f":"K295*Config!K$44","v":579846.70910644508},{"$f":"L295*Config!L$44","v":594342.87683410617},{"$f":"M295*Config!M$44","v":609201.44875495869},{"$f":"N295*Config!N$44","v":624431.48497383262},5998483,6612673.8839271553,{"$f":"IF(OR(SUM(P295:Y295)<>0,A295=\"EH\"),INDEX(CASH!$B:$B,MATCH(A295,CASH!$A:$A,0)),\"\")","v":370},{"$f":"AB295*VLOOKUP(C295,Config!$A$11:$C$17,3,FALSE)","v":5550},{"$f":"IF(ISERROR(VLOOKUP(A295,Config!$A$20:$A$39,1,FALSE)),LEFT(A295,2),\"PRL\")","v":"TS"},"TS036s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A295,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A295,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A295,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A295,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS047","Equipment labelling in TS & ZS","Program - Short Term Need",{"$f":"O296/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E296*Config!E$44","v":0},{"$f":"F296*Config!F$44","v":0},{"$f":"G296*Config!G$44","v":0},{"$f":"H296*Config!H$44","v":0},{"$f":"I296*Config!I$44","v":0},{"$f":"J296*Config!J$44","v":0},{"$f":"K296*Config!K$44","v":0},{"$f":"L296*Config!L$44","v":0},{"$f":"M296*Config!M$44","v":0},{"$f":"N296*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P296:Y296)<>0,A296=\"EH\"),INDEX(CASH!$B:$B,MATCH(A296,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A296,Config!$A$20:$A$39,1,FALSE)),LEFT(A296,2),\"PRL\")","v":"TS"},"TS047s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A296,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A296,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A296,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A296,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS048","Substation oil containment program - separators","Program - Short Term Need",{"$f":"O297/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E297*Config!E$44","v":0},{"$f":"F297*Config!F$44","v":0},{"$f":"G297*Config!G$44","v":0},{"$f":"H297*Config!H$44","v":0},{"$f":"I297*Config!I$44","v":0},{"$f":"J297*Config!J$44","v":0},{"$f":"K297*Config!K$44","v":0},{"$f":"L297*Config!L$44","v":0},{"$f":"M297*Config!M$44","v":0},{"$f":"N297*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P297:Y297)<>0,A297=\"EH\"),INDEX(CASH!$B:$B,MATCH(A297,CASH!$A:$A,0)),\"\")","v":""},1000,{"$f":"IF(ISERROR(VLOOKUP(A297,Config!$A$20:$A$39,1,FALSE)),LEFT(A297,2),\"PRL\")","v":"TS"},"TS048s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A297,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A297,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A297,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A297,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS049","Tunnelboard refurbishment","Program - Short Term Need",{"$f":"O298/Config!D$44","v":0},0,45000,45000,45000,45000,45000,45000,45000,45000,45000,0,{"$f":"E298*Config!E$44","v":0},{"$f":"F298*Config!F$44","v":46124.999999999993},{"$f":"G298*Config!G$44","v":47278.125},{"$f":"H298*Config!H$44","v":48460.078124999993},{"$f":"I298*Config!I$44","v":49671.580078124993},{"$f":"J298*Config!J$44","v":50913.369580078106},{"$f":"K298*Config!K$44","v":52186.203819580056},{"$f":"L298*Config!L$44","v":53490.858915069555},{"$f":"M298*Config!M$44","v":54828.130387946287},{"$f":"N298*Config!N$44","v":56198.833647644933},405000,459152.17955344392,{"$f":"IF(OR(SUM(P298:Y298)<>0,A298=\"EH\"),INDEX(CASH!$B:$B,MATCH(A298,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB298*VLOOKUP(C298,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A298,Config!$A$20:$A$39,1,FALSE)),LEFT(A298,2),\"PRL\")","v":"TS"},"TS049s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A298,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A298,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A298,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A298,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS050","POW switching for capacitors","Program - Short Term Need",{"$f":"O299/Config!D$44","v":0},0,0,0,0,600000,0,0,0,0,0,0,{"$f":"E299*Config!E$44","v":0},{"$f":"F299*Config!F$44","v":0},{"$f":"G299*Config!G$44","v":0},{"$f":"H299*Config!H$44","v":0},{"$f":"I299*Config!I$44","v":662287.73437499988},{"$f":"J299*Config!J$44","v":0},{"$f":"K299*Config!K$44","v":0},{"$f":"L299*Config!L$44","v":0},{"$f":"M299*Config!M$44","v":0},{"$f":"N299*Config!N$44","v":0},600000,662287.73437499988,{"$f":"IF(OR(SUM(P299:Y299)<>0,A299=\"EH\"),INDEX(CASH!$B:$B,MATCH(A299,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB299*VLOOKUP(C299,Config!$A$11:$C$17,3,FALSE)","v":2250},{"$f":"IF(ISERROR(VLOOKUP(A299,Config!$A$20:$A$39,1,FALSE)),LEFT(A299,2),\"PRL\")","v":"TS"},"TS050s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A299,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A299,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A299,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A299,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS055","66kV circuit breaker replacement","Program - Short Term Need",{"$f":"O300/Config!D$44","v":0},258000,258000,258000,258000,258000,258000,258000,258000,258000,258000,0,{"$f":"E300*Config!E$44","v":258000},{"$f":"F300*Config!F$44","v":264450},{"$f":"G300*Config!G$44","v":271061.25},{"$f":"H300*Config!H$44","v":277837.78124999994},{"$f":"I300*Config!I$44","v":284783.72578124993},{"$f":"J300*Config!J$44","v":291903.31892578118},{"$f":"K300*Config!K$44","v":299200.90189892566},{"$f":"L300*Config!L$44","v":306680.92444639874},{"$f":"M300*Config!M$44","v":314347.94755755871},{"$f":"N300*Config!N$44","v":322206.64624649764},2580000,2890472.4961064118,{"$f":"IF(OR(SUM(P300:Y300)<>0,A300=\"EH\"),INDEX(CASH!$B:$B,MATCH(A300,CASH!$A:$A,0)),\"\")","v":240},{"$f":"AB300*VLOOKUP(C300,Config!$A$11:$C$17,3,FALSE)","v":3600},{"$f":"IF(ISERROR(VLOOKUP(A300,Config!$A$20:$A$39,1,FALSE)),LEFT(A300,2),\"PRL\")","v":"TS"},"TS055s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A300,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A300,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A300,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A300,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS057","Substation insulation co-ordination","Program - Short Term Need",{"$f":"O301/Config!D$44","v":0},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,{"$f":"E301*Config!E$44","v":150000},{"$f":"F301*Config!F$44","v":153750},{"$f":"G301*Config!G$44","v":157593.75},{"$f":"H301*Config!H$44","v":161533.59374999997},{"$f":"I301*Config!I$44","v":165571.93359374997},{"$f":"J301*Config!J$44","v":169711.23193359369},{"$f":"K301*Config!K$44","v":173954.01273193353},{"$f":"L301*Config!L$44","v":178302.86305023186},{"$f":"M301*Config!M$44","v":182760.43462648764},{"$f":"N301*Config!N$44","v":187329.4454921498},1500000,1680507.2651781465,{"$f":"IF(OR(SUM(P301:Y301)<>0,A301=\"EH\"),INDEX(CASH!$B:$B,MATCH(A301,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB301*VLOOKUP(C301,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A301,Config!$A$20:$A$39,1,FALSE)),LEFT(A301,2),\"PRL\")","v":"TS"},"TS057s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A301,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A301,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A301,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A301,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS060","Lawson TS rebuild","Major Project - Committed Project",{"$f":"O302/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E302*Config!E$44","v":0},{"$f":"F302*Config!F$44","v":0},{"$f":"G302*Config!G$44","v":0},{"$f":"H302*Config!H$44","v":0},{"$f":"I302*Config!I$44","v":0},{"$f":"J302*Config!J$44","v":0},{"$f":"K302*Config!K$44","v":0},{"$f":"L302*Config!L$44","v":0},{"$f":"M302*Config!M$44","v":0},{"$f":"N302*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P302:Y302)<>0,A302=\"EH\"),INDEX(CASH!$B:$B,MATCH(A302,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A302,Config!$A$20:$A$39,1,FALSE)),LEFT(A302,2),\"PRL\")","v":"TS"},"TS060","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A302,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A302,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A302,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A302,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS067","Rosehill ZS renewal","Major Project - Committed Project",{"$f":"O303/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E303*Config!E$44","v":0},{"$f":"F303*Config!F$44","v":0},{"$f":"G303*Config!G$44","v":0},{"$f":"H303*Config!H$44","v":0},{"$f":"I303*Config!I$44","v":0},{"$f":"J303*Config!J$44","v":0},{"$f":"K303*Config!K$44","v":0},{"$f":"L303*Config!L$44","v":0},{"$f":"M303*Config!M$44","v":0},{"$f":"N303*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P303:Y303)<>0,A303=\"EH\"),INDEX(CASH!$B:$B,MATCH(A303,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A303,Config!$A$20:$A$39,1,FALSE)),LEFT(A303,2),\"PRL\")","v":"TS"},"TS067","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A303,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A303,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A303,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A303,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS072","Holroyd ZS renewal","Major Project - Committed Project",{"$f":"O304/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E304*Config!E$44","v":0},{"$f":"F304*Config!F$44","v":0},{"$f":"G304*Config!G$44","v":0},{"$f":"H304*Config!H$44","v":0},{"$f":"I304*Config!I$44","v":0},{"$f":"J304*Config!J$44","v":0},{"$f":"K304*Config!K$44","v":0},{"$f":"L304*Config!L$44","v":0},{"$f":"M304*Config!M$44","v":0},{"$f":"N304*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P304:Y304)<>0,A304=\"EH\"),INDEX(CASH!$B:$B,MATCH(A304,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A304,Config!$A$20:$A$39,1,FALSE)),LEFT(A304,2),\"PRL\")","v":"TS"},"TS072","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A304,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A304,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A304,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A304,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS086","Busbar support and isolator replacement","Program - Short Term Need",{"$f":"O305/Config!D$44","v":581073.37124999997},325000,94500,94500,94500,94500,94500,94500,94500,94500,94500,566900.85,{"$f":"E305*Config!E$44","v":325000},{"$f":"F305*Config!F$44","v":96862.499999999985},{"$f":"G305*Config!G$44","v":99284.062499999985},{"$f":"H305*Config!H$44","v":101766.16406249999},{"$f":"I305*Config!I$44","v":104310.31816406248},{"$f":"J305*Config!J$44","v":106918.07611816403},{"$f":"K305*Config!K$44","v":109591.02802111812},{"$f":"L305*Config!L$44","v":112330.80372164607},{"$f":"M305*Config!M$44","v":115139.0738146872},{"$f":"N305*Config!N$44","v":118017.55066005436},1175500,1289219.5770622322,{"$f":"IF(OR(SUM(P305:Y305)<>0,A305=\"EH\"),INDEX(CASH!$B:$B,MATCH(A305,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB305*VLOOKUP(C305,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A305,Config!$A$20:$A$39,1,FALSE)),LEFT(A305,2),\"PRL\")","v":"TS"},"TS086s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A305,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A305,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A305,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A305,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS092","Jasper Rd 11kV CB renewal","Major Project - Committed Project",{"$f":"O306/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E306*Config!E$44","v":0},{"$f":"F306*Config!F$44","v":0},{"$f":"G306*Config!G$44","v":0},{"$f":"H306*Config!H$44","v":0},{"$f":"I306*Config!I$44","v":0},{"$f":"J306*Config!J$44","v":0},{"$f":"K306*Config!K$44","v":0},{"$f":"L306*Config!L$44","v":0},{"$f":"M306*Config!M$44","v":0},{"$f":"N306*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P306:Y306)<>0,A306=\"EH\"),INDEX(CASH!$B:$B,MATCH(A306,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A306,Config!$A$20:$A$39,1,FALSE)),LEFT(A306,2),\"PRL\")","v":"TS"},"TS092","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A306,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A306,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A306,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A306,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS099","Substation power outlet installation","Program - Short Term Need",{"$f":"O307/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E307*Config!E$44","v":0},{"$f":"F307*Config!F$44","v":0},{"$f":"G307*Config!G$44","v":0},{"$f":"H307*Config!H$44","v":0},{"$f":"I307*Config!I$44","v":0},{"$f":"J307*Config!J$44","v":0},{"$f":"K307*Config!K$44","v":0},{"$f":"L307*Config!L$44","v":0},{"$f":"M307*Config!M$44","v":0},{"$f":"N307*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P307:Y307)<>0,A307=\"EH\"),INDEX(CASH!$B:$B,MATCH(A307,CASH!$A:$A,0)),\"\")","v":""},750,{"$f":"IF(ISERROR(VLOOKUP(A307,Config!$A$20:$A$39,1,FALSE)),LEFT(A307,2),\"PRL\")","v":"TS"},"TS099s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A307,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A307,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A307,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A307,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS100","Substation internal fence replacement","Program - Short Term Need",{"$f":"O308/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E308*Config!E$44","v":0},{"$f":"F308*Config!F$44","v":0},{"$f":"G308*Config!G$44","v":0},{"$f":"H308*Config!H$44","v":0},{"$f":"I308*Config!I$44","v":0},{"$f":"J308*Config!J$44","v":0},{"$f":"K308*Config!K$44","v":0},{"$f":"L308*Config!L$44","v":0},{"$f":"M308*Config!M$44","v":0},{"$f":"N308*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P308:Y308)<>0,A308=\"EH\"),INDEX(CASH!$B:$B,MATCH(A308,CASH!$A:$A,0)),\"\")","v":""},1350,{"$f":"IF(ISERROR(VLOOKUP(A308,Config!$A$20:$A$39,1,FALSE)),LEFT(A308,2),\"PRL\")","v":"TS"},"TS100s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A308,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A308,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A308,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A308,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS102","Rydalmere Zone Substation renewal","Major Project - Committed Project",{"$f":"O309/Config!D$44","v":53707.95},0,0,0,0,0,0,0,0,0,0,52398,{"$f":"E309*Config!E$44","v":0},{"$f":"F309*Config!F$44","v":0},{"$f":"G309*Config!G$44","v":0},{"$f":"H309*Config!H$44","v":0},{"$f":"I309*Config!I$44","v":0},{"$f":"J309*Config!J$44","v":0},{"$f":"K309*Config!K$44","v":0},{"$f":"L309*Config!L$44","v":0},{"$f":"M309*Config!M$44","v":0},{"$f":"N309*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P309:Y309)<>0,A309=\"EH\"),INDEX(CASH!$B:$B,MATCH(A309,CASH!$A:$A,0)),\"\")","v":""},3450,{"$f":"IF(ISERROR(VLOOKUP(A309,Config!$A$20:$A$39,1,FALSE)),LEFT(A309,2),\"PRL\")","v":"TS"},"TS102","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A309,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A309,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A309,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A309,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS111","Blackheath ZS 11kV switchyard renewal","Major Project - Committed Project",{"$f":"O310/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E310*Config!E$44","v":0},{"$f":"F310*Config!F$44","v":0},{"$f":"G310*Config!G$44","v":0},{"$f":"H310*Config!H$44","v":0},{"$f":"I310*Config!I$44","v":0},{"$f":"J310*Config!J$44","v":0},{"$f":"K310*Config!K$44","v":0},{"$f":"L310*Config!L$44","v":0},{"$f":"M310*Config!M$44","v":0},{"$f":"N310*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P310:Y310)<>0,A310=\"EH\"),INDEX(CASH!$B:$B,MATCH(A310,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A310,Config!$A$20:$A$39,1,FALSE)),LEFT(A310,2),\"PRL\")","v":"TS"},"TS111","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A310,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A310,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A310,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A310,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS116","Roof refurbishment for control and switch rooms","Program - Short Term Need",{"$f":"O311/Config!D$44","v":1332499.9999999998},500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1300000,{"$f":"E311*Config!E$44","v":500000},{"$f":"F311*Config!F$44","v":1537499.9999999998},{"$f":"G311*Config!G$44","v":1575937.4999999998},{"$f":"H311*Config!H$44","v":1615335.9374999998},{"$f":"I311*Config!I$44","v":1655719.3359374995},{"$f":"J311*Config!J$44","v":1697112.319335937},{"$f":"K311*Config!K$44","v":1739540.1273193352},{"$f":"L311*Config!L$44","v":1783028.6305023185},{"$f":"M311*Config!M$44","v":1827604.3462648762},{"$f":"N311*Config!N$44","v":1873294.4549214977},14000000,15805072.651781464,{"$f":"IF(OR(SUM(P311:Y311)<>0,A311=\"EH\"),INDEX(CASH!$B:$B,MATCH(A311,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB311*VLOOKUP(C311,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A311,Config!$A$20:$A$39,1,FALSE)),LEFT(A311,2),\"PRL\")","v":"TS"},"TS116s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A311,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A311,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A311,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A311,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS118","Smithfield Zone Substation rebuilding","Major Project - Committed Project",{"$f":"O312/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E312*Config!E$44","v":0},{"$f":"F312*Config!F$44","v":0},{"$f":"G312*Config!G$44","v":0},{"$f":"H312*Config!H$44","v":0},{"$f":"I312*Config!I$44","v":0},{"$f":"J312*Config!J$44","v":0},{"$f":"K312*Config!K$44","v":0},{"$f":"L312*Config!L$44","v":0},{"$f":"M312*Config!M$44","v":0},{"$f":"N312*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P312:Y312)<>0,A312=\"EH\"),INDEX(CASH!$B:$B,MATCH(A312,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A312,Config!$A$20:$A$39,1,FALSE)),LEFT(A312,2),\"PRL\")","v":"TS"},"TS118","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A312,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A312,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A312,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A312,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS119","Bomaderry ZS redevelopment (fmr PR403)","Major Project - Committed Project",{"$f":"O313/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E313*Config!E$44","v":0},{"$f":"F313*Config!F$44","v":0},{"$f":"G313*Config!G$44","v":0},{"$f":"H313*Config!H$44","v":0},{"$f":"I313*Config!I$44","v":0},{"$f":"J313*Config!J$44","v":0},{"$f":"K313*Config!K$44","v":0},{"$f":"L313*Config!L$44","v":0},{"$f":"M313*Config!M$44","v":0},{"$f":"N313*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P313:Y313)<>0,A313=\"EH\"),INDEX(CASH!$B:$B,MATCH(A313,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A313,Config!$A$20:$A$39,1,FALSE)),LEFT(A313,2),\"PRL\")","v":"TS"},"TS119","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A313,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A313,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A313,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A313,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS120","Canley Vale ZS redevelopment","Major Project - Committed Project",{"$f":"O314/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E314*Config!E$44","v":0},{"$f":"F314*Config!F$44","v":0},{"$f":"G314*Config!G$44","v":0},{"$f":"H314*Config!H$44","v":0},{"$f":"I314*Config!I$44","v":0},{"$f":"J314*Config!J$44","v":0},{"$f":"K314*Config!K$44","v":0},{"$f":"L314*Config!L$44","v":0},{"$f":"M314*Config!M$44","v":0},{"$f":"N314*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P314:Y314)<>0,A314=\"EH\"),INDEX(CASH!$B:$B,MATCH(A314,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A314,Config!$A$20:$A$39,1,FALSE)),LEFT(A314,2),\"PRL\")","v":"TS"},"TS120","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A314,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A314,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A314,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A314,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS121","Port Kembla ZS","Major Project - Committed Project",{"$f":"O315/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E315*Config!E$44","v":0},{"$f":"F315*Config!F$44","v":0},{"$f":"G315*Config!G$44","v":0},{"$f":"H315*Config!H$44","v":0},{"$f":"I315*Config!I$44","v":0},{"$f":"J315*Config!J$44","v":0},{"$f":"K315*Config!K$44","v":0},{"$f":"L315*Config!L$44","v":0},{"$f":"M315*Config!M$44","v":0},{"$f":"N315*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P315:Y315)<>0,A315=\"EH\"),INDEX(CASH!$B:$B,MATCH(A315,CASH!$A:$A,0)),\"\")","v":""},4200,{"$f":"IF(ISERROR(VLOOKUP(A315,Config!$A$20:$A$39,1,FALSE)),LEFT(A315,2),\"PRL\")","v":"TS"},"TS121","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A315,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A315,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A315,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A315,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS122","Leabons Lane Zone Substation renewal","Major Project - Committed Project",{"$f":"O316/Config!D$44","v":2756975.3},75000,0,0,0,0,0,0,0,0,0,2689732,{"$f":"E316*Config!E$44","v":75000},{"$f":"F316*Config!F$44","v":0},{"$f":"G316*Config!G$44","v":0},{"$f":"H316*Config!H$44","v":0},{"$f":"I316*Config!I$44","v":0},{"$f":"J316*Config!J$44","v":0},{"$f":"K316*Config!K$44","v":0},{"$f":"L316*Config!L$44","v":0},{"$f":"M316*Config!M$44","v":0},{"$f":"N316*Config!N$44","v":0},75000,75000,{"$f":"IF(OR(SUM(P316:Y316)<>0,A316=\"EH\"),INDEX(CASH!$B:$B,MATCH(A316,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB316*VLOOKUP(C316,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A316,Config!$A$20:$A$39,1,FALSE)),LEFT(A316,2),\"PRL\")","v":"TS"},"TS122","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A316,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A316,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A316,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A316,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS123","St Marys Zone Substation renewal","Major Project - Committed Project",{"$f":"O317/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E317*Config!E$44","v":0},{"$f":"F317*Config!F$44","v":0},{"$f":"G317*Config!G$44","v":0},{"$f":"H317*Config!H$44","v":0},{"$f":"I317*Config!I$44","v":0},{"$f":"J317*Config!J$44","v":0},{"$f":"K317*Config!K$44","v":0},{"$f":"L317*Config!L$44","v":0},{"$f":"M317*Config!M$44","v":0},{"$f":"N317*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P317:Y317)<>0,A317=\"EH\"),INDEX(CASH!$B:$B,MATCH(A317,CASH!$A:$A,0)),\"\")","v":""},3450,{"$f":"IF(ISERROR(VLOOKUP(A317,Config!$A$20:$A$39,1,FALSE)),LEFT(A317,2),\"PRL\")","v":"TS"},"TS123","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A317,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A317,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A317,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A317,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS124","Substation control building fire alarm systems","Program - Short Term Need",{"$f":"O318/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E318*Config!E$44","v":0},{"$f":"F318*Config!F$44","v":0},{"$f":"G318*Config!G$44","v":0},{"$f":"H318*Config!H$44","v":0},{"$f":"I318*Config!I$44","v":0},{"$f":"J318*Config!J$44","v":0},{"$f":"K318*Config!K$44","v":0},{"$f":"L318*Config!L$44","v":0},{"$f":"M318*Config!M$44","v":0},{"$f":"N318*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P318:Y318)<>0,A318=\"EH\"),INDEX(CASH!$B:$B,MATCH(A318,CASH!$A:$A,0)),\"\")","v":""},3000,{"$f":"IF(ISERROR(VLOOKUP(A318,Config!$A$20:$A$39,1,FALSE)),LEFT(A318,2),\"PRL\")","v":"TS"},"TS124s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A318,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A318,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A318,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A318,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS125","Guildford Transmission Substation renewal","Major Project - Committed Project",{"$f":"O319/Config!D$44","v":1251.402},0,0,0,0,0,0,0,0,0,0,1220.8800000000001,{"$f":"E319*Config!E$44","v":0},{"$f":"F319*Config!F$44","v":0},{"$f":"G319*Config!G$44","v":0},{"$f":"H319*Config!H$44","v":0},{"$f":"I319*Config!I$44","v":0},{"$f":"J319*Config!J$44","v":0},{"$f":"K319*Config!K$44","v":0},{"$f":"L319*Config!L$44","v":0},{"$f":"M319*Config!M$44","v":0},{"$f":"N319*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P319:Y319)<>0,A319=\"EH\"),INDEX(CASH!$B:$B,MATCH(A319,CASH!$A:$A,0)),\"\")","v":""},6300,{"$f":"IF(ISERROR(VLOOKUP(A319,Config!$A$20:$A$39,1,FALSE)),LEFT(A319,2),\"PRL\")","v":"TS"},"TS125","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A319,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A319,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A319,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A319,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS126","Comalco HVC renewal","Major Project - Committed Project",{"$f":"O320/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E320*Config!E$44","v":0},{"$f":"F320*Config!F$44","v":0},{"$f":"G320*Config!G$44","v":0},{"$f":"H320*Config!H$44","v":0},{"$f":"I320*Config!I$44","v":0},{"$f":"J320*Config!J$44","v":0},{"$f":"K320*Config!K$44","v":0},{"$f":"L320*Config!L$44","v":0},{"$f":"M320*Config!M$44","v":0},{"$f":"N320*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P320:Y320)<>0,A320=\"EH\"),INDEX(CASH!$B:$B,MATCH(A320,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A320,Config!$A$20:$A$39,1,FALSE)),LEFT(A320,2),\"PRL\")","v":"TS"},"TS126","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A320,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A320,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A320,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A320,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS127","Castle Hill Zone Substation renewal","Major Project - Committed Project",{"$f":"O321/Config!D$44","v":678062.1},163333,0,0,0,0,0,0,0,0,0,661524,{"$f":"E321*Config!E$44","v":163333},{"$f":"F321*Config!F$44","v":0},{"$f":"G321*Config!G$44","v":0},{"$f":"H321*Config!H$44","v":0},{"$f":"I321*Config!I$44","v":0},{"$f":"J321*Config!J$44","v":0},{"$f":"K321*Config!K$44","v":0},{"$f":"L321*Config!L$44","v":0},{"$f":"M321*Config!M$44","v":0},{"$f":"N321*Config!N$44","v":0},163333,163333,{"$f":"IF(OR(SUM(P321:Y321)<>0,A321=\"EH\"),INDEX(CASH!$B:$B,MATCH(A321,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB321*VLOOKUP(C321,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A321,Config!$A$20:$A$39,1,FALSE)),LEFT(A321,2),\"PRL\")","v":"TS"},"TS127","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A321,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A321,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A321,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A321,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS128","Capacitor bank refurbishment","Program - Short Term Need",{"$f":"O322/Config!D$44","v":110306.25649999999},1270000,0,0,0,0,0,0,0,0,0,107615.86,{"$f":"E322*Config!E$44","v":1270000},{"$f":"F322*Config!F$44","v":0},{"$f":"G322*Config!G$44","v":0},{"$f":"H322*Config!H$44","v":0},{"$f":"I322*Config!I$44","v":0},{"$f":"J322*Config!J$44","v":0},{"$f":"K322*Config!K$44","v":0},{"$f":"L322*Config!L$44","v":0},{"$f":"M322*Config!M$44","v":0},{"$f":"N322*Config!N$44","v":0},{"$f":"SUM(E322:N322)","v":1270000},{"$f":"SUM(P322:Y322)","v":1270000},{"$f":"IF(OR(SUM(P322:Y322)<>0,A322=\"EH\"),INDEX(CASH!$B:$B,MATCH(A322,CASH!$A:$A,0)),\"\")","v":280},{"$f":"AB322*VLOOKUP(C322,Config!$A$11:$C$17,3,FALSE)","v":4200},{"$f":"IF(ISERROR(VLOOKUP(A322,Config!$A$20:$A$39,1,FALSE)),LEFT(A322,2),\"PRL\")","v":"TS"},{"$f":"A322&IF(LEFT(C322)=\"P\",LOWER(MID(C322,11,1)),\"\")","v":"TS128s"},"Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A322,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A322,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A322,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A322,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS130","Northmead Zone Substation renewal","Major Project - Committed Project",{"$f":"O323/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E323*Config!E$44","v":0},{"$f":"F323*Config!F$44","v":0},{"$f":"G323*Config!G$44","v":0},{"$f":"H323*Config!H$44","v":0},{"$f":"I323*Config!I$44","v":0},{"$f":"J323*Config!J$44","v":0},{"$f":"K323*Config!K$44","v":0},{"$f":"L323*Config!L$44","v":0},{"$f":"M323*Config!M$44","v":0},{"$f":"N323*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P323:Y323)<>0,A323=\"EH\"),INDEX(CASH!$B:$B,MATCH(A323,CASH!$A:$A,0)),\"\")","v":""},4500,{"$f":"IF(ISERROR(VLOOKUP(A323,Config!$A$20:$A$39,1,FALSE)),LEFT(A323,2),\"PRL\")","v":"TS"},"TS130","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A323,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A323,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A323,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A323,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS131","Bulli Zone Substation renewal","Major Project - Committed Project",{"$f":"O324/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E324*Config!E$44","v":0},{"$f":"F324*Config!F$44","v":0},{"$f":"G324*Config!G$44","v":0},{"$f":"H324*Config!H$44","v":0},{"$f":"I324*Config!I$44","v":0},{"$f":"J324*Config!J$44","v":0},{"$f":"K324*Config!K$44","v":0},{"$f":"L324*Config!L$44","v":0},{"$f":"M324*Config!M$44","v":0},{"$f":"N324*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P324:Y324)<>0,A324=\"EH\"),INDEX(CASH!$B:$B,MATCH(A324,CASH!$A:$A,0)),\"\")","v":""},4125,{"$f":"IF(ISERROR(VLOOKUP(A324,Config!$A$20:$A$39,1,FALSE)),LEFT(A324,2),\"PRL\")","v":"TS"},"TS131","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A324,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A324,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A324,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A324,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS133","Corrimal ZS redevelopment","Major Project - Committed Project",{"$f":"O325/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E325*Config!E$44","v":0},{"$f":"F325*Config!F$44","v":0},{"$f":"G325*Config!G$44","v":0},{"$f":"H325*Config!H$44","v":0},{"$f":"I325*Config!I$44","v":0},{"$f":"J325*Config!J$44","v":0},{"$f":"K325*Config!K$44","v":0},{"$f":"L325*Config!L$44","v":0},{"$f":"M325*Config!M$44","v":0},{"$f":"N325*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P325:Y325)<>0,A325=\"EH\"),INDEX(CASH!$B:$B,MATCH(A325,CASH!$A:$A,0)),\"\")","v":""},4575,{"$f":"IF(ISERROR(VLOOKUP(A325,Config!$A$20:$A$39,1,FALSE)),LEFT(A325,2),\"PRL\")","v":"TS"},"TS133","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A325,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A325,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A325,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A325,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS134","South Granville Zone Substation renewal","Major Project - Committed Project",{"$f":"O326/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E326*Config!E$44","v":0},{"$f":"F326*Config!F$44","v":0},{"$f":"G326*Config!G$44","v":0},{"$f":"H326*Config!H$44","v":0},{"$f":"I326*Config!I$44","v":0},{"$f":"J326*Config!J$44","v":0},{"$f":"K326*Config!K$44","v":0},{"$f":"L326*Config!L$44","v":0},{"$f":"M326*Config!M$44","v":0},{"$f":"N326*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P326:Y326)<>0,A326=\"EH\"),INDEX(CASH!$B:$B,MATCH(A326,CASH!$A:$A,0)),\"\")","v":""},3450,{"$f":"IF(ISERROR(VLOOKUP(A326,Config!$A$20:$A$39,1,FALSE)),LEFT(A326,2),\"PRL\")","v":"TS"},"TS134","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A326,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A326,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A326,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A326,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS135","Ringwood ZS redevelopment","Major Project - Committed Project",{"$f":"O327/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E327*Config!E$44","v":0},{"$f":"F327*Config!F$44","v":0},{"$f":"G327*Config!G$44","v":0},{"$f":"H327*Config!H$44","v":0},{"$f":"I327*Config!I$44","v":0},{"$f":"J327*Config!J$44","v":0},{"$f":"K327*Config!K$44","v":0},{"$f":"L327*Config!L$44","v":0},{"$f":"M327*Config!M$44","v":0},{"$f":"N327*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P327:Y327)<>0,A327=\"EH\"),INDEX(CASH!$B:$B,MATCH(A327,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A327,Config!$A$20:$A$39,1,FALSE)),LEFT(A327,2),\"PRL\")","v":"TS"},"TS135","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A327,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A327,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A327,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A327,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS136","Kandos ZS redevelopment","Major Project - Committed Project",{"$f":"O328/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E328*Config!E$44","v":0},{"$f":"F328*Config!F$44","v":0},{"$f":"G328*Config!G$44","v":0},{"$f":"H328*Config!H$44","v":0},{"$f":"I328*Config!I$44","v":0},{"$f":"J328*Config!J$44","v":0},{"$f":"K328*Config!K$44","v":0},{"$f":"L328*Config!L$44","v":0},{"$f":"M328*Config!M$44","v":0},{"$f":"N328*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P328:Y328)<>0,A328=\"EH\"),INDEX(CASH!$B:$B,MATCH(A328,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A328,Config!$A$20:$A$39,1,FALSE)),LEFT(A328,2),\"PRL\")","v":"TS"},"TS136","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A328,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A328,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A328,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A328,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS137","Power transformer oil temperature indicator","Program - Short Term Need",{"$f":"O329/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E329*Config!E$44","v":0},{"$f":"F329*Config!F$44","v":0},{"$f":"G329*Config!G$44","v":0},{"$f":"H329*Config!H$44","v":0},{"$f":"I329*Config!I$44","v":0},{"$f":"J329*Config!J$44","v":0},{"$f":"K329*Config!K$44","v":0},{"$f":"L329*Config!L$44","v":0},{"$f":"M329*Config!M$44","v":0},{"$f":"N329*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P329:Y329)<>0,A329=\"EH\"),INDEX(CASH!$B:$B,MATCH(A329,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A329,Config!$A$20:$A$39,1,FALSE)),LEFT(A329,2),\"PRL\")","v":"TS"},"TS137s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A329,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A329,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A329,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A329,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS138","Baulkham Hills switchgear rearrangement","Major Project - Committed Project",{"$f":"O330/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E330*Config!E$44","v":0},{"$f":"F330*Config!F$44","v":0},{"$f":"G330*Config!G$44","v":0},{"$f":"H330*Config!H$44","v":0},{"$f":"I330*Config!I$44","v":0},{"$f":"J330*Config!J$44","v":0},{"$f":"K330*Config!K$44","v":0},{"$f":"L330*Config!L$44","v":0},{"$f":"M330*Config!M$44","v":0},{"$f":"N330*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P330:Y330)<>0,A330=\"EH\"),INDEX(CASH!$B:$B,MATCH(A330,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A330,Config!$A$20:$A$39,1,FALSE)),LEFT(A330,2),\"PRL\")","v":"TS"},"TS138","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A330,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A330,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A330,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A330,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS139","Oakdale ZS swgr rearrangement","Major Project - Committed Project",{"$f":"O331/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E331*Config!E$44","v":0},{"$f":"F331*Config!F$44","v":0},{"$f":"G331*Config!G$44","v":0},{"$f":"H331*Config!H$44","v":0},{"$f":"I331*Config!I$44","v":0},{"$f":"J331*Config!J$44","v":0},{"$f":"K331*Config!K$44","v":0},{"$f":"L331*Config!L$44","v":0},{"$f":"M331*Config!M$44","v":0},{"$f":"N331*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P331:Y331)<>0,A331=\"EH\"),INDEX(CASH!$B:$B,MATCH(A331,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A331,Config!$A$20:$A$39,1,FALSE)),LEFT(A331,2),\"PRL\")","v":"TS"},"TS139","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A331,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A331,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A331,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A331,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS143","Westmead Zone Substation renewal and augmentation","Major Project - Committed Project",{"$f":"O332/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E332*Config!E$44","v":0},{"$f":"F332*Config!F$44","v":0},{"$f":"G332*Config!G$44","v":0},{"$f":"H332*Config!H$44","v":0},{"$f":"I332*Config!I$44","v":0},{"$f":"J332*Config!J$44","v":0},{"$f":"K332*Config!K$44","v":0},{"$f":"L332*Config!L$44","v":0},{"$f":"M332*Config!M$44","v":0},{"$f":"N332*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P332:Y332)<>0,A332=\"EH\"),INDEX(CASH!$B:$B,MATCH(A332,CASH!$A:$A,0)),\"\")","v":""},5700,{"$f":"IF(ISERROR(VLOOKUP(A332,Config!$A$20:$A$39,1,FALSE)),LEFT(A332,2),\"PRL\")","v":"TS"},"TS143","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A332,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A332,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A332,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A332,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS144","Substation fire stopping measures","Program - Short Term Need",{"$f":"O333/Config!D$44","v":0},198000,66000,66000,66000,66000,66000,66000,66000,66000,66000,0,{"$f":"E333*Config!E$44","v":198000},{"$f":"F333*Config!F$44","v":67650},{"$f":"G333*Config!G$44","v":69341.25},{"$f":"H333*Config!H$44","v":71074.781249999985},{"$f":"I333*Config!I$44","v":72851.650781249991},{"$f":"J333*Config!J$44","v":74672.942050781232},{"$f":"K333*Config!K$44","v":76539.765602050757},{"$f":"L333*Config!L$44","v":78453.259742102004},{"$f":"M333*Config!M$44","v":80414.59123565456},{"$f":"N333*Config!N$44","v":82424.956016545897},792000,871423.19667838444,{"$f":"IF(OR(SUM(P333:Y333)<>0,A333=\"EH\"),INDEX(CASH!$B:$B,MATCH(A333,CASH!$A:$A,0)),\"\")","v":160},{"$f":"AB333*VLOOKUP(C333,Config!$A$11:$C$17,3,FALSE)","v":2400},{"$f":"IF(ISERROR(VLOOKUP(A333,Config!$A$20:$A$39,1,FALSE)),LEFT(A333,2),\"PRL\")","v":"TS"},"TS144s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A333,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A333,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A333,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A333,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS146","Marayong Zone Substation renewal","Major Project - Prior to Approval",{"$f":"O334/Config!D$44","v":1674913.5499999998},13051000,6698000.0000000009,0,0,0,0,0,0,0,0,1634062,{"$f":"E334*Config!E$44","v":13051000},{"$f":"F334*Config!F$44","v":6865450},{"$f":"G334*Config!G$44","v":0},{"$f":"H334*Config!H$44","v":0},{"$f":"I334*Config!I$44","v":0},{"$f":"J334*Config!J$44","v":0},{"$f":"K334*Config!K$44","v":0},{"$f":"L334*Config!L$44","v":0},{"$f":"M334*Config!M$44","v":0},{"$f":"N334*Config!N$44","v":0},19749000,19916450,{"$f":"IF(OR(SUM(P334:Y334)<>0,A334=\"EH\"),INDEX(CASH!$B:$B,MATCH(A334,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB334*VLOOKUP(C334,Config!$A$11:$C$17,3,FALSE)","v":2300},{"$f":"IF(ISERROR(VLOOKUP(A334,Config!$A$20:$A$39,1,FALSE)),LEFT(A334,2),\"PRL\")","v":"TS"},"TS146","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A334,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A334,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A334,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A334,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS149","South Windsor ZS refurbishment","Major Project - Committed Project",{"$f":"O335/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E335*Config!E$44","v":0},{"$f":"F335*Config!F$44","v":0},{"$f":"G335*Config!G$44","v":0},{"$f":"H335*Config!H$44","v":0},{"$f":"I335*Config!I$44","v":0},{"$f":"J335*Config!J$44","v":0},{"$f":"K335*Config!K$44","v":0},{"$f":"L335*Config!L$44","v":0},{"$f":"M335*Config!M$44","v":0},{"$f":"N335*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P335:Y335)<>0,A335=\"EH\"),INDEX(CASH!$B:$B,MATCH(A335,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A335,Config!$A$20:$A$39,1,FALSE)),LEFT(A335,2),\"PRL\")","v":"TS"},"TS149","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A335,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A335,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A335,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A335,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS155","Sussex Inlet Zone Substation - stage 2 renewal","Major Project - Prior to Approval",{"$f":"O336/Config!D$44","v":307499.97950000019},2400000,3663000,3771428.5714285714,0,0,0,0,0,0,0,299999.98000000021,{"$f":"E336*Config!E$44","v":2400000},{"$f":"F336*Config!F$44","v":3754574.9999999995},{"$f":"G336*Config!G$44","v":3962357.1428571423},{"$f":"H336*Config!H$44","v":0},{"$f":"I336*Config!I$44","v":0},{"$f":"J336*Config!J$44","v":0},{"$f":"K336*Config!K$44","v":0},{"$f":"L336*Config!L$44","v":0},{"$f":"M336*Config!M$44","v":0},{"$f":"N336*Config!N$44","v":0},9834428.5714285709,10116932.142857142,{"$f":"IF(OR(SUM(P336:Y336)<>0,A336=\"EH\"),INDEX(CASH!$B:$B,MATCH(A336,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB336*VLOOKUP(C336,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A336,Config!$A$20:$A$39,1,FALSE)),LEFT(A336,2),\"PRL\")","v":"TS"},"TS155","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A336,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A336,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A336,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A336,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS156","Lawson TS - RailCorp connections works","Major Project - Committed Project",{"$f":"O337/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E337*Config!E$44","v":0},{"$f":"F337*Config!F$44","v":0},{"$f":"G337*Config!G$44","v":0},{"$f":"H337*Config!H$44","v":0},{"$f":"I337*Config!I$44","v":0},{"$f":"J337*Config!J$44","v":0},{"$f":"K337*Config!K$44","v":0},{"$f":"L337*Config!L$44","v":0},{"$f":"M337*Config!M$44","v":0},{"$f":"N337*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P337:Y337)<>0,A337=\"EH\"),INDEX(CASH!$B:$B,MATCH(A337,CASH!$A:$A,0)),\"\")","v":""},3975,{"$f":"IF(ISERROR(VLOOKUP(A337,Config!$A$20:$A$39,1,FALSE)),LEFT(A337,2),\"PRL\")","v":"TS"},"TS156","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A337,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A337,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A337,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A337,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS163","Unanderra Zone Substation renewal","Major Project - Future/Planning Stage",{"$f":"O338/Config!D$44","v":0},0,0,0,4000000,5000000,6000000,0,0,0,0,0,{"$f":"E338*Config!E$44","v":0},{"$f":"F338*Config!F$44","v":0},{"$f":"G338*Config!G$44","v":0},{"$f":"H338*Config!H$44","v":4307562.4999999991},{"$f":"I338*Config!I$44","v":5519064.4531249991},{"$f":"J338*Config!J$44","v":6788449.2773437481},{"$f":"K338*Config!K$44","v":0},{"$f":"L338*Config!L$44","v":0},{"$f":"M338*Config!M$44","v":0},{"$f":"N338*Config!N$44","v":0},15000000,16615076.230468746,{"$f":"IF(OR(SUM(P338:Y338)<>0,A338=\"EH\"),INDEX(CASH!$B:$B,MATCH(A338,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB338*VLOOKUP(C338,Config!$A$11:$C$17,3,FALSE)","v":750},{"$f":"IF(ISERROR(VLOOKUP(A338,Config!$A$20:$A$39,1,FALSE)),LEFT(A338,2),\"PRL\")","v":"TS"},"TS163","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A338,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A338,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A338,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A338,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS165","Greystanes Zone Substation renewal","Major Project - Future/Planning Stage",{"$f":"O339/Config!D$44","v":0},0,0,0,0,0,6970000,6970000,7000000,0,0,0,{"$f":"E339*Config!E$44","v":0},{"$f":"F339*Config!F$44","v":0},{"$f":"G339*Config!G$44","v":0},{"$f":"H339*Config!H$44","v":0},{"$f":"I339*Config!I$44","v":0},{"$f":"J339*Config!J$44","v":7885915.2438476542},{"$f":"K339*Config!K$44","v":8083063.124943845},{"$f":"L339*Config!L$44","v":8320800.2756774863},{"$f":"M339*Config!M$44","v":0},{"$f":"N339*Config!N$44","v":0},20940000,24289778.644468985,{"$f":"IF(OR(SUM(P339:Y339)<>0,A339=\"EH\"),INDEX(CASH!$B:$B,MATCH(A339,CASH!$A:$A,0)),\"\")","v":150},{"$f":"AB339*VLOOKUP(C339,Config!$A$11:$C$17,3,FALSE)","v":750},{"$f":"IF(ISERROR(VLOOKUP(A339,Config!$A$20:$A$39,1,FALSE)),LEFT(A339,2),\"PRL\")","v":"TS"},"TS165","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A339,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A339,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A339,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A339,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS167","Carlingford Transmission Substation control building replacement","Major Project - Prior to Approval",{"$f":"O340/Config!D$44","v":0},0,4500000,4500000,4500000,0,0,0,0,0,0,0,{"$f":"E340*Config!E$44","v":0},{"$f":"F340*Config!F$44","v":4612500},{"$f":"G340*Config!G$44","v":4727812.5},{"$f":"H340*Config!H$44","v":4846007.8124999991},{"$f":"I340*Config!I$44","v":0},{"$f":"J340*Config!J$44","v":0},{"$f":"K340*Config!K$44","v":0},{"$f":"L340*Config!L$44","v":0},{"$f":"M340*Config!M$44","v":0},{"$f":"N340*Config!N$44","v":0},13500000,14186320.3125,{"$f":"IF(OR(SUM(P340:Y340)<>0,A340=\"EH\"),INDEX(CASH!$B:$B,MATCH(A340,CASH!$A:$A,0)),\"\")","v":180},{"$f":"AB340*VLOOKUP(C340,Config!$A$11:$C$17,3,FALSE)","v":1800},{"$f":"IF(ISERROR(VLOOKUP(A340,Config!$A$20:$A$39,1,FALSE)),LEFT(A340,2),\"PRL\")","v":"TS"},"TS167","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A340,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A340,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A340,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A340,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS168","Carramar Zone Substation switchgear replacement","Major Project - Committed Project",{"$f":"O341/Config!D$44","v":71459.955749999994},0,0,0,0,0,0,0,0,0,0,69717.03,{"$f":"E341*Config!E$44","v":0},{"$f":"F341*Config!F$44","v":0},{"$f":"G341*Config!G$44","v":0},{"$f":"H341*Config!H$44","v":0},{"$f":"I341*Config!I$44","v":0},{"$f":"J341*Config!J$44","v":0},{"$f":"K341*Config!K$44","v":0},{"$f":"L341*Config!L$44","v":0},{"$f":"M341*Config!M$44","v":0},{"$f":"N341*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P341:Y341)<>0,A341=\"EH\"),INDEX(CASH!$B:$B,MATCH(A341,CASH!$A:$A,0)),\"\")","v":""},3750,{"$f":"IF(ISERROR(VLOOKUP(A341,Config!$A$20:$A$39,1,FALSE)),LEFT(A341,2),\"PRL\")","v":"TS"},"TS168","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A341,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A341,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A341,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A341,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS173","11kV switchboard truck replacement program","Program - Short Term Need",{"$f":"O342/Config!D$44","v":884763.66149999981},2894255,0,0,0,0,0,0,0,0,0,863184.05999999994,{"$f":"E342*Config!E$44","v":2894255},{"$f":"F342*Config!F$44","v":0},{"$f":"G342*Config!G$44","v":0},{"$f":"H342*Config!H$44","v":0},{"$f":"I342*Config!I$44","v":0},{"$f":"J342*Config!J$44","v":0},{"$f":"K342*Config!K$44","v":0},{"$f":"L342*Config!L$44","v":0},{"$f":"M342*Config!M$44","v":0},{"$f":"N342*Config!N$44","v":0},2894255,2894255,{"$f":"IF(OR(SUM(P342:Y342)<>0,A342=\"EH\"),INDEX(CASH!$B:$B,MATCH(A342,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB342*VLOOKUP(C342,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A342,Config!$A$20:$A$39,1,FALSE)),LEFT(A342,2),\"PRL\")","v":"TS"},"TS173s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A342,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A342,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A342,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A342,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS174","West Wollongong Zone Substation 11kV renewal","Major Project - Future/Planning Stage",{"$f":"O343/Config!D$44","v":0},0,0,3000000,4000000,5500000,0,0,0,0,0,0,{"$f":"E343*Config!E$44","v":0},{"$f":"F343*Config!F$44","v":0},{"$f":"G343*Config!G$44","v":3151874.9999999995},{"$f":"H343*Config!H$44","v":4307562.4999999991},{"$f":"I343*Config!I$44","v":6070970.8984374991},{"$f":"J343*Config!J$44","v":0},{"$f":"K343*Config!K$44","v":0},{"$f":"L343*Config!L$44","v":0},{"$f":"M343*Config!M$44","v":0},{"$f":"N343*Config!N$44","v":0},12500000,13530408.398437496,{"$f":"IF(OR(SUM(P343:Y343)<>0,A343=\"EH\"),INDEX(CASH!$B:$B,MATCH(A343,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB343*VLOOKUP(C343,Config!$A$11:$C$17,3,FALSE)","v":1450},{"$f":"IF(ISERROR(VLOOKUP(A343,Config!$A$20:$A$39,1,FALSE)),LEFT(A343,2),\"PRL\")","v":"TS"},"TS174","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A343,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A343,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A343,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A343,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS175","Defective CT replacement program","Program - Short Term Need",{"$f":"O344/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E344*Config!E$44","v":0},{"$f":"F344*Config!F$44","v":0},{"$f":"G344*Config!G$44","v":0},{"$f":"H344*Config!H$44","v":0},{"$f":"I344*Config!I$44","v":0},{"$f":"J344*Config!J$44","v":0},{"$f":"K344*Config!K$44","v":0},{"$f":"L344*Config!L$44","v":0},{"$f":"M344*Config!M$44","v":0},{"$f":"N344*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P344:Y344)<>0,A344=\"EH\"),INDEX(CASH!$B:$B,MATCH(A344,CASH!$A:$A,0)),\"\")","v":""},2100,{"$f":"IF(ISERROR(VLOOKUP(A344,Config!$A$20:$A$39,1,FALSE)),LEFT(A344,2),\"PRL\")","v":"TS"},"TS175s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A344,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A344,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A344,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A344,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS177","Substation battery duplication","Program - Short Term Need",{"$f":"O345/Config!D$44","v":2065996.6727499997},1582100,1000000.0000000001,1000000.0000000001,1000000.0000000001,1000000.0000000001,1000000.0000000001,1000000.0000000001,1000000.0000000001,1000000.0000000001,600000,2015606.5099999998,{"$f":"E345*Config!E$44","v":1582100},{"$f":"F345*Config!F$44","v":1025000},{"$f":"G345*Config!G$44","v":1050625},{"$f":"H345*Config!H$44","v":1076890.625},{"$f":"I345*Config!I$44","v":1103812.890625},{"$f":"J345*Config!J$44","v":1131408.2128906248},{"$f":"K345*Config!K$44","v":1159693.4182128904},{"$f":"L345*Config!L$44","v":1188685.7536682123},{"$f":"M345*Config!M$44","v":1218402.8975099176},{"$f":"N345*Config!N$44","v":749317.78196859919},10182100,11285936.579875244,{"$f":"IF(OR(SUM(P345:Y345)<>0,A345=\"EH\"),INDEX(CASH!$B:$B,MATCH(A345,CASH!$A:$A,0)),\"\")","v":330},{"$f":"AB345*VLOOKUP(C345,Config!$A$11:$C$17,3,FALSE)","v":4950},{"$f":"IF(ISERROR(VLOOKUP(A345,Config!$A$20:$A$39,1,FALSE)),LEFT(A345,2),\"PRL\")","v":"TS"},"TS177s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A345,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A345,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A345,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A345,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS178","Jerrara SS steel support structures","Major Project - Committed Project",{"$f":"O346/Config!D$44","v":118635.878},0,0,0,0,0,0,0,0,0,0,115742.32,{"$f":"E346*Config!E$44","v":0},{"$f":"F346*Config!F$44","v":0},{"$f":"G346*Config!G$44","v":0},{"$f":"H346*Config!H$44","v":0},{"$f":"I346*Config!I$44","v":0},{"$f":"J346*Config!J$44","v":0},{"$f":"K346*Config!K$44","v":0},{"$f":"L346*Config!L$44","v":0},{"$f":"M346*Config!M$44","v":0},{"$f":"N346*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P346:Y346)<>0,A346=\"EH\"),INDEX(CASH!$B:$B,MATCH(A346,CASH!$A:$A,0)),\"\")","v":""},3000,{"$f":"IF(ISERROR(VLOOKUP(A346,Config!$A$20:$A$39,1,FALSE)),LEFT(A346,2),\"PRL\")","v":"TS"},"TS178","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A346,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A346,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A346,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A346,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS179","33kV wall bushing replacement","Program - Short Term Need",{"$f":"O347/Config!D$44","v":685942.60750000016},38000,120000,120000,180000,180000,180000,180000,180000,180000,180000,669212.30000000016,{"$f":"E347*Config!E$44","v":38000},{"$f":"F347*Config!F$44","v":122999.99999999999},{"$f":"G347*Config!G$44","v":126074.99999999999},{"$f":"H347*Config!H$44","v":193840.31249999997},{"$f":"I347*Config!I$44","v":198686.32031249997},{"$f":"J347*Config!J$44","v":203653.47832031242},{"$f":"K347*Config!K$44","v":208744.81527832022},{"$f":"L347*Config!L$44","v":213963.43566027822},{"$f":"M347*Config!M$44","v":219312.52155178515},{"$f":"N347*Config!N$44","v":224795.33459057973},1538000,1750071.2182137757,{"$f":"IF(OR(SUM(P347:Y347)<>0,A347=\"EH\"),INDEX(CASH!$B:$B,MATCH(A347,CASH!$A:$A,0)),\"\")","v":210},{"$f":"AB347*VLOOKUP(C347,Config!$A$11:$C$17,3,FALSE)","v":3150},{"$f":"IF(ISERROR(VLOOKUP(A347,Config!$A$20:$A$39,1,FALSE)),LEFT(A347,2),\"PRL\")","v":"TS"},"TS179s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A347,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A347,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A347,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A347,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS180","Transformer fire wall installation","Program - Short Term Need",{"$f":"O348/Config!D$44","v":0},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,0,{"$f":"E348*Config!E$44","v":200000},{"$f":"F348*Config!F$44","v":204999.99999999997},{"$f":"G348*Config!G$44","v":210124.99999999997},{"$f":"H348*Config!H$44","v":215378.12499999997},{"$f":"I348*Config!I$44","v":220762.57812499994},{"$f":"J348*Config!J$44","v":226281.64257812494},{"$f":"K348*Config!K$44","v":231938.68364257805},{"$f":"L348*Config!L$44","v":237737.15073364245},{"$f":"M348*Config!M$44","v":243680.57950198351},{"$f":"N348*Config!N$44","v":249772.59398953305},2000000,2240676.3535708622,{"$f":"IF(OR(SUM(P348:Y348)<>0,A348=\"EH\"),INDEX(CASH!$B:$B,MATCH(A348,CASH!$A:$A,0)),\"\")","v":140},{"$f":"AB348*VLOOKUP(C348,Config!$A$11:$C$17,3,FALSE)","v":2100},{"$f":"IF(ISERROR(VLOOKUP(A348,Config!$A$20:$A$39,1,FALSE)),LEFT(A348,2),\"PRL\")","v":"TS"},"TS180s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A348,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A348,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A348,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A348,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS181","11kV capacitor bank refurbishment","Program - Short Term Need",{"$f":"O349/Config!D$44","v":2733075.3749999995},887526,0,0,0,0,0,0,0,0,0,2666415,{"$f":"E349*Config!E$44","v":887526},{"$f":"F349*Config!F$44","v":0},{"$f":"G349*Config!G$44","v":0},{"$f":"H349*Config!H$44","v":0},{"$f":"I349*Config!I$44","v":0},{"$f":"J349*Config!J$44","v":0},{"$f":"K349*Config!K$44","v":0},{"$f":"L349*Config!L$44","v":0},{"$f":"M349*Config!M$44","v":0},{"$f":"N349*Config!N$44","v":0},887526,887526,{"$f":"IF(OR(SUM(P349:Y349)<>0,A349=\"EH\"),INDEX(CASH!$B:$B,MATCH(A349,CASH!$A:$A,0)),\"\")","v":270},{"$f":"AB349*VLOOKUP(C349,Config!$A$11:$C$17,3,FALSE)","v":4050},{"$f":"IF(ISERROR(VLOOKUP(A349,Config!$A$20:$A$39,1,FALSE)),LEFT(A349,2),\"PRL\")","v":"TS"},"TS181s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A349,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A349,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A349,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A349,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS182","Substation civil capital works scoping","Program - Short Term Need",{"$f":"O350/Config!D$44","v":307500},0,0,0,0,0,0,0,0,0,0,300000,{"$f":"E350*Config!E$44","v":0},{"$f":"F350*Config!F$44","v":0},{"$f":"G350*Config!G$44","v":0},{"$f":"H350*Config!H$44","v":0},{"$f":"I350*Config!I$44","v":0},{"$f":"J350*Config!J$44","v":0},{"$f":"K350*Config!K$44","v":0},{"$f":"L350*Config!L$44","v":0},{"$f":"M350*Config!M$44","v":0},{"$f":"N350*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P350:Y350)<>0,A350=\"EH\"),INDEX(CASH!$B:$B,MATCH(A350,CASH!$A:$A,0)),\"\")","v":""},3450,{"$f":"IF(ISERROR(VLOOKUP(A350,Config!$A$20:$A$39,1,FALSE)),LEFT(A350,2),\"PRL\")","v":"TS"},"TS182s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A350,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A350,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A350,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A350,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS184","Blaxland Zone Substation reinstatement","Major Project - Committed Project",{"$f":"O351/Config!D$44","v":1077172.5},691500,0,0,0,0,0,0,0,0,0,1050900,{"$f":"E351*Config!E$44","v":691500},{"$f":"F351*Config!F$44","v":0},{"$f":"G351*Config!G$44","v":0},{"$f":"H351*Config!H$44","v":0},{"$f":"I351*Config!I$44","v":0},{"$f":"J351*Config!J$44","v":0},{"$f":"K351*Config!K$44","v":0},{"$f":"L351*Config!L$44","v":0},{"$f":"M351*Config!M$44","v":0},{"$f":"N351*Config!N$44","v":0},691500,691500,{"$f":"IF(OR(SUM(P351:Y351)<>0,A351=\"EH\"),INDEX(CASH!$B:$B,MATCH(A351,CASH!$A:$A,0)),\"\")","v":300},{"$f":"AB351*VLOOKUP(C351,Config!$A$11:$C$17,3,FALSE)","v":4500},{"$f":"IF(ISERROR(VLOOKUP(A351,Config!$A$20:$A$39,1,FALSE)),LEFT(A351,2),\"PRL\")","v":"TS"},"TS184","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A351,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A351,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A351,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A351,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS185","Penrith TS civil development","Major Project - Committed Project",{"$f":"O352/Config!D$44","v":768749.99999999988},2101666.6300000004,2000000,0,0,0,0,0,0,0,0,750000,{"$f":"E352*Config!E$44","v":2101666.6300000004},{"$f":"F352*Config!F$44","v":2049999.9999999998},{"$f":"G352*Config!G$44","v":0},{"$f":"H352*Config!H$44","v":0},{"$f":"I352*Config!I$44","v":0},{"$f":"J352*Config!J$44","v":0},{"$f":"K352*Config!K$44","v":0},{"$f":"L352*Config!L$44","v":0},{"$f":"M352*Config!M$44","v":0},{"$f":"N352*Config!N$44","v":0},4101666.6300000004,4151666.63,{"$f":"IF(OR(SUM(P352:Y352)<>0,A352=\"EH\"),INDEX(CASH!$B:$B,MATCH(A352,CASH!$A:$A,0)),\"\")","v":230},{"$f":"AB352*VLOOKUP(C352,Config!$A$11:$C$17,3,FALSE)","v":3450},{"$f":"IF(ISERROR(VLOOKUP(A352,Config!$A$20:$A$39,1,FALSE)),LEFT(A352,2),\"PRL\")","v":"TS"},"TS185","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A352,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A352,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A352,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A352,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS187","Mobile substation No 2 refurbishment","Program - Short Term Need",{"$f":"O353/Config!D$44","v":135300},270000,0,0,0,0,0,0,0,0,0,132000,{"$f":"E353*Config!E$44","v":270000},{"$f":"F353*Config!F$44","v":0},{"$f":"G353*Config!G$44","v":0},{"$f":"H353*Config!H$44","v":0},{"$f":"I353*Config!I$44","v":0},{"$f":"J353*Config!J$44","v":0},{"$f":"K353*Config!K$44","v":0},{"$f":"L353*Config!L$44","v":0},{"$f":"M353*Config!M$44","v":0},{"$f":"N353*Config!N$44","v":0},270000,270000,{"$f":"IF(OR(SUM(P353:Y353)<>0,A353=\"EH\"),INDEX(CASH!$B:$B,MATCH(A353,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB353*VLOOKUP(C353,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A353,Config!$A$20:$A$39,1,FALSE)),LEFT(A353,2),\"PRL\")","v":"TS"},"TS187s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A353,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A353,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A353,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A353,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS188","Bossley Park ZS civil refurbishment","Major Project - Committed Project",{"$f":"O354/Config!D$44","v":204999.99999999997},200000,0,0,0,0,0,0,0,0,0,200000,{"$f":"E354*Config!E$44","v":200000},{"$f":"F354*Config!F$44","v":0},{"$f":"G354*Config!G$44","v":0},{"$f":"H354*Config!H$44","v":0},{"$f":"I354*Config!I$44","v":0},{"$f":"J354*Config!J$44","v":0},{"$f":"K354*Config!K$44","v":0},{"$f":"L354*Config!L$44","v":0},{"$f":"M354*Config!M$44","v":0},{"$f":"N354*Config!N$44","v":0},200000,200000,{"$f":"IF(OR(SUM(P354:Y354)<>0,A354=\"EH\"),INDEX(CASH!$B:$B,MATCH(A354,CASH!$A:$A,0)),\"\")","v":200},{"$f":"AB354*VLOOKUP(C354,Config!$A$11:$C$17,3,FALSE)","v":3000},{"$f":"IF(ISERROR(VLOOKUP(A354,Config!$A$20:$A$39,1,FALSE)),LEFT(A354,2),\"PRL\")","v":"TS"},"TS188","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A354,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A354,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A354,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A354,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS199","Future sub-transmission substation renewal programs","Program - Short Term Need",{"$f":"O355/Config!D$44","v":0},0,4000000,6000000,6000000,6000000,12000000,12500000,17000000,20500000,23500000,0,{"$f":"E355*Config!E$44","v":0},{"$f":"F355*Config!F$44","v":4099999.9999999995},{"$f":"G355*Config!G$44","v":6303749.9999999991},{"$f":"H355*Config!H$44","v":6461343.7499999991},{"$f":"I355*Config!I$44","v":6622877.3437499981},{"$f":"J355*Config!J$44","v":13576898.554687496},{"$f":"K355*Config!K$44","v":14496167.727661127},{"$f":"L355*Config!L$44","v":20207657.812359609},{"$f":"M355*Config!M$44","v":24977259.398953307},{"$f":"N355*Config!N$44","v":29348279.793770131},107500000,126094234.38118166,{"$f":"IF(OR(SUM(P355:Y355)<>0,A355=\"EH\"),INDEX(CASH!$B:$B,MATCH(A355,CASH!$A:$A,0)),\"\")","v":180},{"$f":"AB355*VLOOKUP(C355,Config!$A$11:$C$17,3,FALSE)","v":2700},{"$f":"IF(ISERROR(VLOOKUP(A355,Config!$A$20:$A$39,1,FALSE)),LEFT(A355,2),\"PRL\")","v":"TS"},"TS199s","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A355,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A355,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A355,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A355,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS600","Power transformer replacement","Program - Short Term Need",{"$f":"O356/Config!D$44","v":0},0,10000000,12000000,12000000,14000000,14000000,16000000,16000000,16000000,16000000,0,{"$f":"E356*Config!E$44","v":0},{"$f":"F356*Config!F$44","v":10250000},{"$f":"G356*Config!G$44","v":12607499.999999998},{"$f":"H356*Config!H$44","v":12922687.499999998},{"$f":"I356*Config!I$44","v":15453380.468749996},{"$f":"J356*Config!J$44","v":15839714.980468744},{"$f":"K356*Config!K$44","v":18555094.691406243},{"$f":"L356*Config!L$44","v":19018972.058691397},{"$f":"M356*Config!M$44","v":19494446.360158678},{"$f":"N356*Config!N$44","v":19981807.519162644},126000000,144123603.57863772,{"$f":"IF(OR(SUM(P356:Y356)<>0,A356=\"EH\"),INDEX(CASH!$B:$B,MATCH(A356,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB356*VLOOKUP(C356,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A356,Config!$A$20:$A$39,1,FALSE)),LEFT(A356,2),\"PRL\")","v":"TS"},"TS600s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A356,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A356,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A356,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A356,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS601","Cranebrook ZS 33kV No 3 - transformer replacement","Major Project - Committed Project",{"$f":"O357/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E357*Config!E$44","v":0},{"$f":"F357*Config!F$44","v":0},{"$f":"G357*Config!G$44","v":0},{"$f":"H357*Config!H$44","v":0},{"$f":"I357*Config!I$44","v":0},{"$f":"J357*Config!J$44","v":0},{"$f":"K357*Config!K$44","v":0},{"$f":"L357*Config!L$44","v":0},{"$f":"M357*Config!M$44","v":0},{"$f":"N357*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P357:Y357)<>0,A357=\"EH\"),INDEX(CASH!$B:$B,MATCH(A357,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A357,Config!$A$20:$A$39,1,FALSE)),LEFT(A357,2),\"PRL\")","v":"TS"},"TS601","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A357,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A357,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A357,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A357,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS602","Prospect ZS 33kV No3 transformer","Major Project - Committed Project",{"$f":"O358/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E358*Config!E$44","v":0},{"$f":"F358*Config!F$44","v":0},{"$f":"G358*Config!G$44","v":0},{"$f":"H358*Config!H$44","v":0},{"$f":"I358*Config!I$44","v":0},{"$f":"J358*Config!J$44","v":0},{"$f":"K358*Config!K$44","v":0},{"$f":"L358*Config!L$44","v":0},{"$f":"M358*Config!M$44","v":0},{"$f":"N358*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P358:Y358)<>0,A358=\"EH\"),INDEX(CASH!$B:$B,MATCH(A358,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A358,Config!$A$20:$A$39,1,FALSE)),LEFT(A358,2),\"PRL\")","v":"TS"},"TS602","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A358,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A358,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A358,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A358,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS603","Kingwood ZS 33kV No 3 - transformer replacement","Major Project - Committed Project",{"$f":"O359/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E359*Config!E$44","v":0},{"$f":"F359*Config!F$44","v":0},{"$f":"G359*Config!G$44","v":0},{"$f":"H359*Config!H$44","v":0},{"$f":"I359*Config!I$44","v":0},{"$f":"J359*Config!J$44","v":0},{"$f":"K359*Config!K$44","v":0},{"$f":"L359*Config!L$44","v":0},{"$f":"M359*Config!M$44","v":0},{"$f":"N359*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P359:Y359)<>0,A359=\"EH\"),INDEX(CASH!$B:$B,MATCH(A359,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A359,Config!$A$20:$A$39,1,FALSE)),LEFT(A359,2),\"PRL\")","v":"TS"},"TS603","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A359,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A359,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Unallocated"},{"$f":"IF(ISERROR(VLOOKUP($A359,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A359,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Unallocated"}]
["TS604","Liverpool TS 132kV No 3 - transformer replacement","Major Project - Committed Project",{"$f":"O360/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E360*Config!E$44","v":0},{"$f":"F360*Config!F$44","v":0},{"$f":"G360*Config!G$44","v":0},{"$f":"H360*Config!H$44","v":0},{"$f":"I360*Config!I$44","v":0},{"$f":"J360*Config!J$44","v":0},{"$f":"K360*Config!K$44","v":0},{"$f":"L360*Config!L$44","v":0},{"$f":"M360*Config!M$44","v":0},{"$f":"N360*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P360:Y360)<>0,A360=\"EH\"),INDEX(CASH!$B:$B,MATCH(A360,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A360,Config!$A$20:$A$39,1,FALSE)),LEFT(A360,2),\"PRL\")","v":"TS"},"TS604","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A360,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A360,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A360,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A360,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS605","West Liverpool 132 kV No 3 transformer","Major Project - Committed Project",{"$f":"O361/Config!D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"E361*Config!E$44","v":0},{"$f":"F361*Config!F$44","v":0},{"$f":"G361*Config!G$44","v":0},{"$f":"H361*Config!H$44","v":0},{"$f":"I361*Config!I$44","v":0},{"$f":"J361*Config!J$44","v":0},{"$f":"K361*Config!K$44","v":0},{"$f":"L361*Config!L$44","v":0},{"$f":"M361*Config!M$44","v":0},{"$f":"N361*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P361:Y361)<>0,A361=\"EH\"),INDEX(CASH!$B:$B,MATCH(A361,CASH!$A:$A,0)),\"\")","v":""},4950,{"$f":"IF(ISERROR(VLOOKUP(A361,Config!$A$20:$A$39,1,FALSE)),LEFT(A361,2),\"PRL\")","v":"TS"},"TS605","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A361,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A361,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A361,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A361,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS615","Gerringong ZS 33kV No 2 transformer replacement","Major Project - Committed Project",{"$f":"O362/Config!D$44","v":406524.62474999996},6894.09,0,0,0,0,0,0,0,0,0,396609.39,{"$f":"E362*Config!E$44","v":6894.09},{"$f":"F362*Config!F$44","v":0},{"$f":"G362*Config!G$44","v":0},{"$f":"H362*Config!H$44","v":0},{"$f":"I362*Config!I$44","v":0},{"$f":"J362*Config!J$44","v":0},{"$f":"K362*Config!K$44","v":0},{"$f":"L362*Config!L$44","v":0},{"$f":"M362*Config!M$44","v":0},{"$f":"N362*Config!N$44","v":0},6894.09,6894.09,{"$f":"IF(OR(SUM(P362:Y362)<>0,A362=\"EH\"),INDEX(CASH!$B:$B,MATCH(A362,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB362*VLOOKUP(C362,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A362,Config!$A$20:$A$39,1,FALSE)),LEFT(A362,2),\"PRL\")","v":"TS"},"TS615","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A362,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A362,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A362,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A362,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS616","Camellia TS transformer replacement and 33kV busbar rearrangement","Major Project - Committed Project",{"$f":"O363/Config!D$44","v":1198573.5},2608611,0,0,0,0,0,0,0,0,0,1169340,{"$f":"E363*Config!E$44","v":2608611},{"$f":"F363*Config!F$44","v":0},{"$f":"G363*Config!G$44","v":0},{"$f":"H363*Config!H$44","v":0},{"$f":"I363*Config!I$44","v":0},{"$f":"J363*Config!J$44","v":0},{"$f":"K363*Config!K$44","v":0},{"$f":"L363*Config!L$44","v":0},{"$f":"M363*Config!M$44","v":0},{"$f":"N363*Config!N$44","v":0},2608611,2608611,{"$f":"IF(OR(SUM(P363:Y363)<>0,A363=\"EH\"),INDEX(CASH!$B:$B,MATCH(A363,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB363*VLOOKUP(C363,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A363,Config!$A$20:$A$39,1,FALSE)),LEFT(A363,2),\"PRL\")","v":"TS"},"TS616","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A363,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A363,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A363,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A363,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS617","Prospect ZS transformer replacement","Major Project - Committed Project",{"$f":"O364/Config!D$44","v":812298.14999999991},2449406,0,0,0,0,0,0,0,0,0,792486,{"$f":"E364*Config!E$44","v":2449406},{"$f":"F364*Config!F$44","v":0},{"$f":"G364*Config!G$44","v":0},{"$f":"H364*Config!H$44","v":0},{"$f":"I364*Config!I$44","v":0},{"$f":"J364*Config!J$44","v":0},{"$f":"K364*Config!K$44","v":0},{"$f":"L364*Config!L$44","v":0},{"$f":"M364*Config!M$44","v":0},{"$f":"N364*Config!N$44","v":0},2449406,2449406,{"$f":"IF(OR(SUM(P364:Y364)<>0,A364=\"EH\"),INDEX(CASH!$B:$B,MATCH(A364,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB364*VLOOKUP(C364,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A364,Config!$A$20:$A$39,1,FALSE)),LEFT(A364,2),\"PRL\")","v":"TS"},"TS617","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A364,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A364,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A364,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A364,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS618","Albion Park ZS transformer replacement","Major Project - Committed Project",{"$f":"O365/Config!D$44","v":519717.86549999996},2457614,0,0,0,0,0,0,0,0,0,507041.82,{"$f":"E365*Config!E$44","v":2457614},{"$f":"F365*Config!F$44","v":0},{"$f":"G365*Config!G$44","v":0},{"$f":"H365*Config!H$44","v":0},{"$f":"I365*Config!I$44","v":0},{"$f":"J365*Config!J$44","v":0},{"$f":"K365*Config!K$44","v":0},{"$f":"L365*Config!L$44","v":0},{"$f":"M365*Config!M$44","v":0},{"$f":"N365*Config!N$44","v":0},2457614,2457614,{"$f":"IF(OR(SUM(P365:Y365)<>0,A365=\"EH\"),INDEX(CASH!$B:$B,MATCH(A365,CASH!$A:$A,0)),\"\")","v":340},{"$f":"AB365*VLOOKUP(C365,Config!$A$11:$C$17,3,FALSE)","v":5100},{"$f":"IF(ISERROR(VLOOKUP(A365,Config!$A$20:$A$39,1,FALSE)),LEFT(A365,2),\"PRL\")","v":"TS"},"TS618","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A365,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A365,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A365,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A365,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS619","Dundas ZS 66kV No 2 transformer","Major Project - Committed Project",{"$f":"O366/Config!D$44","v":263083.32649999997},0,0,0,0,0,0,0,0,0,0,256666.66,{"$f":"E366*Config!E$44","v":0},{"$f":"F366*Config!F$44","v":0},{"$f":"G366*Config!G$44","v":0},{"$f":"H366*Config!H$44","v":0},{"$f":"I366*Config!I$44","v":0},{"$f":"J366*Config!J$44","v":0},{"$f":"K366*Config!K$44","v":0},{"$f":"L366*Config!L$44","v":0},{"$f":"M366*Config!M$44","v":0},{"$f":"N366*Config!N$44","v":0},0,0,{"$f":"IF(OR(SUM(P366:Y366)<>0,A366=\"EH\"),INDEX(CASH!$B:$B,MATCH(A366,CASH!$A:$A,0)),\"\")","v":""},5100,{"$f":"IF(ISERROR(VLOOKUP(A366,Config!$A$20:$A$39,1,FALSE)),LEFT(A366,2),\"PRL\")","v":"TS"},"TS619","Renewal","Repex","N",{"$f":"IF(ISERROR(VLOOKUP($A366,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A366,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A366,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A366,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Transformers"}]
["TS700","11kV zone substation switchboard replacement","Program - Short Term Need",{"$f":"O367/Config!D$44","v":0},0,6250000,6875000,6875000,7500000,7500000,7500000,7500000,7500000,7500000,0,{"$f":"E367*Config!E$44","v":0},{"$f":"F367*Config!F$44","v":6406249.9999999991},{"$f":"G367*Config!G$44","v":7223046.8749999991},{"$f":"H367*Config!H$44","v":7403623.0468749991},{"$f":"I367*Config!I$44","v":8278596.6796874981},{"$f":"J367*Config!J$44","v":8485561.5966796856},{"$f":"K367*Config!K$44","v":8697700.636596676},{"$f":"L367*Config!L$44","v":8915143.152511593},{"$f":"M367*Config!M$44","v":9138021.7313243803},{"$f":"N367*Config!N$44","v":9366472.2746074889},65000000,73914415.993282318,{"$f":"IF(OR(SUM(P367:Y367)<>0,A367=\"EH\"),INDEX(CASH!$B:$B,MATCH(A367,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB367*VLOOKUP(C367,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A367,Config!$A$20:$A$39,1,FALSE)),LEFT(A367,2),\"PRL\")","v":"TS"},"TS700s","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A367,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A367,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A367,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A367,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS701","North Rocks ZS 11kV switchboard replacement","Major Project - Committed Project",{"$f":"O368/Config!D$44","v":562288.39099999995},2100000,0,0,0,0,0,0,0,0,0,548574.04,{"$f":"E368*Config!E$44","v":2100000},{"$f":"F368*Config!F$44","v":0},{"$f":"G368*Config!G$44","v":0},{"$f":"H368*Config!H$44","v":0},{"$f":"I368*Config!I$44","v":0},{"$f":"J368*Config!J$44","v":0},{"$f":"K368*Config!K$44","v":0},{"$f":"L368*Config!L$44","v":0},{"$f":"M368*Config!M$44","v":0},{"$f":"N368*Config!N$44","v":0},2100000,2100000,{"$f":"IF(OR(SUM(P368:Y368)<>0,A368=\"EH\"),INDEX(CASH!$B:$B,MATCH(A368,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB368*VLOOKUP(C368,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A368,Config!$A$20:$A$39,1,FALSE)),LEFT(A368,2),\"PRL\")","v":"TS"},"TS701","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A368,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A368,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A368,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A368,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS702","Kellyville ZS 11kV switchboard replacement","Major Project - Committed Project",{"$f":"O369/Config!D$44","v":552402.22499999998},1890000,0,0,0,0,0,0,0,0,0,538929,{"$f":"E369*Config!E$44","v":1890000},{"$f":"F369*Config!F$44","v":0},{"$f":"G369*Config!G$44","v":0},{"$f":"H369*Config!H$44","v":0},{"$f":"I369*Config!I$44","v":0},{"$f":"J369*Config!J$44","v":0},{"$f":"K369*Config!K$44","v":0},{"$f":"L369*Config!L$44","v":0},{"$f":"M369*Config!M$44","v":0},{"$f":"N369*Config!N$44","v":0},1890000,1890000,{"$f":"IF(OR(SUM(P369:Y369)<>0,A369=\"EH\"),INDEX(CASH!$B:$B,MATCH(A369,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB369*VLOOKUP(C369,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A369,Config!$A$20:$A$39,1,FALSE)),LEFT(A369,2),\"PRL\")","v":"TS"},"TS702","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A369,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A369,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A369,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A369,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS703","Horsley Park ZS 11kV switchboard replacement","Major Project - Committed Project",{"$f":"O370/Config!D$44","v":508542.14699999994},2610000,0,0,0,0,0,0,0,0,0,496138.68,{"$f":"E370*Config!E$44","v":2610000},{"$f":"F370*Config!F$44","v":0},{"$f":"G370*Config!G$44","v":0},{"$f":"H370*Config!H$44","v":0},{"$f":"I370*Config!I$44","v":0},{"$f":"J370*Config!J$44","v":0},{"$f":"K370*Config!K$44","v":0},{"$f":"L370*Config!L$44","v":0},{"$f":"M370*Config!M$44","v":0},{"$f":"N370*Config!N$44","v":0},2610000,2610000,{"$f":"IF(OR(SUM(P370:Y370)<>0,A370=\"EH\"),INDEX(CASH!$B:$B,MATCH(A370,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB370*VLOOKUP(C370,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A370,Config!$A$20:$A$39,1,FALSE)),LEFT(A370,2),\"PRL\")","v":"TS"},"TS703","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A370,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A370,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A370,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A370,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["TS704","Port Central ZS 11kV switchboard replacement","Major Project - Committed Project",{"$f":"O371/Config!D$44","v":475856.55749999994},1740000,0,0,0,0,0,0,0,0,0,464250.3,{"$f":"E371*Config!E$44","v":1740000},{"$f":"F371*Config!F$44","v":0},{"$f":"G371*Config!G$44","v":0},{"$f":"H371*Config!H$44","v":0},{"$f":"I371*Config!I$44","v":0},{"$f":"J371*Config!J$44","v":0},{"$f":"K371*Config!K$44","v":0},{"$f":"L371*Config!L$44","v":0},{"$f":"M371*Config!M$44","v":0},{"$f":"N371*Config!N$44","v":0},1740000,1740000,{"$f":"IF(OR(SUM(P371:Y371)<>0,A371=\"EH\"),INDEX(CASH!$B:$B,MATCH(A371,CASH!$A:$A,0)),\"\")","v":290},{"$f":"AB371*VLOOKUP(C371,Config!$A$11:$C$17,3,FALSE)","v":4350},{"$f":"IF(ISERROR(VLOOKUP(A371,Config!$A$20:$A$39,1,FALSE)),LEFT(A371,2),\"PRL\")","v":"TS"},"TS704","Renewal","Repex","Y",{"$f":"IF(ISERROR(VLOOKUP($A371,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A371,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A371,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A371,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Substations"}]
["UR","Underground residential","Program - Short Term Need",{"$f":"O372/Config!D$44","v":27626210.41139191},33939845.574120402,43969550,42124113,42033971,42179479,42961866,43025596,43082634,43139956,43255175,26952400.401357964,{"$f":"E372*Config!E$44","v":33939845.574120402},{"$f":"F372*Config!F$44","v":45068788.749999993},{"$f":"G372*Config!G$44","v":44256646.220624998},{"$f":"H372*Config!H$44","v":45265989.301421873},{"$f":"I372*Config!I$44","v":46558252.640046477},{"$f":"J372*Config!J$44","v":48607408.03350649},{"$f":"K372*Config!K$44","v":49896500.495886855},{"$f":"L372*Config!L$44","v":51211713.266301744},{"$f":"M372*Config!M$44","v":52561847.388850346},{"$f":"N372*Config!N$44","v":54019786.316105999},419712185.5741204,471386777.98686516,{"$f":"IF(OR(SUM(P372:Y372)<>0,A372=\"EH\"),INDEX(CASH!$B:$B,MATCH(A372,CASH!$A:$A,0)),\"\")","v":190},{"$f":"AB372*VLOOKUP(C372,Config!$A$11:$C$17,3,FALSE)","v":2850},{"$f":"IF(ISERROR(VLOOKUP(A372,Config!$A$20:$A$39,1,FALSE)),LEFT(A372,2),\"PRL\")","v":"UR"},"URs","Network Connection","Customer Connection","N",{"$f":"IF(ISERROR(VLOOKUP($A372,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A372,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A372,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A372,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Distribution lines and cables"}]
["SW","Network Switching","Overheads",{"$f":"O373/Config!D$44","v":2934244.7244999995},{"$f":"P373/Config!E$44","v":3277639.0026074401},{"$f":"Q373/Config!F$44","v":6283900.8864677213},{"$f":"R373/Config!G$44","v":6382175.5445077857},{"$f":"S373/Config!H$44","v":6686467.7531523397},{"$f":"T373/Config!I$44","v":6495126.3572923364},{"$f":"U373/Config!J$44","v":6714861.539615334},{"$f":"V373/Config!K$44","v":7423719.2766590593},{"$f":"W373/Config!L$44","v":7683873.5145178437},{"$f":"X373/Config!M$44","v":7944102.7058396917},{"$f":"Y373/Config!N$44","v":8085985.7683156813},2862677.78,3277639.0026074401,6440998.4086294137,6705273.1814484922,7200594.4377345685,7169404.1994174784,7597249.494344173,8609238.3838016689,9133710.9796958584,9679117.7549114563,10098288.201573275,null,null,null,null,null,null,"Overheads","Overheads",null,{"$f":"IF(ISERROR(VLOOKUP($A373,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A373,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A373,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A373,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Overheads"}]
["OH","Capitalised Overheads","Overheads",{"$f":"O374/Config!D$44","v":77120311.341541648},{"$f":"P374/Config!E$44","v":73255146},{"$f":"Q374/Config!F$44","v":73106139.081208169},{"$f":"R374/Config!G$44","v":73273110.103678629},{"$f":"S374/Config!H$44","v":73775204.556416273},{"$f":"T374/Config!I$44","v":73462071.757048041},{"$f":"U374/Config!J$44","v":73820942.420613334},{"$f":"V374/Config!K$44","v":76860996.09989132},{"$f":"W374/Config!L$44","v":77233408.487903684},{"$f":"X374/Config!M$44","v":77593252.762439132},{"$f":"Y374/Config!N$44","v":77784338.942599252},75239328.138089418,73255146,74933792.558238372,76982561.302677348,79447826.144261956,81088381.777448356,83521620.538007841,89135191.294330582,91806252.376808688,94539843.99297525,97141980.547270328,null,null,null,null,null,null,"Overheads","Overheads",null,{"$f":"IF(ISERROR(VLOOKUP($A374,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A374,'RAB Cat Lookup'!$B$4:$E$339,2,FALSE))","v":"Std"},{"$f":"IF(ISERROR(VLOOKUP($A374,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))=TRUE,\"Unallocated\",VLOOKUP($A374,'RAB Cat Lookup'!$B$4:$E$339,4,FALSE))","v":"Overheads"}]
[]
[null,null,"Total - Exc SWOH",{"$f":"SUM(D2:D372)","v":220387665.5441111},278268576.24973196,330572777.43902439,335742643.61723465,351750330.94109195,341684568,353244023,390534406.02439022,404220158,417909853,425373796,215012356.62840104,278268576.24973196,338837096.875,352739614.95035708,378796633.73110932,377155830.68603432,399663188.77672476,452900180.25216579,480490743.16011369,509182575.79314381,531233582.21047199]
[null,null,"Total - Inc SWOH",{"$f":"SUM(D2:D372,D373:D374)","v":300442221.61015272},354801361.25233942,409962817.40670025,415397929.26542109,432212003.25066054,421641766.11434042,433779826.96022868,474819121.4009406,489137440.0024215,503447208.46827883,511244120.71091491,293114362.54649043,354801361.25233942,420211887.8418678,436427449.43448293,465445054.31310582,465413616.66290015,490782058.80907679,550644609.93029809,581430706.51661825,613401537.54103053,638473850.95931554]
[]
[null,null,null,{"$f":"D1","v":"FY18 (R)"},"FY19 (R)","FY20 (R)","FY21 (R)","FY22 (R)","FY23 (R)","FY24 (R)","FY25 (R)","FY26 (R)","FY27 (R)","FY28 (R)","FY18 (N)","FY19 (N)","FY20 (N)","FY21 (N)","FY22 (N)","FY23 (N)","FY24 (N)","FY25 (N)","FY26 (N)","FY27 (N)","FY28 (N)"]
[null,null,"Repex - Modelled",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Repex\",$AH$2:$AH$372,\"Y\")","v":77171046.478654638},92227106.448651582,87827500,96631500,101693500,108031000,107169000,128126500,140593500,151556500,155756500,75288825.832833767,92227106.448651582,90023187.5,101523469.6875,109512776.77343749,119246010.38710937,121251886.76727536,148587458.74865386,167121490.5083518,184656878.73646182,194518525.17865357]
[null,null,"Repex - Un Modelled",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Repex\",$AH$2:$AH$372,\"N\")","v":52453856.196249999},53784995.298774607,63218500,56378928.571428575,58032500,55935000,65561500,70019000,78351500,79551500,83951500,51174493.849999994,53784995.298774607,64798962.5,59233111.830357142,62494655.195312493,61741774.037109375,74176819.549428686,81200573.449848399,93135311.828534931,96925778.1012602,104843919.62156141]
[null,null,"Repex - Contingent",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Repex\",$AH$2:$AH$372,\"C\")","v":0},0,0,9900000,9900000,9900000,9900000,10200000,9900000,9900000,10200000,0,0,0,10401187.5,10661217.187499998,10927747.617187498,11200941.307617184,11828872.86577148,11767988.961315302,12062188.685348183,12738402.293466184]
[null,null,"Augex - Modelled",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Augex\",$AH$2:$AH$372,\"Y\")","v":10113226.716250001},14917944,26632844,25478063,21426368,21370547,21042597,59574439.024390243,44110000,38783999.999999993,38783999.999999993,9866562.6500000004,14917944,27298665.099999998,26767889.939374998,23073854.827,23589085.258307416,23807767.066347618,69088084.830310509,52432928.59430483,47254537.97702463,48435901.426450245]
[null,null,"Augex - Un Modelled",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Augex\",$AH$2:$AH$372,\"N\")","v":27018840.345999997},42604082,66895516.585365854,69189488.340273649,63995600,49551100,51181499.999999993,44594999.999999993,53016999.999999993,59768999.999999985,58464999.999999993,26359844.240000002,42604082,68567904.5,72692206.1875,68916261.681249991,54695142.924648419,57907169.448061503,51716527.985203832,63020552.602227606,72822722.781270236,73014773.537990227]
[null,null,"Augux - Contingent",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Augex\",$AH$2:$AH$372,\"C\")","v":0},0,0,0,20411166.999999993,20411166.999999996,20411166.999999993,0,0,0,0,0,0,0,0,21980594.387609366,22530109.2472996,23093361.978482082,0,0,0,0]
[null,null,"Customer Connection",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Customer Connection\")","v":39423114.390956461},48419634.502305821,63508067,61092884,61038250,61301768,62422734,62579319,62728453,62879547,63057801,38461575.015567288,48419634.502305821,65095768.67499999,64185711.252499998,65731519.19140625,67665681.736503124,70625593.918686837,72572824.36054486,74564418.430746034,76612622.258911043,78750552.635228857]
[null,null,"Other",{"$f":"SUMIFS(D$2:D$372,$AG$2:$AG$372,\"Other\")","v":14207581.415999999},26314814,22490349.853658535,17071779.70553242,15252945.941091975,15183986,15555525,15440148,15519705,15469306,15158995,13861055.039999999,26314814,23052608.599999998,17936038.553124998,16425754.487593748,16760279.477869529,17599648.740825437,17905838.011832923,18448052.234633323,18847847.25286755,18931507.517121807]
[null,null,"Total - Exc SWOH",{"$f":"SUM(D380:D387)","v":220387665.5441111},278268576.24973202,330572777.43902445,335742643.61723465,351750330.94109195,341684568,353244023,390534406.02439022,404220158,417909853,425373796,{"$f":"SUM(O380:O387)","v":215012356.62840107},{"$f":"SUM(P380:P387)","v":278268576.24973202},338837096.875,352739614.95035714,378796633.73110932,377155830.68603432,399663188.7767247,452900180.25216579,480490743.16011381,509182575.79314363,531233582.21047235]

{"sheet":"Config","index":3,"n_rows":44,"n_cols":14,"rows_kept":44,"cut":false,"hidden":true,"merged":[[10,0,10,1],[15,0,15,1],[14,0,14,1],[13,0,13,1],[12,0,12,1],[11,0,11,1]]}
["PIP Version"]
[]
["PIP 19.1"]
[]
["Switching"]
[]
[1.9009129956645672E-2]
[]
["Divisions"]
[]
["Program - Short Term Need",null,15]
["Program - Medium Term Need",null,10]
["Program - Long Term Need",null,5]
["Major Project - Committed Project",null,15]
["Major Project - Prior to Approval",null,10]
["Major Project - Future/Planning Stage",null,5]
[]
["Land Purchases"]
[]
["PR248"]
["PR257"]
["PR291"]
["PR329"]
["PR424"]
["PR426"]
["PR430"]
["PR432"]
["PR434"]
["PR436"]
["PR438"]
["PR599"]
["PR602"]
["PR603"]
["PR652"]
["PR659"]
["PR703"]
["PR704"]
["PR717"]
["PR727"]
[]
["Escalators"]
[]
["2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[{"$f":"B44/1.025","v":0.90595064479975518},{"$f":"C44/1.025","v":0.92859941091974896},{"$f":"D44/1.025","v":0.95181439619274255},{"$f":"E44/1.025","v":0.97560975609756106},1,{"$f":"E44*1.025","v":1.0249999999999999},{"$f":"F44*1.025","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652]

{"sheet":"Doc - Charts","index":4,"n_rows":524,"n_cols":21,"rows_kept":524,"cut":false,"hidden":true,"merged":[]}
["Major Projects"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Automation Growth Program"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Distribution Works Program"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Low Voltage Development"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Customer Connections"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Reliability Compliance"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Power Quality"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SARP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Efficiency"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Metering"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Streetlighting"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Growth",{"$f":"SUMIF('Plan Lvl'!$Y$2:$Y$24,A363,'Plan Lvl'!$X$2:$X$24)","v":1754058313.3362408}]
["Reliability",{"$f":"SUMIF('Plan Lvl'!$Y$2:$Y$24,A364,'Plan Lvl'!$X$2:$X$24)","v":57787805.532625735}]
["Sustainability",{"$f":"SUMIF('Plan Lvl'!$Y$2:$Y$24,A365,'Plan Lvl'!$X$2:$X$24)","v":2161150830.7986336}]
["Efficiency",{"$f":"SUMIF('Plan Lvl'!$Y$2:$Y$24,A366,'Plan Lvl'!$X$2:$X$24)","v":44238140.035708621}]
["Miscellaneous",{"$f":"SUMIF('Plan Lvl'!$Y$2:$Y$24,A367,'Plan Lvl'!$X$2:$X$24)","v":82032932.981644243}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FY09","FY10","FY11","FY12","FY13","FY14","FY15","FY16","FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28"]
["Actual",381,369,420,575.85888203693298,545.26247730000023,485,335,241,191]
["Budgeted",null,null,null,null,null,null,null,null,null,{"$f":"'Division Lvl'!O377/1000000","v":293.11436254649044}]
["Projected",null,null,null,null,null,null,null,null,null,null,{"$f":"'Division Lvl'!P377/1000000","v":354.8013612523394},{"$f":"'Division Lvl'!Q377/1000000","v":420.21188784186779},{"$f":"'Division Lvl'!R377/1000000","v":436.42744943448292},{"$f":"'Division Lvl'!S377/1000000","v":465.4450543131058},{"$f":"'Division Lvl'!T377/1000000","v":465.41361666290015},{"$f":"'Division Lvl'!U377/1000000","v":490.78205880907677},{"$f":"'Division Lvl'!V377/1000000","v":550.64460993029809},{"$f":"'Division Lvl'!W377/1000000","v":581.43070651661822},{"$f":"'Division Lvl'!X377/1000000","v":613.40153754103051},{"$f":"'Division Lvl'!Y377/1000000","v":638.47385095931554}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FY15","FY16","FY17","FY18","FY19"]
["Initial Proposal",383577421.93433148,352775925.05130219,315527945.74576414,322770777.92066538,327119010.46361417]
["Revised Proposal",381350412,337012327,289532929,284470000,277078966]
["Final Program",{"$f":"'Division Lvl'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Division Lvl'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Division Lvl'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Division Lvl'!O377","v":293114362.54649043},{"$f":"'Division Lvl'!P377","v":354801361.25233942}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"L402","v":"FY19"},{"$f":"M402","v":"FY20"},"FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","Total","Total Reg"]
["Renewal",{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!P$2:P$372)","v":149337101.74742618},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!Q$2:Q$372)","v":158904298.59999999},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!R$2:R$372)","v":175262755.25848213},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!S$2:S$372)","v":186821985.84228122},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!T$2:T$372)","v":196117069.97490075},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!U$2:U$372)","v":210879202.16363174},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!V$2:V$372)","v":245914251.07848233},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!W$2:W$372)","v":276369662.38946682},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!X$2:X$372)","v":298036932.10398507},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A468,'Division Lvl'!Y$2:Y$372)","v":316539794.39429641},{"$f":"SUM(B468:K468)","v":2214183053.5529528},{"$f":"SUM(C468:G468)","v":927985311.83929586}]
["Network Connection",{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!P$2:P$372)","v":91023716.502305821},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!Q$2:Q$372)","v":133663673.17499998},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!R$2:R$372)","v":136877917.44},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!S$2:S$372)","v":156628375.26026559},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!T$2:T$372)","v":144890933.90845114},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!U$2:U$372)","v":151626125.3452304},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!V$2:V$372)","v":124289352.34574869},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!W$2:W$372)","v":137584971.03297362},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!X$2:X$372)","v":149435345.04018128},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A469,'Division Lvl'!Y$2:Y$372)","v":151765326.17321911},{"$f":"SUM(B469:K469)","v":1377785736.2233758},{"$f":"SUM(C469:G469)","v":723687025.12894702}]
["Other System",{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!P$2:P$372)","v":15839814},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!Q$2:Q$372)","v":11282960},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!R$2:R$372)","v":5951364.8125},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!S$2:S$372)","v":4195738.1140624993},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!T$2:T$372)","v":4280144.8646874987},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!U$2:U$372)","v":4864532.6048353314},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!V$2:V$372)","v":4910791.361027576},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!W$2:W$372)","v":5188037.9908569716},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!X$2:X$372)","v":5317738.9406283945},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A470,'Division Lvl'!Y$2:Y$372)","v":5126087.9418990668},{"$f":"SUM(B470:K470)","v":66957210.630497344},30574740.396085329]
["Capacity",{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!P$2:P$372)","v":18067944},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!Q$2:Q$372)","v":30886165.099999998},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!R$2:R$372)","v":30445077.439374998},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!S$2:S$372)","v":26842972.0145},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!T$2:T$372)","v":27452430.375494916},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!U$2:U$372)","v":27767695.811464801},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!V$2:V$372)","v":73147011.794055626},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!W$2:W$372)","v":56593328.732143573},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!X$2:X$372)","v":51518948.118309334},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A471,'Division Lvl'!Y$2:Y$372)","v":52806921.821267068},{"$f":"SUM(B471:K471)","v":395528495.20661032},143394340.74083471]
["Reliability",{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!P$2:P$372)","v":4000000},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!Q$2:Q$372)","v":4099999.9999999995},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!R$2:R$372)","v":4202500},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!S$2:S$372)","v":4307562.4999999991},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!T$2:T$372)","v":4415251.5624999991},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!U$2:U$372)","v":4525632.8515624991},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!V$2:V$372)","v":4638773.6728515606},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!W$2:W$372)","v":4754743.0146728493},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!X$2:X$372)","v":4873611.5900396695},{"$f":"SUMIF('Division Lvl'!$AF$2:$AF$372,$A472,'Division Lvl'!Y$2:Y$372)","v":4995451.8797906609},{"$f":"SUM(B472:K472)","v":44813527.071417242},21550946.9140625]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[{"$f":"PIP_Version&\" Std\"","v":"PIP 19.1 Std"},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!N:N)","v":273763576.24973196},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!O:O)","v":333860721.875},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!P:P)","v":347665096.20035714},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!Q:Q)","v":373595252.01235932},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!R:R)","v":371824414.42431563},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!S:S)","v":394192830.06739855},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!T:T)","v":447293062.5751065},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!U:U)","v":474743447.54112792},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!V:V)","v":503291597.78368336},{"$f":"SUMIF('Program Lvl'!$Z:$Z,\"Std\",'Program Lvl'!W:W)","v":525195329.75077498}]
["VDA 30 Yr",186920439.31414342,206120801.55024299,226273441.27969986,246512987.20577285,266177465.72668001,284790930.60638911,302044929.11674833,317778952.24699247,331960045.21807855,344661785.90014136]
["RRP VDA",281579278.57195598,{"$f":"B522","v":281579278.57195598},281579278.57195598,281579278.57195598,281579278.57195598,281579278.57195598,281579278.57195598,281579278.57195598,281579278.57195598,281579278.57195598]
["Current State VDA",211713027.187765,{"$f":"B523","v":211713027.187765},211713027.187765,211713027.187765,211713027.187765,211713027.187765,211713027.187765,211713027.187765,211713027.187765,211713027.187765]
["High Risk VDA",157008015.85132501,{"$f":"B524","v":157008015.85132501},157008015.85132501,157008015.85132501,157008015.85132501,157008015.85132501,157008015.85132501,157008015.85132501,157008015.85132501,157008015.85132501]

{"sheet":"Doc - Prog","index":5,"n_rows":267,"n_cols":13,"rows_kept":267,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Program/Project",null,{"$f":"'Program Lvl'!N1","v":"FY19 (N)"},{"$f":"'Program Lvl'!O1","v":"FY20 (N)"},{"$f":"'Program Lvl'!P1","v":"FY21 (N)"},{"$f":"'Program Lvl'!Q1","v":"FY22 (N)"},{"$f":"'Program Lvl'!R1","v":"FY23 (N)"},{"$f":"'Program Lvl'!S1","v":"FY24 (N)"},{"$f":"'Program Lvl'!T1","v":"FY25 (N)"},{"$f":"'Program Lvl'!U1","v":"FY26 (N)"},{"$f":"'Program Lvl'!V1","v":"FY27 (N)"},{"$f":"'Program Lvl'!W1","v":"FY28 (N)"},"Total"]
["PR","Major Projects"]
["PR113",{"$f":"VLOOKUP(A3,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Augment feeder 308 Nepean to Douglas Park"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":518000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":6223799.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A3,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C3:L3)","v":6741799.9999999991}]
["PR673",{"$f":"VLOOKUP(A4,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Liverpool ZS 11kV switchboard extension & distribution works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":950000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A4,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C4:L4)","v":950000}]
["PR702",{"$f":"VLOOKUP(A5,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Penrith ZS 11kV transformer cable constraints"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":50400},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A5,'Program Lvl'!$B$2:$B$201,0))","v":0},50400]
["PR710",{"$f":"VLOOKUP(A6,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Feeder 868 rebuild & rearrangement South32"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":22000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A6,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C6:L6)","v":22000}]
["PR729",{"$f":"VLOOKUP(A7,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Cheriton Avenue 3rd transformer"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":8891369.4374382254},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A7,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C7:L7)","v":8891369.4374382254}]
["PR732",{"$f":"VLOOKUP(A8,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Feeder 214/215 contraints"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":4843125},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":4964203.125},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A8,'Program Lvl'!$B$2:$B$201,0))","v":0},9807328.125]
["PR740",{"$f":"VLOOKUP(A9,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"AFIC upgrade Minto, Prospect, Kingswood"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":1900000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A9,'Program Lvl'!$B$2:$B$201,0))","v":0},1900000]
["PR749",{"$f":"VLOOKUP(A10,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Nepean ZS augmentation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":8236651.7898437502},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A10,'Program Lvl'!$B$2:$B$201,0))","v":0},8236651.7898437502]
["PR750",{"$f":"VLOOKUP(A11,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Feeder 512 augmentation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":280000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A11,'Program Lvl'!$B$2:$B$201,0))","v":0},280000]
["PR751",{"$f":"VLOOKUP(A12,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Parklea ZS to Bella Vista ZS load transfer"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":4099999.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A12,'Program Lvl'!$B$2:$B$201,0))","v":0},4099999.9999999995]
["PR755",{"$f":"VLOOKUP(A13,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Narellan ZS busbar augmentation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":8442568.084589839},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A13,'Program Lvl'!$B$2:$B$201,0))","v":0},8442568.084589839]
[null,"Major Projects – Constraint Driven Total",{"$f":"SUBTOTAL(9,C3:C13)","v":3720400},15166925,4964203.125,0,0,0,16679219.874433588,8891369.4374382254,0,0,49422117.436871812]
["PR081",{"$f":"VLOOKUP(A15,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Collimore Park ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":6628111.7624539509},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":13587629.113030596},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A15,'Program Lvl'!$B$2:$B$201,0))","v":13927319.84085636},34143060.716340907]
["PR110",{"$f":"VLOOKUP(A16,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Edmondson Park ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":2187000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":1935000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":6000},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A16,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C16:L16)","v":4128000}]
["PR170",{"$f":"VLOOKUP(A17,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Holsworthy 33/11kV ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":4852215.2464736411},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":9947041.2552709635},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A17,'Program Lvl'!$B$2:$B$201,0))","v":10195717.286652736},24994973.788397342]
["PR190",{"$f":"VLOOKUP(A18,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Eschol Park ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":5001989.6514358362},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":10254078.785443462},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A18,'Program Lvl'!$B$2:$B$201,0))","v":10510430.755079549},25766499.191958848]
["PR248",{"$f":"VLOOKUP(A19,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Penrith Lakes ZS site acquisition"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A19,'Program Lvl'!$B$2:$B$201,0))","v":0},1103812.8906249995]
["PR249",{"$f":"VLOOKUP(A20,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Establish Penrith Lakes 33/11kV Zone Substation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":4084383.6485351543},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":16745972.958994132},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A20,'Program Lvl'!$B$2:$B$201,0))","v":0},20830356.607529286]
["PR258",{"$f":"VLOOKUP(A21,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Menangle Park 66/11kV ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":3800000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":3587499.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A21,'Program Lvl'!$B$2:$B$201,0))","v":0},7387500]
["PR270",{"$f":"VLOOKUP(A22,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"West Epping Zone Substation establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":7693174.1977406684},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":15771007.105368365},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A22,'Program Lvl'!$B$2:$B$201,0))","v":16165282.283002574},39629463.586111605]
["PR278",{"$f":"VLOOKUP(A23,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Kemps Creek new BSP associated works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":2607382.2006712221},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A23,'Program Lvl'!$B$2:$B$201,0))","v":2672566.7556880028},5279948.9563592244]
["PR292",{"$f":"VLOOKUP(A24,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"South Marsden Park (industrial) 132/11kV ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":14500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":9800000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A24,'Program Lvl'!$B$2:$B$201,0))","v":0},24300000]
["PR423",{"$f":"VLOOKUP(A25,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Maryland ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":4377744.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":8974375.7124999966},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":9198735.1053124964},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A25,'Program Lvl'!$B$2:$B$201,0))","v":0},22550855.067812495]
["PR425",{"$f":"VLOOKUP(A26,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Austral ZS establishment (interim initially)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":2500000},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A26,'Program Lvl'!$B$2:$B$201,0))","v":0},2500000]
["PR427",{"$f":"VLOOKUP(A27,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Leppington North ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":10000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":2984220},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":298995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A27,'Program Lvl'!$B$2:$B$201,0))","v":0},13283215]
["PR433",{"$f":"VLOOKUP(A28,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Rossmore ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A28,'Program Lvl'!$B$2:$B$201,0))","v":12488629.69947665},12488629.69947665]
["PR435",{"$f":"VLOOKUP(A29,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Catherine Fields North ZS establishment (interim)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":6554587.1997392541},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":13436903.759465469},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":13772826.353452103},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A29,'Program Lvl'!$B$2:$B$201,0))","v":0},33764317.312656827]
["PR437",{"$f":"VLOOKUP(A30,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Catherine Fields 11kV feeder works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":530000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A30,'Program Lvl'!$B$2:$B$201,0))","v":0},530000]
["PR439",{"$f":"VLOOKUP(A31,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"North Bringelly ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":5253991.0312134968},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":10770681.613987667},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A31,'Program Lvl'!$B$2:$B$201,0))","v":11039948.654337358},27064621.299538523]
["PR444",{"$f":"VLOOKUP(A32,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Culburra Beach development (33kV fdr and single transformer ZS)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":4465446.6193738459},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A32,'Program Lvl'!$B$2:$B$201,0))","v":4577082.7848581923},9042529.4042320382]
["PR499",{"$f":"VLOOKUP(A33,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Southpipe (Oakdale Estate) ZS 132/11kV establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":5588299.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":13557264.999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":9588634.1249999981},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A33,'Program Lvl'!$B$2:$B$201,0))","v":0},28734199.124999993]
["PR620",{"$f":"VLOOKUP(A34,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"West Dapto ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":2656689.1718749995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":5446212.8023437485},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":5582368.122402342},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A34,'Program Lvl'!$B$2:$B$201,0))","v":0},13685270.096621091]
["PR653",{"$f":"VLOOKUP(A35,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Avondale (South West Dapto) 132/11kV ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":5943428.7683410607},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":6092014.4875495853},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A35,'Program Lvl'!$B$2:$B$201,0))","v":6244314.849738325},18279758.105628971]
["PR656",{"$f":"VLOOKUP(A36,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Leppington South ZS establishment (permanent)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":10900000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":12500000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":2000000},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A36,'Program Lvl'!$B$2:$B$201,0))","v":0},25400000]
["PR657",{"$f":"VLOOKUP(A37,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Calderwood ZS establishment (interim initially)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":200000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":8047274.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":8248456.8749999991},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A37,'Program Lvl'!$B$2:$B$201,0))","v":0},16495731.874999998]
["PR677",{"$f":"VLOOKUP(A38,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"South Penrith Zone Substation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":4730375},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":13899768.749999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":11016591.093749998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A38,'Program Lvl'!$B$2:$B$201,0))","v":0},29646734.84375]
["PR698",{"$f":"VLOOKUP(A39,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Marsden Park (residential) 132/11kV ZS - stage 2"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":3549062.4999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":5739039.0625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A39,'Program Lvl'!$B$2:$B$201,0))","v":0},9288101.5625]
["PR700",{"$f":"VLOOKUP(A40,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Riverstone east ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":4446481.3906249981},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":9115286.850781247},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":9343169.0220507775},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A40,'Program Lvl'!$B$2:$B$201,0))","v":0},22904937.263457023]
["PR713",{"$f":"VLOOKUP(A41,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Box Hill 132/22kV ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":5088100},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":16734354.999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":14998932.624999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A41,'Program Lvl'!$B$2:$B$201,0))","v":0},36821387.624999993]
["PR717",{"$f":"VLOOKUP(A42,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Acquire improved site for West Dapto ZS"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":2049999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A42,'Program Lvl'!$B$2:$B$201,0))","v":0},2049999.9999999998]
["PR722",{"$f":"VLOOKUP(A43,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Camellia TS connection works for Ausgrid"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":187082},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":31847},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":100571},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A43,'Program Lvl'!$B$2:$B$201,0))","v":0},319500]
["PR723",{"$f":"VLOOKUP(A44,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Supply to Luddenham Science Park"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":6256599.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":19129780},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":17454243.249999996},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A44,'Program Lvl'!$B$2:$B$201,0))","v":0},42840623.25]
["PR724",{"$f":"VLOOKUP(A45,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Establish Mt Gilead ZS"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":4150336.4687499986},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":8508189.760937497},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":8720894.5049609337},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A45,'Program Lvl'!$B$2:$B$201,0))","v":0},21379420.734648429]
["PR727",{"$f":"VLOOKUP(A46,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Luddenham ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":1000000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A46,'Program Lvl'!$B$2:$B$201,0))","v":0},1000000]
["PR728",{"$f":"VLOOKUP(A47,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Western Sydney Employment Lands ZS"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":5057078.3749999981},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":10367010.668749996},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":10626185.935468744},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A47,'Program Lvl'!$B$2:$B$201,0))","v":0},26050274.979218736]
["PR733",{"$f":"VLOOKUP(A48,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Bringelly ZS augmentation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":4914026.905664389},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":10073755.156611994},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A48,'Program Lvl'!$B$2:$B$201,0))","v":10325599.035527295},25313381.097803675]
["PR739",{"$f":"VLOOKUP(A49,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"South Gilead (South Campbelltown)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":4360447.2524804669},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":8938916.8675849549},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":9162389.7892745789},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A49,'Program Lvl'!$B$2:$B$201,0))","v":0},22461753.909340002]
["PR741",{"$f":"VLOOKUP(A50,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Western Sydney Airport 132kV supply"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":21980594.387609366},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":22530109.2472996},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":23093361.978482082},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A50,'Program Lvl'!$B$2:$B$201,0))","v":0},67604065.613391042]
["PR742",{"$f":"VLOOKUP(A51,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"North Bomaderry ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":3975880.1874999986},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":8150554.3843749966},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":8354318.2439843705},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A51,'Program Lvl'!$B$2:$B$201,0))","v":0},20480752.815859366]
["PR744",{"$f":"VLOOKUP(A52,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Termeil ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":4384896.7080078106},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":4494519.1257080054},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A52,'Program Lvl'!$B$2:$B$201,0))","v":0},8879415.8337158151]
["PR745",{"$f":"VLOOKUP(A53,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Austral Permanent ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":13098737.158714592},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":13426205.587682456},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A53,'Program Lvl'!$B$2:$B$201,0))","v":0},26524942.746397048]
["PR746",{"$f":"VLOOKUP(A54,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Sydney University - Western Sydney Employment Lands ZS establishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":14913251.465521386},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A54,'Program Lvl'!$B$2:$B$201,0))","v":15286082.75215942},30199334.217680804]
["PR748",{"$f":"VLOOKUP(A55,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Establish permanent Catherine Park ZS"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":2060091.7656249998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":4224291.9324218743},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":4329899.2307324205},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A55,'Program Lvl'!$B$2:$B$201,0))","v":0},10614282.928779295]
["PR752",{"$f":"VLOOKUP(A56,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Kemps Creek 132kV conversion"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":24077554.74893602},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":10576925.83613975},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A56,'Program Lvl'!$B$2:$B$201,0))","v":0},34654480.585075766]
["PR754",{"$f":"VLOOKUP(A57,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Augment Westmead Zone Substation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":7083719.2255859347},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":7260812.2062255824},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":7004548.2460058555},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A57,'Program Lvl'!$B$2:$B$201,0))","v":0},21349079.677817374]
["PR756",{"$f":"VLOOKUP(A58,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Luddenham ZS augmentation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":13881530.216008293},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":6097957.9163179277},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A58,'Program Lvl'!$B$2:$B$201,0))","v":0},19979488.132326219]
[null,"Major Projects – Development Driven Total",{"$f":"SUBTOTAL(9,C15:C58)","v":42304082},67148279.5,86591974.9375,106359928.55323434,90112819.5764402,90250359.271030888,90301847.395983115,92987320.452203229,112255114.15628119,113432974.69737646,891744700.54004931]
[null,"Major Projects Total",{"$f":"SUBTOTAL(9,C3:C58)","v":46024482},82315204.5,91556178.0625,106359928.55323434,90112819.5764402,90250359.271030888,106981067.27041669,101878689.88964146,112255114.15628119,113432974.69737646,941166817.97692108]
[]
["PRL","Major Projects – Land"]
["PR599",{"$f":"VLOOKUP(A63,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Penrith CBD ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":3720000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A63,'Program Lvl'!$B$2:$B$201,0))","v":0},3720000]
["PR430",{"$f":"VLOOKUP(A64,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"North Rossmore ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":3311438.6718749986},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A64,'Program Lvl'!$B$2:$B$201,0))","v":0},3311438.6718749986]
["PR432",{"$f":"VLOOKUP(A65,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Rossmore ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":3394224.6386718731},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A65,'Program Lvl'!$B$2:$B$201,0))","v":0},3394224.6386718731]
["PR438",{"$f":"VLOOKUP(A66,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"North Bringelly ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":3959928.7451171856},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A66,'Program Lvl'!$B$2:$B$201,0))","v":0},3959928.7451171856]
["PR602",{"$f":"VLOOKUP(A67,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Riverstone West site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":5943428.7683410607},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A67,'Program Lvl'!$B$2:$B$201,0))","v":0},5943428.7683410607]
["PR603",{"$f":"VLOOKUP(A68,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Eschol Park ZS site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":3479080.25463867},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A68,'Program Lvl'!$B$2:$B$201,0))","v":0},3479080.25463867]
["PR659",{"$f":"VLOOKUP(A69,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Avondale (South West Dapto) 132/11kV Zone Substation establishment site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":2899233.5455322256},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A69,'Program Lvl'!$B$2:$B$201,0))","v":0},2899233.5455322256]
["PR703",{"$f":"VLOOKUP(A70,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Riverstone East site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":6149999.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A70,'Program Lvl'!$B$2:$B$201,0))","v":0},6149999.9999999991]
["PR704",{"$f":"VLOOKUP(A71,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Oakdale (Southpipe) site purchase"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":300000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A71,'Program Lvl'!$B$2:$B$201,0))","v":0},300000]
[null,"Major Projects – Land Total",{"$f":"SUBTOTAL(9,C63:C71)","v":4020000},{"$f":"SUBTOTAL(9,D63:D71)","v":6149999.9999999991},0,0,3311438.6718749986,7354153.3837890588,6378313.8001708956,5943428.7683410607,0,0,33157334.624176018]
[]
["AG","Automation growth",{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":300000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":307500},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":315187.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":323067.18749999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":331143.86718749994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":339422.46386718738},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":347908.02546386706},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":356605.72610046371},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":365520.86925297527},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A74,'Program Lvl'!$B$2:$B$201,0))","v":374658.89098429959},{"$f":"SUM(C74:L74)","v":3361014.5303562931}]
[]
["HV","Distribution Works"]
["EH",{"$f":"VLOOKUP(A77,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Dist environmental enhancement program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A77,'Program Lvl'!$B$2:$B$201,0))","v":0},0]
["HVW",{"$f":"VLOOKUP(A78,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"HV development works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7057544},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":6970865.0999999996},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7462655.5643749991},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7158488.2801249996},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":6926477.7678777333},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":6728594.3886571955},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":6958160.509277341},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7132114.522009274},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7310417.3850595048},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A78,'Program Lvl'!$B$2:$B$201,0))","v":7493177.8196859909},71198495.337067053]
[null,"Distribution Works Program Total",{"$f":"SUBTOTAL(9,C77:C78)","v":7057544},{"$f":"SUBTOTAL(9,D77:D78)","v":6970865.0999999996},7462655.5643749991,7158488.2801249996,6926477.7678777333,6728594.3886571955,6958160.509277341,7132114.522009274,7310417.3850595048,7493177.8196859909,71198495.337067053]
[]
["LV","Low Voltage Development"]
["LV001",{"$f":"VLOOKUP(A82,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Overloaded distribution sub uprates"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":120000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":122999.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":126074.99999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":129226.87499999999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":132457.54687499997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":135768.98554687496},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":139163.21018554684},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":142642.29044018546},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":146208.3477011901},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A82,'Program Lvl'!$B$2:$B$201,0))","v":149863.55639371983},{"$f":"SUM(C82:L82)","v":1344405.812142517}]
["LV002",{"$f":"VLOOKUP(A83,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Quality of supply reactive projects"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":512499.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":525312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":538445.31249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":551906.44531249988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":565704.10644531238},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":579846.70910644508},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":594342.87683410617},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":609201.44875495869},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A83,'Program Lvl'!$B$2:$B$201,0))","v":624431.48497383262},5601690.8839271553]
["LV003",{"$f":"VLOOKUP(A84,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"LV planning reactive projects"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A84,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},11203381.767854311]
["LV005",{"$f":"VLOOKUP(A85,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Dsub monitoring & LV feeder monitoring for solar PV"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":250000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":256249.99999999997},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":262656.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":269222.65624999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":275953.22265624994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":282852.05322265619},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":289923.35455322254},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":297171.43841705308},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":304600.72437747935},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A85,'Program Lvl'!$B$2:$B$201,0))","v":312215.74248691631},2800845.4419635776]
[null,"Low Voltage Development Total",{"$f":"SUBTOTAL(9,C82:C85)","v":1870000},1916749.9999999998,1964668.75,2013785.4687499995,2064130.1054687495,2115733.3581054681,2168626.6920581046,2222842.3593595568,2278413.4183435454,2335373.7538021342,20950323.905887559]
[]
["AR",{"$f":"VLOOKUP(A88,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Asset relocation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":1674562.9105396892},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":1863202.9749999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":1901068.1149999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":1955611.8371874997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2013924.2799515622},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2080036.297580556},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2141221.9768923158},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2204145.5211401097},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2268923.2781748408},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A88,'Program Lvl'!$B$2:$B$201,0))","v":2345579.4619925465},{"$f":"SUM(C88:L88)","v":20448276.653459117}]
[]
["DU",{"$f":"VLOOKUP(A90,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Duct installation RMS road works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":1955226.0176457285},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2206549.2749999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2318255.5431249999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2435617.5261406247},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2558919.7527558589},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2688465.7723692572},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2824569.0041874251},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":2967563.4935187213},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":3117795.5424960782},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A90,'Program Lvl'!$B$2:$B$201,0))","v":3195740.4310584795},{"$f":"SUM(C90:L90)","v":26268702.358297169}]
[]
["IC",{"$f":"VLOOKUP(A92,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Industrial & commercial"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":10000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":14182418.649999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":13958796.014374999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":14282150.994328123},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":14690991.254762888},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":15327508.379961753},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":15736695.256203711},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":16154393.921498982},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":16583267.581022333},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A92,'Program Lvl'!$B$2:$B$201,0))","v":17049382.352139808},{"$f":"SUM(C92:L92)","v":147965604.40429261}]
[]
["NU",{"$f":"VLOOKUP(A94,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Non urban extension"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":850000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1774809.0249999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1750945.3593749998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1792149.5323281249},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1843593.8089863278},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1922175.4352687788},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":1973837.6273745582},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":2026602.2282864717},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":2080788.4683674371},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A94,'Program Lvl'!$B$2:$B$201,0))","v":2140064.0739320186},{"$f":"SUM(C94:L94)","v":18154965.558918715}]
[]
["UR",{"$f":"VLOOKUP(A96,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Underground residential"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":33939845.574120402},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":45068788.749999993},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":44256646.220624998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":45265989.301421873},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":46558252.640046477},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":48607408.03350649},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":49896500.495886855},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":51211713.266301744},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":52561847.388850346},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A96,'Program Lvl'!$B$2:$B$201,0))","v":54019786.316105999},{"$f":"SUM(C96:L96)","v":471386777.98686516}]
[]
["RC",{"$f":"VLOOKUP(A98,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Reliability compliance"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4099999.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4202500},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4307562.4999999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4415251.5624999991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4525632.8515624991},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4638773.6728515606},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4754743.0146728493},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4873611.5900396695},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A98,'Program Lvl'!$B$2:$B$201,0))","v":4995451.8797906609},{"$f":"SUM(C98:L98)","v":44813527.071417242}]
[]
["PQ","Power Quality"]
["PQ001",{"$f":"VLOOKUP(A101,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Permanent power quality monitoring"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":615000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":102499.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":105062.49999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":107689.06249999999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":110381.28906249997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":113140.82128906247},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":115969.34182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":118868.57536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":121840.28975099175},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A101,'Program Lvl'!$B$2:$B$201,0))","v":124886.29699476653},{"$f":"SUM(C101:L101)","v":1635338.1767854309}]
["PQ004",{"$f":"VLOOKUP(A102,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Power quality monitoring replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":400000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":350959.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":648971.0625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":940448.58281249984},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1045973.0951562498},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1543849.5000013472},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1507091.1785727437},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1699245.3038407681},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1741726.4364367872},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A102,'Program Lvl'!$B$2:$B$201,0))","v":1460675.125102669},{"$f":"SUM(C102:L102)","v":11338940.284423064}]
[null,"Power Quality Total",{"$f":"SUBTOTAL(9,C101:C102)","v":1015000},{"$f":"SUBTOTAL(9,D101:D102)","v":453459.99999999994},754033.5625,1048137.6453124998,1156354.3842187498,1656990.3212904097,1623060.5203940326,1818113.8792075892,1863566.7261877791,1585561.4220974355,12974278.461208496]
[]
["TS","Transmission Substation (Rebuild)"]
["TS026",{"$f":"VLOOKUP(A106,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Noise attenuation in ZS and TS"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A106,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},{"$f":"SUM(C106:L106)","v":10203381.767854311}]
["TS600",{"$f":"VLOOKUP(A107,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Power transformer replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":10250000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":12607499.999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":12922687.499999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":15453380.468749996},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":15839714.980468744},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":18555094.691406243},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":19018972.058691397},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":19494446.360158678},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A107,'Program Lvl'!$B$2:$B$201,0))","v":19981807.519162644},{"$f":"SUM(C107:L107)","v":144123603.57863772}]
["TS615",{"$f":"VLOOKUP(A108,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Gerringong ZS 33kV No 2 transformer replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":6894.09},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A108,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C108:L108)","v":6894.09}]
["TS017",{"$f":"VLOOKUP(A109,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Power transformer refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":600000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":615000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":630375},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":646134.37499999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":662287.73437499988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":678844.92773437477},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":695816.05092773412},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":713211.45220092742},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":731041.73850595055},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A109,'Program Lvl'!$B$2:$B$201,0))","v":749317.78196859919},6722029.0607125862]
["TS616",{"$f":"VLOOKUP(A110,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Camellia TS transformer replacement and 33kV busbar rearrangement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":2608611},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A110,'Program Lvl'!$B$2:$B$201,0))","v":0},2608611]
["TS617",{"$f":"VLOOKUP(A111,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Prospect ZS transformer replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":2449406},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A111,'Program Lvl'!$B$2:$B$201,0))","v":0},2449406]
["TS618",{"$f":"VLOOKUP(A112,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Albion Park ZS transformer replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":2457614},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A112,'Program Lvl'!$B$2:$B$201,0))","v":0},2457614]
[null,"Transformer Renewals Total",{"$f":"SUBTOTAL(9,C106:C112)","v":8122525.0899999999},11890000,14288499.999999998,14645712.499999998,17219481.093749996,17649968.121093743,20410604.160546869,20920869.264560536,21443890.996174548,21979988.271078907,168571539.4972046]
["TS004",{"$f":"VLOOKUP(A114,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"132kV circuit breaker replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":903000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":371049.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":380326.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":389834.40624999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":399580.2664062499},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":409569.77306640614},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":419809.01739306626},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":430304.24282789283},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":441061.84889859013},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A114,'Program Lvl'!$B$2:$B$201,0))","v":452088.39512105478},4596624.1999632595]
["TS005",{"$f":"VLOOKUP(A115,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"33kV circuit breaker replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":3410000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":872787.49999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":894607.18749999988},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":916972.36718749988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":939896.67636718729},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":963394.09327636694},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":987478.94560827594},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":1012165.9192484828},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":1037470.0672296947},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A115,'Program Lvl'!$B$2:$B$201,0))","v":1063406.8189104369},12098179.575327942]
["TS007",{"$f":"VLOOKUP(A116,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"11kV circuit breaker replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":367718.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":376911.71874999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A116,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C116:L116)","v":744630.46875}]
["TS055",{"$f":"VLOOKUP(A117,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"66kV circuit breaker replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":258000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":264450},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":271061.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":277837.78124999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":284783.72578124993},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":291903.31892578118},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":299200.90189892566},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":306680.92444639874},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":314347.94755755871},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A117,'Program Lvl'!$B$2:$B$201,0))","v":322206.64624649764},2890472.4961064118]
["TS173",{"$f":"VLOOKUP(A118,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"11kV switchboard truck replacement program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":2894255},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A118,'Program Lvl'!$B$2:$B$201,0))","v":0},2894255]
["TS700",{"$f":"VLOOKUP(A119,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"11kV zone substation switchboard replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":6406249.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":7223046.8749999991},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":7403623.0468749991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":8278596.6796874981},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":8485561.5966796856},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":8697700.636596676},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":8915143.152511593},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":9138021.7313243803},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A119,'Program Lvl'!$B$2:$B$201,0))","v":9366472.2746074889},73914415.993282318]
["TS701",{"$f":"VLOOKUP(A120,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"North Rocks ZS 11kV switchboard replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":2100000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A120,'Program Lvl'!$B$2:$B$201,0))","v":0},2100000]
["TS702",{"$f":"VLOOKUP(A121,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Kellyville ZS 11kV switchboard replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":1890000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A121,'Program Lvl'!$B$2:$B$201,0))","v":0},1890000]
["TS703",{"$f":"VLOOKUP(A122,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Horsley Park ZS 11kV switchboard replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":2610000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A122,'Program Lvl'!$B$2:$B$201,0))","v":0},2610000]
["TS704",{"$f":"VLOOKUP(A123,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Port Central ZS 11kV switchboard replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":1740000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A123,'Program Lvl'!$B$2:$B$201,0))","v":0},1740000]
[null,"Circuit Breakers Renewals Total",{"$f":"SUBTOTAL(9,C114:C123)","v":15805255},7914537.4999999991,9136760.3125,9365179.3203124981,9902857.348242186,10150428.78194824,10404189.501496945,10664294.239034368,10930901.595010225,11204174.134885479,105478577.73342994]
["TS008",{"$f":"VLOOKUP(A125,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Battery replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1253792},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1230000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1260750},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1292268.7499999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1324575.4687499998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1357689.8554687495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1391632.1018554682},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1426422.9044018548},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1462083.4770119011},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A125,'Program Lvl'!$B$2:$B$201,0))","v":1498635.5639371984},13497850.121425172]
["TS009",{"$f":"VLOOKUP(A126,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Auxiliary switchgear replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":817000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":869770.06365966762},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A126,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C126:L126)","v":7074506.792175293}]
["TS015",{"$f":"VLOOKUP(A127,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Replacement of surge arrester in zone and sub-transmission substations"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":132000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":112749.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":115568.74999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":118457.96874999999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":121419.41796874997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":49781.961367187483},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":51026.510401367166},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":52302.173161401341},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":53609.727490436366},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A127,'Program Lvl'!$B$2:$B$201,0))","v":54949.970677697267},861866.47981683956]
["TS016",{"$f":"VLOOKUP(A128,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"VT and CT replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":1095000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":717499.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":735437.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":753823.43749999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":772669.02343749988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":791985.74902343727},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":811785.39274902316},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":832080.02756774856},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":852882.02825694229},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A128,'Program Lvl'!$B$2:$B$201,0))","v":874204.07896336564},8237367.237498017]
["TS036",{"$f":"VLOOKUP(A129,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation earthing"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":998483},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":525312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":538445.31249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":551906.44531249988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":565704.10644531238},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":579846.70910644508},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":594342.87683410617},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":609201.44875495869},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A129,'Program Lvl'!$B$2:$B$201,0))","v":624431.48497383262},6612673.8839271553]
["TS049",{"$f":"VLOOKUP(A130,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Tunnelboard refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":46124.999999999993},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":47278.125},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":48460.078124999993},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":49671.580078124993},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":50913.369580078106},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":52186.203819580056},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":53490.858915069555},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":54828.130387946287},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A130,'Program Lvl'!$B$2:$B$201,0))","v":56198.833647644933},459152.17955344392]
["TS050",{"$f":"VLOOKUP(A131,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"POW switching for capacitors"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":662287.73437499988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A131,'Program Lvl'!$B$2:$B$201,0))","v":0},662287.73437499988]
["TS057",{"$f":"VLOOKUP(A132,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation insulation co-ordination"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":150000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":153750},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":157593.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":161533.59374999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":165571.93359374997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":169711.23193359369},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":173954.01273193353},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":178302.86305023186},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":182760.43462648764},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A132,'Program Lvl'!$B$2:$B$201,0))","v":187329.4454921498},1680507.2651781465]
["TS086",{"$f":"VLOOKUP(A133,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Busbar support and isolator replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":325000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":96862.499999999985},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":99284.062499999985},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":101766.16406249999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":104310.31816406248},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":106918.07611816403},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":109591.02802111812},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":112330.80372164607},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":115139.0738146872},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A133,'Program Lvl'!$B$2:$B$201,0))","v":118017.55066005436},1289219.5770622322]
["TS128",{"$f":"VLOOKUP(A134,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Capacitor bank refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":1270000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A134,'Program Lvl'!$B$2:$B$201,0))","v":0},1270000]
["TS177",{"$f":"VLOOKUP(A135,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation battery duplication"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1582100},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1025000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1076890.625},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1103812.890625},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128904},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099176},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A135,'Program Lvl'!$B$2:$B$201,0))","v":749317.78196859919},11285936.579875244]
["TS179",{"$f":"VLOOKUP(A136,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"33kV wall bushing replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":38000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":122999.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":126074.99999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":193840.31249999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":198686.32031249997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":203653.47832031242},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":208744.81527832022},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":213963.43566027822},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":219312.52155178515},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A136,'Program Lvl'!$B$2:$B$201,0))","v":224795.33459057973},1750071.2182137757]
["TS180",{"$f":"VLOOKUP(A137,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Transformer fire wall installation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":200000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":204999.99999999997},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":210124.99999999997},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":215378.12499999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":220762.57812499994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":226281.64257812494},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":231938.68364257805},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":237737.15073364245},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":243680.57950198351},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A137,'Program Lvl'!$B$2:$B$201,0))","v":249772.59398953305},2240676.3535708622]
["TS181",{"$f":"VLOOKUP(A138,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"11kV capacitor bank refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":887526},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A138,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C138:L138)","v":887526}]
["TS187",{"$f":"VLOOKUP(A139,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Mobile substation No 2 refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":270000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A139,'Program Lvl'!$B$2:$B$201,0))","v":0},270000]
[null,"Substations Miscellaneous Renewals Total",{"$f":"SUBTOTAL(9,C125:C139)","v":9018901},5759987.5,5378674.6875,5577754.9921875,6379486.6013671868,5785455.8966162093,5640168.9394783918,4889658.8477141913,5011900.3189070467,4637652.6389006553,58079641.422671184]
["TS122",{"$f":"VLOOKUP(A141,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Leabons Lane Zone Substation renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":75000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A141,'Program Lvl'!$B$2:$B$201,0))","v":0},75000]
["TS127",{"$f":"VLOOKUP(A142,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Castle Hill Zone Substation renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":163333},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A142,'Program Lvl'!$B$2:$B$201,0))","v":0},163333]
["TS146",{"$f":"VLOOKUP(A143,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Marayong Zone Substation renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":13051000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":6865450},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A143,'Program Lvl'!$B$2:$B$201,0))","v":0},19916450]
["TS155",{"$f":"VLOOKUP(A144,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Sussex Inlet Zone Substation - stage 2 renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":2400000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":3754574.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":3962357.1428571423},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A144,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C144:L144)","v":10116932.142857142}]
["TS163",{"$f":"VLOOKUP(A145,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Unanderra Zone Substation renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":4307562.4999999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":5519064.4531249991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":6788449.2773437481},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A145,'Program Lvl'!$B$2:$B$201,0))","v":0},16615076.230468746]
["TS165",{"$f":"VLOOKUP(A146,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Greystanes Zone Substation renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":7885915.2438476542},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":8083063.124943845},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":8320800.2756774863},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A146,'Program Lvl'!$B$2:$B$201,0))","v":0},24289778.644468985]
["TS167",{"$f":"VLOOKUP(A147,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Carlingford Transmission Substation control building replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":4612500},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":4727812.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":4846007.8124999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A147,'Program Lvl'!$B$2:$B$201,0))","v":0},14186320.3125]
["TS174",{"$f":"VLOOKUP(A148,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"West Wollongong Zone Substation 11kV renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":3151874.9999999995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":4307562.4999999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":6070970.8984374991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A148,'Program Lvl'!$B$2:$B$201,0))","v":0},13530408.398437496]
["TS184",{"$f":"VLOOKUP(A149,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Blaxland Zone Substation reinstatement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":691500},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A149,'Program Lvl'!$B$2:$B$201,0))","v":0},691500]
["TS185",{"$f":"VLOOKUP(A150,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Penrith TS civil development"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":2101666.6300000004},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":2049999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A150,'Program Lvl'!$B$2:$B$201,0))","v":0},4151666.63]
["TS188",{"$f":"VLOOKUP(A151,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Bossley Park ZS civil refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":200000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A151,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C151:L151)","v":200000}]
["TS199",{"$f":"VLOOKUP(A152,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Future sub-transmission substation renewal programs"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":4099999.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":6303749.9999999991},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":6461343.7499999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":6622877.3437499981},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":13576898.554687496},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":14496167.727661127},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":20207657.812359609},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":24977259.398953307},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A152,'Program Lvl'!$B$2:$B$201,0))","v":29348279.793770131},126094234.38118166]
[null,"Substation Asset Renewal Projects Total",{"$f":"SUBTOTAL(9,C141:C152)","v":18682499.629999999},21382525,18145794.642857142,19922476.562499996,18212912.695312496,28251263.0758789,22579230.85260497,28528458.088037096,24977259.398953307,29348279.793770131,230030699.73991403]
["TS024",{"$f":"VLOOKUP(A154,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Building and amenities refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2049999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2101250},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2153781.2499999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2207625.7812499995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2262816.4257812495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2319386.8364257803},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2377371.5073364247},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2436805.7950198348},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A154,'Program Lvl'!$B$2:$B$201,0))","v":2497725.9398953305},20906763.535708621]
["TS025",{"$f":"VLOOKUP(A155,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Asbestos and other hazardous material reporting, management and removal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":650000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":533000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":546325},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":559983.12499999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":573982.70312499988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":588332.27070312481},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":603040.57747070293},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":618116.59190747037},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":633569.50670515711},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A155,'Program Lvl'!$B$2:$B$201,0))","v":649408.74437278591},5955758.5192842418]
["TS027",{"$f":"VLOOKUP(A156,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation switchyard lighting improvement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":122999.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":126074.99999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":129226.87499999999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":132457.54687499997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":135768.98554687496},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":139163.21018554684},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":142642.29044018546},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":146208.3477011901},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A156,'Program Lvl'!$B$2:$B$201,0))","v":149863.55639371983},1224405.812142517]
["TS031",{"$f":"VLOOKUP(A157,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation safety fence upgrade program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":300000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":102499.99999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":105062.49999999999},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":107689.06249999999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":110381.28906249997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":113140.82128906247},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":115969.34182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":118868.57536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":121840.28975099175},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A157,'Program Lvl'!$B$2:$B$201,0))","v":124886.29699476653},1320338.1767854311]
["TS032",{"$f":"VLOOKUP(A158,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation security systems"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":153750},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":157593.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":161533.59374999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A158,'Program Lvl'!$B$2:$B$201,0))","v":0},472877.34375]
["TS033",{"$f":"VLOOKUP(A159,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation fire hydrant installations"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":200000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":204999.99999999997},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":210124.99999999997},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":215378.12499999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":220762.57812499994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":226281.64257812494},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":231938.68364257805},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":237737.15073364245},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":243680.57950198351},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A159,'Program Lvl'!$B$2:$B$201,0))","v":249772.59398953305},2240676.3535708622]
["TS034",{"$f":"VLOOKUP(A160,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation deluge showers and fire blankets"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":160000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":164000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":168100},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":172302.49999999997},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":176610.06249999997},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":181025.31406249994},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":185550.94691406243},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":190189.72058691396},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":194944.46360158679},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A160,'Program Lvl'!$B$2:$B$201,0))","v":199818.07519162644},1792541.0828566896]
["TS035",{"$f":"VLOOKUP(A161,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation oil containment program - bund walls"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":210000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":71750},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":73543.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":75382.343749999985},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":77266.902343749985},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":79198.574902343724},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":81178.539274902316},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":83208.002756774862},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":85288.202825694229},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A161,'Program Lvl'!$B$2:$B$201,0))","v":87420.407896336561},924236.72374980163]
["TS116",{"$f":"VLOOKUP(A162,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Roof refurbishment for control and switch rooms"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1537499.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1575937.4999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1615335.9374999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1655719.3359374995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1697112.319335937},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1739540.1273193352},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1783028.6305023185},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1827604.3462648762},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A162,'Program Lvl'!$B$2:$B$201,0))","v":1873294.4549214977},15805072.651781464]
["TS144",{"$f":"VLOOKUP(A163,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation fire stopping measures"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":198000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":67650},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":69341.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":71074.781249999985},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":72851.650781249991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":74672.942050781232},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":76539.765602050757},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":78453.259742102004},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":80414.59123565456},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A163,'Program Lvl'!$B$2:$B$201,0))","v":82424.956016545897},871423.19667838444]
[null,"Transmission Civil Renewals Total",{"$f":"SUBTOTAL(9,C154:C163)","v":2718000},5008150,5133353.75,5261687.5937499991,5227657.8499999987,5358349.2962499987,5492308.0286562471,5629615.7293726532,5770356.1226069694,5914615.0256721424,51514093.396308012]
[null,"Transmission Substation (Rebuild) Total",{"$f":"SUBTOTAL(9,C106:C163)","v":54347180.720000006},51955200,52083083.392857134,54772810.968749993,56942395.588671863,67195465.171787068,64526501.482783444,70632896.168718845,68134308.431652129,73084709.864307314,613674551.78952777]
[]
["TM","Transmission Mains (Refurb)"]
["TM012",{"$f":"VLOOKUP(A168,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Sub-transmission pole replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":2500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":3812999.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":3908324.9999999995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":4006033.1249999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":4106183.9531249991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":5566528.407421873},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":5705691.6176074194},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":5848333.9080476044},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":5994542.2557487944},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A168,'Program Lvl'!$B$2:$B$201,0))","v":6144405.8121425128},{"$f":"SUM(C168:L168)","v":47593044.079093203}]
["TM014",{"$f":"VLOOKUP(A169,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Renewal of 33kV and 66kV gas and oil filled cables"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":814613.9132812497},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":887165.46493286104},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":1818689.2031123647},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":1809328.3028022274},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A169,'Program Lvl'!$B$2:$B$201,0))","v":1854561.5103722829},7184358.3945009857]
["TM015",{"$f":"VLOOKUP(A170,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Subtransmission tower replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":1600000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":1639999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":1680999.9999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":4307562.4999999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6181352.1874999991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6335885.9921874981},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6494283.1419921853},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6656640.2205419885},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6823056.2260555383},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A170,'Program Lvl'!$B$2:$B$201,0))","v":6993632.6317069251},{"$f":"SUM(C170:L170)","v":48713412.899984136}]
["TM027",{"$f":"VLOOKUP(A171,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Steel tower asbestos removal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":3013000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A171,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C171:L171)","v":3013000}]
["TM028",{"$f":"VLOOKUP(A172,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"132kV oil cable replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":10401187.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":10661217.187499998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":10927747.617187498},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":11200941.307617184},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":11828872.86577148},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":11767988.961315302},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":12062188.685348183},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A172,'Program Lvl'!$B$2:$B$201,0))","v":12738402.293466184},91588546.418205827]
["TM030",{"$f":"VLOOKUP(A173,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Feeder 7028 replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":1691249.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":2311375},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":2369159.3749999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":2428388.3593749995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":2489098.0683593741},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A173,'Program Lvl'!$B$2:$B$201,0))","v":0},11789270.802734375]
["TM132",{"$f":"VLOOKUP(A174,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Sub-transmission pilot cable renewal program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":973749.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":998093.74999999988},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1023046.0937499999},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1048622.2460937498},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1074837.8022460935},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1101708.7473022456},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1129251.4659848018},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1157482.7526344217},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A174,'Program Lvl'!$B$2:$B$201,0))","v":1186419.8214502819},9693212.6794615928]
["TM134",{"$f":"VLOOKUP(A175,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Wollongong - Port Kembla pilot cable replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1655374.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1696759.3749999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1739178.3593749998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1782657.8183593745},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1827224.2638183588},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1872904.8704138177},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1919727.4921741628},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":1967720.6794785168},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A175,'Program Lvl'!$B$2:$B$201,0))","v":2016913.6964654792},16478461.555084709]
["TM135",{"$f":"VLOOKUP(A176,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Optical fibre protection and communication upgrades in the Blue Mountains"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":666250},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":682906.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":699978.90624999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":717478.37890624988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":735415.33837890602},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":753800.72183837858},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":772645.73988433799},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":791961.88338144636},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A176,'Program Lvl'!$B$2:$B$201,0))","v":811760.93046598241},6632198.1491053021]
["TM137",{"$f":"VLOOKUP(A177,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Optical fibre protection and communication upgrades in the Macarthur area"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1312000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1344800},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1378419.9999999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1412880.4999999998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1448202.5124999995},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1484407.5753124994},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1521517.7646953117},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1559555.7088126943},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A177,'Program Lvl'!$B$2:$B$201,0))","v":1598544.6015330115},13060328.662853517]
["TM138",{"$f":"VLOOKUP(A178,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"132kV optical fibre ring completion"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":5000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A178,'Program Lvl'!$B$2:$B$201,0))","v":0},5000]
["TM171",{"$f":"VLOOKUP(A179,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Replacement of corroded earthwires"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":2000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1373499.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":969201.56249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":993431.60156249977},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1018267.3916015622},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1043724.0763916011},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1069817.178301391},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1096562.6077589258},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A179,'Program Lvl'!$B$2:$B$201,0))","v":1123976.6729528988},11739106.091068879]
["TM172",{"$f":"VLOOKUP(A180,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Earthwire replacement due to fault rating"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A180,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},10203381.767854311]
["TM174",{"$f":"VLOOKUP(A181,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Hardex earthwire replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A181,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},10203381.767854311]
["TM302",{"$f":"VLOOKUP(A182,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Oil filled cable auxiliary equipment refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":75645},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":85585.374264111277},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A182,'Program Lvl'!$B$2:$B$201,0))","v":0},161230.37426411128]
["TM303",{"$f":"VLOOKUP(A183,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Guilford and Camellia 132kV cables oil testing and flushing"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":465136},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":94556.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":106981.71783013911},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A183,'Program Lvl'!$B$2:$B$201,0))","v":0},666673.9678301391]
["TM401",{"$f":"VLOOKUP(A184,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"South Coast 33kV overhead line refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":998000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1107000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1134675},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1292268.7499999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1324575.4687499998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1357689.8554687495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1391632.1018554682},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1426422.9044018548},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1462083.4770119011},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A184,'Program Lvl'!$B$2:$B$201,0))","v":1498635.5639371984},12992983.121425172]
["TM419",{"$f":"VLOOKUP(A185,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Future sub-transmission feeder refurbishment works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":10669179.447558589},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":16284994.825254511},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":22418613.314182483},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A185,'Program Lvl'!$B$2:$B$201,0))","v":25227031.992942836},74599819.579938427]
["TM801",{"$f":"VLOOKUP(A186,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Steel tower painting program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":927754.7345703122},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":950948.60293456982},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":974722.31800793402},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A186,'Program Lvl'!$B$2:$B$201,0))","v":999090.37595813221},3852516.0314709479]
["TM803",{"$f":"VLOOKUP(A187,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Steel tower below ground rectification work"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2599999.92},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2152500},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2206312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2261470.3124999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2318007.0703124995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2375957.2470703116},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2435356.1782470695},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2496240.0827032458},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2558646.0847708266},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A187,'Program Lvl'!$B$2:$B$201,0))","v":2622612.2368900971},24027101.632494051]
["TM805",{"$f":"VLOOKUP(A188,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Earthing refurbishment of lines 940/941"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":178388.89},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":287000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":294175},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":301529.37499999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":309067.60937499994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":22628.164257812492},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":23193.868364257803},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":23773.715073364245},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":24368.057950198348},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A188,'Program Lvl'!$B$2:$B$201,0))","v":24977.259398953305},1489101.9394195862]
["TM809",{"$f":"VLOOKUP(A189,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Subtransmission line earthing refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":630375},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":646134.37499999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":662287.73437499988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":678844.92773437477},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":695816.05092773412},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":713211.45220092742},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":731041.73850595055},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A189,'Program Lvl'!$B$2:$B$201,0))","v":749317.78196859919},5507029.0607125862]
[null,"Transmission Mains Capital (Refurb) Total",{"$f":"SUBTOTAL(9,C168:C189)","v":13859524.810000001},18721625,30612060.625,33808981.171874993,36420306.326171868,39208951.617724597,49634878.299511701,56970142.11605642,63868679.88746988,68088009.121546701,411193158.97535616]
[]
["DS","Distribution Refurbishment Capital"]
["DS002",{"$f":"VLOOKUP(A193,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Pole substation refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":735000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":753374.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":772209.37499999988},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":791514.60937499988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":869252.65136718727},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":950382.89882812474},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":1035026.3757550045},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":1123308.0372164606},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":1151390.738146872},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A193,'Program Lvl'!$B$2:$B$201,0))","v":1180175.5066005436},{"$f":"SUM(C193:L193)","v":9361635.1922891922}]
["DS301",{"$f":"VLOOKUP(A194,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Ground substation refurbishment program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":510000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":522749.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":535818.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":915357.03124999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":938240.95703124977},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":1154036.3771484371},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":1478609.108221435},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":1515574.3359269707},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":1553463.6943251449},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A194,'Program Lvl'!$B$2:$B$201,0))","v":1592300.286683273},10716150.540586511]
["DS302",{"$f":"VLOOKUP(A195,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution transformer replacement program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1170000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1199250},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1229231.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1259962.0312499998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1614326.3525390623},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":1654684.5113525386},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":2035261.9489636223},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":2086143.4976877125},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":2138297.085129905},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A195,'Program Lvl'!$B$2:$B$201,0))","v":2191754.5122581525},16578911.189180993]
["DS305",{"$f":"VLOOKUP(A196,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Compact LV switchgear replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":508400},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":512499.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":525312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":538445.31249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":551906.44531249988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":565704.10644531238},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":579846.70910644508},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":594342.87683410617},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":609201.44875495869},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A196,'Program Lvl'!$B$2:$B$201,0))","v":624431.48497383262},5610090.8839271553]
["DS307",{"$f":"VLOOKUP(A197,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Holec MD4 epoxy switchgear replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":4035224.6687746001},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":6098749.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":6618937.4999999991},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":8480513.6718749981},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":8692526.5136718731},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":8909839.67651367},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":9132585.6684265099},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":9360900.3101371713},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":9594922.8178905994},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A197,'Program Lvl'!$B$2:$B$201,0))","v":9834795.8883378636},80758996.715627283]
["DS308",{"$f":"VLOOKUP(A198,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"HV RGB12 switchgear replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":598000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A198,'Program Lvl'!$B$2:$B$201,0))","v":0},598000]
["DS312",{"$f":"VLOOKUP(A199,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Miscellaneous substation renewal expenditure"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":750000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":3587499.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":3677187.4999999995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":3769117.1874999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":3863345.1171874991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":3959928.7451171861},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":4638773.6728515606},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":4754743.0146728493},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":4873611.5900396695},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A199,'Program Lvl'!$B$2:$B$201,0))","v":4995451.8797906609},38869658.70715943]
["DS315",{"$f":"VLOOKUP(A200,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Low voltage switchgear replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":354000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":725699.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":743842.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":762438.56249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":781499.52656249981},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":801037.01472656231},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":821062.94009472628},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":841589.51359709434},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":862629.25143702154},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A200,'Program Lvl'!$B$2:$B$201,0))","v":884194.98272294702},7577994.2916408516]
["DS317",{"$f":"VLOOKUP(A201,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Future distribution substation renewals"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":10669179.447558589},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":16284994.825254511},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":22418613.314182483},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A201,'Program Lvl'!$B$2:$B$201,0))","v":25227031.992942836},{"$f":"SUM(C201:L201)","v":74599819.579938427}]
["DS318",{"$f":"VLOOKUP(A202,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution substation earthing refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":676000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":276750},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":283668.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":290760.46874999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":298029.48046874994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":305480.21748046868},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":313117.22291748034},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":320945.15349041729},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":328968.78232767771},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A202,'Program Lvl'!$B$2:$B$201,0))","v":337193.0018858696},3430913.0773206633]
[null,"Distribution Substation Renewals Total",{"$f":"SUBTOTAL(9,C193:C202)","v":9336624.6687746011},13676575,14386208.125,16808108.874999996,17609127.044140622,18301093.547612298,30703463.093895376,36882541.564817287,43531098.722234331,46867329.536195971,248102170.17767051]
["DS005",{"$f":"VLOOKUP(A204,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution pole replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":10800000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":11613249.999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":12712562.499999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":13859582.343749998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":15056007.828124996},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":16303592.347753901},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":17604146.088471673},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":19874825.801332511},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":21309866.677448455},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A204,'Program Lvl'!$B$2:$B$201,0))","v":21842613.344384663},160976446.93126619]
["DS006",{"$f":"VLOOKUP(A205,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"LV CONSAC cable replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":6000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":7123749.9999999991},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":9140437.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":10499683.593749998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":11645225.996093748},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":11936356.64599609},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":12234765.562145991},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":12540634.70119964},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":12854150.56872963},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A205,'Program Lvl'!$B$2:$B$201,0))","v":13175504.332947869},107150508.90086296]
["DS007",{"$f":"VLOOKUP(A206,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Service wire replacement program"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":9167401},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":9430000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":9770812.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":10015082.812499998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":10431031.816406248},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":11087800.486328121},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":11944842.207592769},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":13432149.016450798},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":14986355.639371986},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A206,'Program Lvl'!$B$2:$B$201,0))","v":16110332.312324882},116375807.79097481]
["DS008",{"$f":"VLOOKUP(A207,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Traffic black spot remediation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1700000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A207,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},{"$f":"SUM(C207:L207)","v":11903381.767854311}]
["DS011",{"$f":"VLOOKUP(A208,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"HV distribution steel mains replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":4800000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":4920000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":5043000},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":5169074.9999999991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":6181352.1874999991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":6335885.9921874981},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":7422037.8765624976},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":7607588.8234765586},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":7797778.5440634722},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A208,'Program Lvl'!$B$2:$B$201,0))","v":7992723.0076650577},63269441.431455091]
["DS014",{"$f":"VLOOKUP(A209,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"LV cable network renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":666250},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":2048718.7499999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":2519924.0624999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":2582922.1640624995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":1470830.676757812},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":1507601.4436767572},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":1545291.479768676},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":1583923.7667628927},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A209,'Program Lvl'!$B$2:$B$201,0))","v":1623521.8609319648},15548984.204460604]
["DS405",{"$f":"VLOOKUP(A210,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Air break switch replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":6146400.548651576},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":3782249.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":3876806.2499999995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":3973726.4062499995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4073069.5664062491},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4174896.3055664049},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4279268.7132055648},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4386250.431035703},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4495906.6918115951},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A210,'Program Lvl'!$B$2:$B$201,0))","v":4608304.3591068843},43796879.272033975]
["DS409",{"$f":"VLOOKUP(A211,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Miscellaneous mains renewal expenditure"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":750000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1127500},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1208218.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1238424.2187499998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1324575.4687499998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1357689.8554687495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1623570.7854980463},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1664160.0551354971},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1705764.0565138846},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A211,'Program Lvl'!$B$2:$B$201,0))","v":1748408.1579267313},13748311.348042909]
["DS413",{"$f":"VLOOKUP(A212,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Low mains remediation"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1800000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1665624.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1707265.6249999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1749947.2656249998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1793695.9472656245},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1838538.3459472652},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1130701.082757568},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1158968.609826507},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1187942.8250721695},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A212,'Program Lvl'!$B$2:$B$201,0))","v":1217641.3956989737},15250326.097193109]
["DS414",{"$f":"VLOOKUP(A213,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Copper distribution mains replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":5600000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":1475999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2521500},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2584537.4999999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2649150.9374999995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2715379.7109374991},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2783264.2037109365},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2852845.8088037097},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2924166.9540238022},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A213,'Program Lvl'!$B$2:$B$201,0))","v":2997271.1278743967},29104116.242850345]
["DS415",{"$f":"VLOOKUP(A214,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"LV mains replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":550000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":901999.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1155687.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1303037.65625},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1335613.59765625},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1244549.034179687},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1275662.7600341793},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1307554.3290350335},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1340243.1872609092},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A214,'Program Lvl'!$B$2:$B$201,0))","v":1373749.2669424317},11788097.331358492]
["DS416",{"$f":"VLOOKUP(A215,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Asbestos service fuse replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":261000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":267525},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A215,'Program Lvl'!$B$2:$B$201,0))","v":0},528525]
["DS417",{"$f":"VLOOKUP(A216,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution access track reconstruction"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":450999.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":1479280},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":2037477.0624999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":2088413.9890624995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A216,'Program Lvl'!$B$2:$B$201,0))","v":0},6556171.0515624993]
["DS418",{"$f":"VLOOKUP(A217,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Pole top structure/hardware refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":5000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":10250000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9455625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9692015.6249999981},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":8830503.1249999981},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9051265.7031249981},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9277547.3457031213},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9509486.0293456987},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9747223.1800793391},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A217,'Program Lvl'!$B$2:$B$201,0))","v":9990903.7595813219},90804569.767834485]
["DS420",{"$f":"VLOOKUP(A218,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Future distribution feeder refurbishment works"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":10669179.447558589},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":16284994.825254511},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":22418613.314182483},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A218,'Program Lvl'!$B$2:$B$201,0))","v":25227031.992942836},74599819.579938427]
[null,"Distribution Mains Renewals Total",{"$f":"SUBTOTAL(9,C204:C218)","v":53074801.548651576},54700150,61170539.375,65719404.171874993,69095375.514453113,68648193.317138657,82912280.935130596,93353435.66433306,103570338.30283055,109156867.8882757,761401386.71768808]
[null,"Distribution Refurbishment Capital Total",{"$f":"SUBTOTAL(9,C193:C218)","v":62411426.217426181},68376725,75556747.5,82527513.046874985,86704502.558593735,86949286.864750952,113615744.02902594,130235977.22915034,147101437.02506489,156024197.42447165,1009503556.8953588]
[]
["AU","Automation"]
["AU004",{"$f":"VLOOKUP(A223,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation SCADA RTU replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":1044144},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":1885999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":1933149.9999999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":1981478.7499999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2031015.7187499995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2081791.1117187494},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2133835.8895117179},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2187181.7867495106},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2241861.3314182484},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A223,'Program Lvl'!$B$2:$B$201,0))","v":2297907.8647037041},{"$f":"SUM(C223:L223)","v":19818366.452851929}]
["AU013",{"$f":"VLOOKUP(A224,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"SCADA master station development software"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":1000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2049999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2101250},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2262816.4257812495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2319386.8364257803},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2377371.5073364247},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2436805.7950198348},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A224,'Program Lvl'!$B$2:$B$201,0))","v":2497725.9398953305},19226060.020083621]
[null,"Automation Total",{"$f":"SUBTOTAL(9,C223:C224)","v":2044144},{"$f":"SUBTOTAL(9,D223:D224)","v":3935999.9999999995},4034400,3058369.3749999995,3134828.6093749991,4344607.5374999987,4453222.7259374987,4564553.2940859348,4678667.1264380831,4795633.8045990346,39044426.47293555]
[]
["CC","Communications"]
["CC002",{"$f":"VLOOKUP(A228,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Communications development SCADA"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":750000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":512499.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":525312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":538445.31249999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":551906.44531249988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":565704.10644531238},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":579846.70910644508},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":594342.87683410617},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":609201.44875495869},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A228,'Program Lvl'!$B$2:$B$201,0))","v":624431.48497383262},{"$f":"SUM(C228:L228)","v":5851690.8839271553}]
["CC007",{"$f":"VLOOKUP(A229,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"SCADA radio repeaters"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":870000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":713399.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":731235},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":749515.87499999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":768253.77187499986},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":787460.1161718748},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":807146.61907617154},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":827325.28455307579},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":848008.4166669026},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A229,'Program Lvl'!$B$2:$B$201,0))","v":869208.627083575},7971553.7104266006]
["CC020",{"$f":"VLOOKUP(A230,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Microwave refurbishment and extension"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":550000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":461249.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":472781.24999999994},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":484600.78124999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":496715.80078124988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":509133.69580078108},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":753800.72183837858},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":772645.73988433799},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":791961.88338144636},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A230,'Program Lvl'!$B$2:$B$201,0))","v":811760.93046598241},6104650.8034021771]
[null,"Communications Total",{"$f":"SUBTOTAL(9,C228:C230)","v":2170000},{"$f":"SUBTOTAL(9,D228:D230)","v":1687149.9999999998},1729328.75,1772561.9687499998,1816876.0179687496,1862297.9184179681,2140794.0500209955,2194313.9012715197,2249171.7488033078,2305401.0425233901,19927895.397755932]
[]
["PS","Protection Refurbishment"]
["PS008",{"$f":"VLOOKUP(A234,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Substation protection relay refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":3600000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4323450},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4431536.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4542324.6562499991},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4655882.7726562489},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4772279.8419726547},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":4891586.8380219704},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":5013876.5089725191},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":5139223.4216968324},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A234,'Program Lvl'!$B$2:$B$201,0))","v":5267704.0072392523},{"$f":"SUM(C234:L234)","v":46637864.29680948}]
["PS011",{"$f":"VLOOKUP(A235,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Protection refurbishment (miscellaneous)"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":895000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":717499.99999999988},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":735437.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":753823.43749999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":772669.02343749988},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":791985.74902343727},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":811785.39274902316},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":832080.02756774856},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":852882.02825694229},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A235,'Program Lvl'!$B$2:$B$201,0))","v":874204.07896336564},{"$f":"SUM(C235:L235)","v":8037367.237498017}]
["PS012",{"$f":"VLOOKUP(A236,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution feeder safety improvement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":4615800},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":3177499.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A236,'Program Lvl'!$B$2:$B$201,0))","v":0},7793300]
["PS013",{"$f":"VLOOKUP(A237,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Feeder differential relay replacement"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":330000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":338249.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":346706.25},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":355373.90624999994},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":364258.25390624994},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":373364.71025390615},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":382698.82801025378},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":392266.29871051008},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":402072.95617827278},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A237,'Program Lvl'!$B$2:$B$201,0))","v":412124.78008272953},3697115.983391922]
["PS014",{"$f":"VLOOKUP(A238,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Under frequency load shedding"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":563750},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":577843.75},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A238,'Program Lvl'!$B$2:$B$201,0))","v":0},1641593.75]
[null,"Protection Refurbishment Total",{"$f":"SUBTOTAL(9,C234:C238)","v":9940800},9120450,6091523.75,5651521.9999999991,5792810.0499999989,5937630.3012499986,6086071.0587812476,6238222.8352507781,6394178.406132048,6554032.8662853474,67807241.26769942]
[]
["EF","Efficiency"]
["EF001",{"$f":"VLOOKUP(A242,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Distribution management system"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":12000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":8800000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":3800000},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":100000},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A242,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C242:L242)","v":24700000}]
["EF002",{"$f":"VLOOKUP(A243,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Technology pilots"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":552599},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":512499.99999999994},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":525312.5},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2153781.2499999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2207625.7812499995},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2262816.4257812495},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2319386.8364257803},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2377371.5073364247},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2436805.7950198348},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A243,'Program Lvl'!$B$2:$B$201,0))","v":2497725.9398953305},{"$f":"SUM(C243:L243)","v":17845925.035708617}]
["EF003",{"$f":"VLOOKUP(A244,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Battery energy storage system pilot"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":1692215},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A244,'Program Lvl'!$B$2:$B$201,0))","v":0},1692215]
[null,"Efficiency Total",{"$f":"SUBTOTAL(9,C242:C244)","v":14244814},{"$f":"SUBTOTAL(9,D242:D244)","v":9312500},4325312.5,2253781.2499999995,2207625.7812499995,2262816.4257812495,2319386.8364257803,2377371.5073364247,2436805.7950198348,2497725.9398953305,44238140.035708621]
[]
["MC","Metering"]
["MC104",{"$f":"VLOOKUP(A248,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Meters - renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":25000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":25624.999999999996},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A248,'Program Lvl'!$B$2:$B$201,0))","v":0},{"$f":"SUM(C248:L248)","v":50625}]
["MC105",{"$f":"VLOOKUP(A249,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Relays - renewal"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":300000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":981523.59999999986},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":953111.24062499998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":922664.81103124993},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":890099.26161953108},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":855329.9006385447},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":818265.75956999674},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":778813.83026012231},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":736877.88838502299},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A249,'Program Lvl'!$B$2:$B$201,0))","v":692358.39077225607},7929044.6829017233]
["MC107",{"$f":"VLOOKUP(A250,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Test equipment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":80000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":82000},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":84050},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":86151.249999999985},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":88305.031249999985},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":96169.69809570309},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":98573.940548095663},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":101038.28906179804},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":103564.24628834298},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A250,'Program Lvl'!$B$2:$B$201,0))","v":106153.35244555154},{"$f":"SUM(C250:L250)","v":926005.80768949131}]
["MC109",{"$f":"VLOOKUP(A251,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Demand management technology"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":500000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":1434999.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":787968.74999999988},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":807667.96874999988},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":827859.66796874977},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":848556.15966796852},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":869770.06365966762},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":891514.31525115925},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":913802.1731324381},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A251,'Program Lvl'!$B$2:$B$201,0))","v":936647.22746074887},8818786.3258907329]
[null,"Metering Total",{"$f":"SUBTOTAL(9,C248:C251)","v":905000},2524148.5999999996,1825129.9906249999,1816484.0297812498,1806263.9608382809,1800055.7584022162,1786609.7637777599,1771366.4345730795,1754244.3078058041,1735158.9706785565,17724461.816481948]
[]
["SL","Streetlighting Capital"]
["SL001",{"$f":"VLOOKUP(A255,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Streetlighting growth"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1400000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1793749.9999999998},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1838593.7499999998},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1884558.5937499998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1931672.5585937495},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":1979964.3725585931},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":2029463.4818725579},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":2080200.0689193716},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":2132205.0706423554},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A255,'Program Lvl'!$B$2:$B$201,0))","v":2185510.197408414},{"$f":"SUM(C255:L255)","v":19255918.093745045}]
["SL002",{"$f":"VLOOKUP(A256,'Program Lvl'!$B$2:$C$201,2,FALSE)","v":"Streetlighting refurbishment"},{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3000000},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3074999.9999999995},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3151874.9999999995},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3230671.8749999995},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3311438.6718749991},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3394224.6386718741},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3479080.2546386705},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3566057.261004637},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3655208.6925297524},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A256,'Program Lvl'!$B$2:$B$201,0))","v":3746588.9098429955},33610145.303562932]
[null,"Streetlighting Capital Total",{"$f":"SUBTOTAL(9,C255:C256)","v":4400000},{"$f":"SUBTOTAL(9,D255:D256)","v":4868749.9999999991},4990468.7499999991,5115230.4687499991,5243111.2304687481,5374189.0112304669,5508543.7365112286,5646257.3299240088,5787413.7631721077,5932099.1072514094,52866063.397307977]
[]
["SP","Spares Total",{"$f":"INDEX('Program Lvl'!N$2:N$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1239026},{"$f":"INDEX('Program Lvl'!O$2:O$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1024999.9999999999},{"$f":"INDEX('Program Lvl'!P$2:P$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1050625},{"$f":"INDEX('Program Lvl'!Q$2:Q$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1076890.6249999998},{"$f":"INDEX('Program Lvl'!R$2:R$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1103812.8906249998},{"$f":"INDEX('Program Lvl'!S$2:S$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1131408.2128906248},{"$f":"INDEX('Program Lvl'!T$2:T$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1159693.4182128902},{"$f":"INDEX('Program Lvl'!U$2:U$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1188685.7536682123},{"$f":"INDEX('Program Lvl'!V$2:V$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1218402.8975099174},{"$f":"INDEX('Program Lvl'!W$2:W$201,MATCH($A259,'Program Lvl'!$B$2:$B$201,0))","v":1248862.9699476652},{"$f":"SUM(C259:L259)","v":11442407.767854311}]
[]
["SW","Network Switching Total",{"$f":"'Program Lvl'!N203","v":3277639.0026074401},{"$f":"'Program Lvl'!O203","v":6440998.4086294137},{"$f":"'Program Lvl'!P203","v":6705273.1814484922},{"$f":"'Program Lvl'!Q203","v":7200594.4377345685},{"$f":"'Program Lvl'!R203","v":7169404.1994174784},{"$f":"'Program Lvl'!S203","v":7597249.494344173},{"$f":"'Program Lvl'!T203","v":8609238.3838016689},{"$f":"'Program Lvl'!U203","v":9133710.9796958584},{"$f":"'Program Lvl'!V203","v":9679117.7549114563},{"$f":"'Program Lvl'!W203","v":10098288.201573275},{"$f":"SUM(C261:L261)","v":75911514.044163823}]
[]
["OH","Capitalised Overheads Total",{"$f":"'Program Lvl'!N204","v":73255146},{"$f":"'Program Lvl'!O204","v":74933792.558238372},{"$f":"'Program Lvl'!P204","v":76982561.302677348},{"$f":"'Program Lvl'!Q204","v":79447826.144261956},{"$f":"'Program Lvl'!R204","v":81088381.777448356},{"$f":"'Program Lvl'!S204","v":83521620.538007841},{"$f":"'Program Lvl'!T204","v":89135191.294330582},{"$f":"'Program Lvl'!U204","v":91806252.376808688},{"$f":"'Program Lvl'!V204","v":94539843.99297525},{"$f":"'Program Lvl'!W204","v":97141980.547270328},{"$f":"SUM(C263:L263)","v":841852596.53201866}]
[]
[null,"Total Capex",{"$f":"SUBTOTAL(9,C2:C263)","v":354801361.25233948},420211887.8418678,436427449.43448299,465445054.31310576,465413616.66290015,490782058.80907691,550644609.93029821,581430706.51661813,613401537.54103041,638473850.95931566,5017032133.261035]
[]
[null,null,{"$f":"C265='Plan Lvl'!M27","v":true},{"$f":"D265='Plan Lvl'!N27","v":true},{"$f":"E265='Plan Lvl'!O27","v":true},{"$f":"F265='Plan Lvl'!P27","v":true},{"$f":"G265='Plan Lvl'!Q27","v":true},{"$f":"H265='Plan Lvl'!R27","v":true},{"$f":"I265='Plan Lvl'!S27","v":true},{"$f":"J265='Plan Lvl'!T27","v":true},{"$f":"K265='Plan Lvl'!U27","v":true},{"$f":"L265='Plan Lvl'!V27","v":true},{"$f":"M265='Plan Lvl'!X27","v":false}]

{"sheet":"Doc - CASH","index":6,"n_rows":201,"n_cols":8,"rows_kept":201,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Program/Project Description",null,"Division","Principle Driver","Rank","Weighted Rank","Percent","Plant"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":"AG"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":"Automation - operational/capacity risk "},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H2,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"AGs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H3,'Division Lvl'!$AE$2:$AE$372,0))","v":"AR"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":"Asset relocation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H3,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"ARs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H4,'Division Lvl'!$AE$2:$AE$372,0))","v":"AU004"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation SCADA RTU replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":220},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":3300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H4,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"AU004s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H5,'Division Lvl'!$AE$2:$AE$372,0))","v":"AU013"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":"SCADA master station development software"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H5,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"AU013s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H6,'Division Lvl'!$AE$2:$AE$372,0))","v":"CC002"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":"Communications development SCADA"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H6,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"CC002s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H7,'Division Lvl'!$AE$2:$AE$372,0))","v":"CC007"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":"SCADA radio repeaters"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":4050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H7,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"CC007s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H8,'Division Lvl'!$AE$2:$AE$372,0))","v":"CC020"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":"Microwave refurbishment and extension"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H8,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"CC020s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H9,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS002"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":"Pole substation refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H9,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS002s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H10,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS005"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution pole replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H10,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS005s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H11,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS006"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV CONSAC cable replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H11,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS006s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H12,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS007"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":"Service wire replacement program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":4500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H12,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS007s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H13,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS008"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":"Traffic black spot remediation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H13,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS008s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H14,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS011"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":"HV distribution steel mains replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H14,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS011s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H15,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS014"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV cable network renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H15,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS014s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H16,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS301"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":"Ground substation refurbishment program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H16,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS301s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H17,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS302"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution transformer replacement program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":4050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H17,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS302s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H18,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS305"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":"Compact LV switchgear replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H18,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS305s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H19,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS307"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":"Holec MD4 epoxy switchgear replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H19,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS307s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H20,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS308"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":"HV RGB12 switchgear replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H20,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS308s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H21,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS312"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":"Miscellaneous substation renewal expenditure"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H21,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS312s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H22,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS315"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":"Low voltage switchgear replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H22,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS315s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H23,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS317"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":"Future distribution substation renewals"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":180},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":2700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H23,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS317s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H24,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS318"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution substation earthing refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H24,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS318s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H25,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS405"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":"Air break switch replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H25,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS405s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H26,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS409"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":"Miscellaneous mains renewal expenditure"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H26,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS409s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H27,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS413"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":"Low mains remediation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H27,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS413s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H28,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS414"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":"Copper distribution mains replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":260},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":3900},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H28,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS414s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H29,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS415"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV mains replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H29,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS415s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H30,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS416"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":"Asbestos service fuse replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H30,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS416s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H31,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS417"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution access track reconstruction"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H31,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS417s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H32,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS418"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":"Pole top structure/hardware refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":330},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":4950},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H32,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS418s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H33,'Division Lvl'!$AE$2:$AE$372,0))","v":"DS420"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":"Future distribution feeder refurbishment works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":180},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":2700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H33,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DS420s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H34,'Division Lvl'!$AE$2:$AE$372,0))","v":"DU"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":"Duct installation RMS road works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H34,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"DUs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H35,'Division Lvl'!$AE$2:$AE$372,0))","v":"EF001"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution management system"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":260},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":3900},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H35,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"EF001s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H36,'Division Lvl'!$AE$2:$AE$372,0))","v":"EF002"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":"Technology pilots"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H36,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"EF002s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H37,'Division Lvl'!$AE$2:$AE$372,0))","v":"EF003"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":"Battery energy storage system pilot"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H37,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"EF003s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H38,'Division Lvl'!$AE$2:$AE$372,0))","v":"EH"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":"Dist environmental enhancement program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H38,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"EHs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H39,'Division Lvl'!$AE$2:$AE$372,0))","v":"HVW"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":"HV development works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":350},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":5250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H39,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"HVWs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H40,'Division Lvl'!$AE$2:$AE$372,0))","v":"IC"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":"Industrial & commercial"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H40,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"ICs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H41,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV001"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":"Overloaded distribution sub uprates"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":330},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":4950},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H41,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"LV001s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H42,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV002"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":"Quality of supply reactive projects"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":4500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H42,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"LV002s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H43,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV003"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV planning reactive projects"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":4500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H43,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"LV003s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H44,'Division Lvl'!$AE$2:$AE$372,0))","v":"LV005"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":"Dsub monitoring & LV feeder monitoring for solar PV"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":250},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":3750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H44,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"LV005s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H45,'Division Lvl'!$AE$2:$AE$372,0))","v":"MC104"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":"Meters - renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":50},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H45,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"MC104s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H46,'Division Lvl'!$AE$2:$AE$372,0))","v":"MC105"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":"Relays - renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":1500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H46,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"MC105s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H47,'Division Lvl'!$AE$2:$AE$372,0))","v":"MC107"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":"Test equipment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":50},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H47,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"MC107s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H48,'Division Lvl'!$AE$2:$AE$372,0))","v":"MC109"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":"Demand management technology"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":80},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":1200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H48,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"MC109s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H49,'Division Lvl'!$AE$2:$AE$372,0))","v":"NU"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":"Non urban extension"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":120},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":1800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H49,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"NUs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H50,'Division Lvl'!$AE$2:$AE$372,0))","v":"PQ001"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":"Permanent power quality monitoring"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":4500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H50,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PQ001s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H51,'Division Lvl'!$AE$2:$AE$372,0))","v":"PQ004"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":"Power quality monitoring replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":"Other System"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H51,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PQ004s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H52,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR081"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":"Collimore Park ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":1050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H52,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR081"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H53,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR110"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":"Edmondson Park ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H53,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR110"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H54,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR113"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":"Augment feeder 308 Nepean to Douglas Park"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":3400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H54,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR113"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H55,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR170"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":"Holsworthy 33/11kV ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":40},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H55,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR170"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H56,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR190"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":"Eschol Park ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":80},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H56,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR190"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H57,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR248"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":"Penrith Lakes ZS site acquisition"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H57,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR248"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H58,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR249"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":"Establish Penrith Lakes 33/11kV Zone Substation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":1400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H58,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR249"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H59,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR258"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":"Menangle Park 66/11kV ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":1700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H59,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR258"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H60,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR270"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":"West Epping Zone Substation establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":50},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H60,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR270"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H61,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR278"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":"Kemps Creek new BSP associated works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":20},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H61,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR278"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H62,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR292"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":"South Marsden Park (industrial) 132/11kV ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H62,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR292"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H63,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR423"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":"Maryland ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":80},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H63,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR423"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H64,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR425"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":"Austral ZS establishment (interim initially)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":1600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H64,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR425"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H65,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR427"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":"Leppington North ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":3150},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H65,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR427"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H66,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR430"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":"North Rossmore ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":40},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H66,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR430"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H67,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR432"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":"Rossmore ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":40},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H67,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR432"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H68,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR433"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":"Rossmore ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H68,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR433"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H69,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR435"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":"Catherine Fields North ZS establishment (interim)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H69,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR435"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H70,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR437"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":"Catherine Fields 11kV feeder works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H70,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR437"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H71,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR438"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":"North Bringelly ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":20},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H71,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR438"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H72,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR439"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":"North Bringelly ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":40},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H72,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR439"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H73,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR444"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":"Culburra Beach development (33kV fdr and single transformer ZS)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H73,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR444"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H74,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR499"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":"Southpipe (Oakdale Estate) ZS 132/11kV establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":1400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H74,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR499"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H75,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR599"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":"Penrith CBD ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H75,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR599"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H76,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR602"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":"Riverstone West site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":70},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H76,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR602"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H77,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR603"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":"Eschol Park ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H77,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR603"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H78,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR620"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":"West Dapto ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H78,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR620"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H79,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR653"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":"Avondale (South West Dapto) 132/11kV ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H79,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR653"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H80,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR656"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":"Leppington South ZS establishment (permanent)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":2300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H80,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR656"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H81,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR657"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":"Calderwood ZS establishment (interim initially)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":1700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H81,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR657"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H82,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR659"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":"Avondale (South West Dapto) 132/11kV Zone Substation establishment site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":60},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H82,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR659"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H83,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR673"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":"Liverpool ZS 11kV switchboard extension & distribution works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":360},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":5400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H83,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR673"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H84,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR677"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":"South Penrith Zone Substation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H84,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR677"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H85,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR698"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":"Marsden Park (residential) 132/11kV ZS - stage 2"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":2000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H85,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR698"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H86,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR700"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":"Riverstone east ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":120},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H86,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR700"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H87,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR702"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":"Penrith ZS 11kV transformer cable constraints"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":250},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":3750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H87,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR702"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H88,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR703"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":"Riverstone East site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":120},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":1200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H88,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR703"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H89,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR704"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":"Oakdale (Southpipe) site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":1600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H89,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR704"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H90,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR710"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":"Feeder 868 rebuild & rearrangement South32"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":70},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":1050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H90,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR710"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H91,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR713"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":"Box Hill 132/22kV ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":1700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H91,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR713"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H92,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR717"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":"Acquire improved site for West Dapto ZS"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H92,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR717"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H93,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR722"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":"Camellia TS connection works for Ausgrid"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H93,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR722"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H94,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR723"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":"Supply to Luddenham Science Park"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":1050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H94,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR723"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H95,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR724"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":"Establish Mt Gilead ZS"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":2000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H95,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR724"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H96,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR727"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":"Luddenham ZS site purchase"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":3150},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H96,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR727"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H97,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR728"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":"Western Sydney Employment Lands ZS"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H97,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR728"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H98,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR729"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":"Cheriton Avenue 3rd transformer"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":1050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H98,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR729"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H99,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR732"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":"Feeder 214/215 contraints"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":220},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":2200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H99,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR732"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H100,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR733"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":"Bringelly ZS augmentation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H100,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR733"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H101,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR739"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":"South Gilead (South Campbelltown)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H101,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR739"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H102,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR740"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":"AFIC upgrade Minto, Prospect, Kingswood"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H102,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR740"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H103,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR741"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":"Western Sydney Airport 132kV supply"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H103,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR741"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H104,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR742"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":"North Bomaderry ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H104,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR742"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H105,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR744"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":"Termeil ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":1350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H105,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR744"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H106,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR745"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":"Austral Permanent ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H106,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR745"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H107,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR746"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":"Sydney University - Western Sydney Employment Lands ZS establishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":80},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H107,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR746"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H108,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR748"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":"Establish permanent Catherine Park ZS"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H108,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR748"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H109,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR749"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":"Nepean ZS augmentation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":250},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":1250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H109,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR749"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H110,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR750"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":"Feeder 512 augmentation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":2300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H110,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR750"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H111,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR751"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":"Parklea ZS to Bella Vista ZS load transfer"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":360},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H111,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR751"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H112,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR752"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":"Kemps Creek 132kV conversion"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":1700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H112,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR752"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H113,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR754"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":"Augment Westmead Zone Substation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":360},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":1800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H113,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR754"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H114,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR755"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":"Narellan ZS busbar augmentation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":360},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":1800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H114,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR755"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H115,'Division Lvl'!$AE$2:$AE$372,0))","v":"PR756"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":"Luddenham ZS augmentation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":80},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H115,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PR756"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H116,'Division Lvl'!$AE$2:$AE$372,0))","v":"PS008"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation protection relay refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H116,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PS008s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H117,'Division Lvl'!$AE$2:$AE$372,0))","v":"PS011"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":"Protection refurbishment (miscellaneous)"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H117,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PS011s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H118,'Division Lvl'!$AE$2:$AE$372,0))","v":"PS012"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":"Distribution feeder safety improvement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H118,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PS012s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H119,'Division Lvl'!$AE$2:$AE$372,0))","v":"PS013"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":"Feeder differential relay replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H119,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PS013s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H120,'Division Lvl'!$AE$2:$AE$372,0))","v":"PS014"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":"Under frequency load shedding"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H120,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"PS014s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H121,'Division Lvl'!$AE$2:$AE$372,0))","v":"RC"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":"Reliability compliance"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":"Reliability"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":400},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":6000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H121,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"RCs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H122,'Division Lvl'!$AE$2:$AE$372,0))","v":"SL001"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":"Streetlighting growth"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacity"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":100},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":1500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H122,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"SL001s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H123,'Division Lvl'!$AE$2:$AE$372,0))","v":"SL002"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":"Streetlighting refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":220},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":3300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H123,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"SL002s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H124,'Division Lvl'!$AE$2:$AE$372,0))","v":"SP"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":"Essential spares"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H124,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"SPs"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H125,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM012"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":"Sub-transmission pole replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H125,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM012s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H126,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM014"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal of 33kV and 66kV gas and oil filled cables"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":180},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":2700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H126,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM014s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H127,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM015"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":"Subtransmission tower replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H127,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM015s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H128,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM027"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":"Steel tower asbestos removal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":260},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":3900},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H128,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM027"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H129,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM028"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":"132kV oil cable replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Long Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":260},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":1300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H129,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM028l"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H130,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM030"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":"Feeder 7028 replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H130,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM030"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H131,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM132"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":"Sub-transmission pilot cable renewal program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H131,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM132s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H132,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM134"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":"Wollongong - Port Kembla pilot cable replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":1650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H132,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM134s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H133,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM135"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":"Optical fibre protection and communication upgrades in the Blue Mountains"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":1650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H133,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM135s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H134,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM137"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":"Optical fibre protection and communication upgrades in the Macarthur area"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":1650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H134,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM137s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H135,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM138"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":"132kV optical fibre ring completion"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":1650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H135,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM138"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H136,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM171"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":"Replacement of corroded earthwires"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":4050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H136,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM171s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H137,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM172"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":"Earthwire replacement due to fault rating"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H137,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM172s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H138,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM174"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":"Hardex earthwire replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H138,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM174s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H139,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM302"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":"Oil filled cable auxiliary equipment refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H139,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM302s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H140,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM303"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":"Guilford and Camellia 132kV cables oil testing and flushing"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":260},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":3900},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H140,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM303s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H141,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM401"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":"South Coast 33kV overhead line refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H141,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM401s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H142,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM419"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":"Future sub-transmission feeder refurbishment works"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H142,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM419s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H143,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM801"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":"Steel tower painting program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":170},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":2550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H143,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM801s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H144,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM803"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":"Steel tower below ground rectification work"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":310},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":4650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H144,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM803s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H145,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM805"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":"Earthing refurbishment of lines 940/941"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":4050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H145,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM805s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H146,'Division Lvl'!$AE$2:$AE$372,0))","v":"TM809"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":"Subtransmission line earthing refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H146,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TM809s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H147,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS004"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":"132kV circuit breaker replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H147,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS004s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H148,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS005"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":"33kV circuit breaker replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H148,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS005s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H149,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS007"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":"11kV circuit breaker replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H149,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS007s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H150,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS008"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":"Battery replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":370},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":5550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H150,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS008s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H151,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS009"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":"Auxiliary switchgear replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H151,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS009s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H152,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS015"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":"Replacement of surge arrester in zone and sub-transmission substations"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H152,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS015s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H153,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS016"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":"VT and CT replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H153,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS016s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H154,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS017"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":"Power transformer refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H154,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS017s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H155,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS024"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":"Building and amenities refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H155,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS024s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H156,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS025"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":"Asbestos and other hazardous material reporting, management and removal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H156,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS025s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H157,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS026"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":"Noise attenuation in ZS and TS"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":3150},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H157,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS026s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H158,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS027"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation switchyard lighting improvement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H158,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS027s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H159,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS031"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation safety fence upgrade program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H159,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS031s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H160,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS032"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation security systems"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H160,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS032s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H161,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS033"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation fire hydrant installations"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H161,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS033s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H162,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS034"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation deluge showers and fire blankets"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":120},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":1800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H162,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS034s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H163,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS035"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation oil containment program - bund walls"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":110},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":1650},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H163,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS035s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H164,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS036"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation earthing"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":370},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":5550},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H164,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS036s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H165,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS049"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":"Tunnelboard refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H165,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS049s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H166,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS050"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":"POW switching for capacitors"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":2250},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H166,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS050s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H167,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS055"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":"66kV circuit breaker replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":240},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":3600},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H167,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS055s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H168,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS057"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation insulation co-ordination"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H168,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS057s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H169,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS086"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":"Busbar support and isolator replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H169,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS086s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H170,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS116"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":"Roof refurbishment for control and switch rooms"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H170,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS116s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H171,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS122"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":"Leabons Lane Zone Substation renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H171,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS122"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H172,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS127"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":"Castle Hill Zone Substation renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H172,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS127"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H173,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS128"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":"Capacitor bank refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":280},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":4200},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H173,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS128s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H174,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS144"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation fire stopping measures"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":160},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":2400},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H174,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS144s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H175,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS146"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":"Marayong Zone Substation renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":2300},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H175,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS146"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H176,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS155"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":"Sussex Inlet Zone Substation - stage 2 renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H176,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS155"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H177,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS163"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":"Unanderra Zone Substation renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H177,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS163"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H178,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS165"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":"Greystanes Zone Substation renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":150},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":750},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H178,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS165"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H179,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS167"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":"Carlingford Transmission Substation control building replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Prior to Approval"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":180},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":1800},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H179,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS167"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H180,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS173"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":"11kV switchboard truck replacement program"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H180,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS173s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H181,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS174"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":"West Wollongong Zone Substation 11kV renewal"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Future/Planning Stage"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":1450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H181,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS174"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H182,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS177"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":"Substation battery duplication"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":330},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":4950},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H182,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS177s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H183,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS179"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":"33kV wall bushing replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":210},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":3150},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H183,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS179s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H184,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS180"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":"Transformer fire wall installation"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":140},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":2100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H184,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS180s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H185,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS181"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":"11kV capacitor bank refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":270},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":4050},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H185,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS181s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H186,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS184"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":"Blaxland Zone Substation reinstatement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":300},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":4500},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H186,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS184"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H187,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS185"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":"Penrith TS civil development"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":230},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":3450},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H187,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS185"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H188,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS187"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":"Mobile substation No 2 refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H188,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS187s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H189,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS188"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":"Bossley Park ZS civil refurbishment"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":200},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":3000},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H189,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS188"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H190,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS199"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":"Future sub-transmission substation renewal programs"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":180},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":2700},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H190,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS199s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H191,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS600"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":"Power transformer replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H191,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS600s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H192,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS615"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":"Gerringong ZS 33kV No 2 transformer replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H192,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS615"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H193,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS616"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":"Camellia TS transformer replacement and 33kV busbar rearrangement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H193,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS616"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H194,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS617"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":"Prospect ZS transformer replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H194,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS617"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H195,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS618"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":"Albion Park ZS transformer replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":340},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":5100},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H195,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS618"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H196,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS700"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":"11kV zone substation switchboard replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H196,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS700s"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H197,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS701"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":"North Rocks ZS 11kV switchboard replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H197,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS701"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H198,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS702"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":"Kellyville ZS 11kV switchboard replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H198,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS702"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H199,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS703"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":"Horsley Park ZS 11kV switchboard replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H199,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS703"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H200,'Division Lvl'!$AE$2:$AE$372,0))","v":"TS704"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":"Port Central ZS 11kV switchboard replacement"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":"Major Project - Committed Project"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":"Renewal"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":290},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":4350},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H200,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"TS704"]
[{"$f":"INDEX('Division Lvl'!$A$2:$A$372,MATCH(H201,'Division Lvl'!$AE$2:$AE$372,0))","v":"UR"},{"$f":"INDEX('Division Lvl'!$B$2:$B$372,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":"Underground residential"},{"$f":"INDEX('Division Lvl'!$C$2:$C$372,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":"Program - Short Term Need"},{"$f":"INDEX('Division Lvl'!$AF$2:$AF$372,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":"Network Connection"},{"$f":"INDEX('Division Lvl'!$AB$2:$AB$372,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":190},{"$f":"INDEX('Division Lvl'!$AC$2:$AC$372,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":2850},{"$f":"INDEX('Division Lvl'!#REF!,MATCH($H201,'Division Lvl'!$AE$2:$AE$372,0))","v":{"$error":"#REF!"}},"URs"]

{"sheet":"CASH","index":7,"n_rows":203,"n_cols":2,"rows_kept":203,"cut":false,"hidden":true,"merged":[]}
["Proj","Rank"]
["AR",140]
["AG",190]
["AU004",220]
["AU013",310]
["CC002",150]
["CC007",270]
["CC020",230]
["DS002",280]
["DS005",310]
["DS006",230]
["DS007",300]
["DS008",150]
["DS011",280]
["DS014",230]
["DS301",240]
["DS302",270]
["DS305",240]
["DS307",280]
["DS308",280]
["DS312",230]
["DS315",280]
["DS317",180]
["DS318",340]
["DS405",280]
["DS409",290]
["DS413",230]
["DS414",260]
["DS415",190]
["DS416",200]
["DS417",290]
["DS418",330]
["DS420",180]
["DU",170]
["EF001",260]
["EF002",230]
["EF003",230]
["EH",190]
["HVW",350]
["IC",200]
["LV001",330]
["LV002",300]
["LV003",300]
["LV005",250]
["MC104",50]
["MC105",100]
["MC107",50]
["MC109",80]
["NU",120]
["PQ001",300]
["PQ004",200]
["PR081",210]
["PR110",170]
["PR113",340]
["PR170",40]
["PR190",80]
["PR248",140]
["PR249",140]
["PR258",170]
["PR270",50]
["PR278",20]
["PR292",210]
["PR423",80]
["PR425",160]
["PR427",210]
["PR430",40]
["PR432",40]
["PR433",160]
["PR435",140]
["PR437",240]
["PR438",20]
["PR439",40]
["PR444",110]
["PR499",140]
["PR599",210]
["PR602",70]
["PR603",100]
["PR620",110]
["PR653",110]
["PR656",230]
["PR657",170]
["PR659",60]
["PR673",360]
["PR677",210]
["PR698",200]
["PR700",120]
["PR702",250]
["PR703",120]
["PR704",160]
["PR710",70]
["PR713",170]
["PR717",140]
["PR722",170]
["PR723",210]
["PR724",200]
["PR727",210]
["PR728",160]
["PR729",210]
["PR732",220]
["PR733",140]
["PR739",110]
["PR740",150]
["PR741",170]
["PR742",100]
["PR744",270]
["PR745",160]
["PR746",80]
["PR748",240]
["PR749",250]
["PR750",230]
["PR751",360]
["PR752",340]
["PR754",360]
["PR755",360]
["PR756",80]
["PS008",240]
["PS010",170]
["PS011",150]
["PS012",310]
["PS013",240]
["PS014",170]
["RC",400]
["SL001",100]
["SL002",220]
["SP",160]
["TM012",310]
["TM014",180]
["TM015",310]
["TM027",260]
["TM028",260]
["TM030",200]
["TM132",160]
["TM134",110]
["TM135",110]
["TM137",110]
["TM138",110]
["TM171",270]
["TM172",170]
["TM174",240]
["TM302",200]
["TM303",260]
["TM401",240]
["TM419",150]
["TM801",170]
["TM803",310]
["TM805",270]
["TM809",150]
["TS004",240]
["TS005",240]
["TS007",230]
["TS008",370]
["TS009",190]
["TS015",190]
["TS016",240]
["TS017",140]
["TS018",140]
["TS024",200]
["TS025",160]
["TS026",210]
["TS027",140]
["TS031",230]
["TS032",150]
["TS033",160]
["TS034",120]
["TS035",110]
["TS036",370]
["TS049",150]
["TS050",150]
["TS055",240]
["TS057",160]
["TS086",200]
["TS116",280]
["TS122",230]
["TS127",230]
["TS128",280]
["TS144",160]
["TS146",230]
["TS155",210]
["TS163",150]
["TS165",150]
["TS173",290]
["TS174",290]
["TS177",330]
["TS179",210]
["TS180",140]
["TS181",270]
["TS167",180]
["TS184",300]
["TS185",230]
["TS187",190]
["TS188",200]
["TS199",180]
["TS600",340]
["TS615",340]
["TS616",340]
["TS617",340]
["TS618",340]
["TS700",290]
["TS701",290]
["TS702",290]
["TS703",290]
["TS704",290]
["UR",190]

{"sheet":"RIN Cat SUMMARY","index":8,"n_rows":69,"n_cols":20,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"RIN / Submission Categories"]
[]
[null,"RIN Categories:"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28",null,"RCP"]
[null,null,"Customer Connection",{"$f":"D35","v":39423114.390956461},{"$f":"E35","v":48419634.502305821},63508067,61092884,61038250,61301768,62422734,62579319,62728453,62879547,{"$f":"N35","v":63057801},null,{"$f":"SUM(F8:J8)","v":309363703}]
[null,null,"Augex",{"$f":"D34-D45","v":37132067.062249988},{"$f":"E34-E45","v":57522026},93528360.585365862,94667551.340273649,85421968,70921646.999999985,72224097,104169439.02439025,97127000,98552999.999999985,97249000,null,{"$f":"SUM(F9:J9)","v":416763623.92563951}]
[null,null,"Repex",{"$f":"D38-D46","v":129624902.67490466},{"$f":"E38-E46","v":146012101.74742618},151046000,153010428.57142857,159726000,163966000,172730500,198145500,218945000,231108000,239708000,null,800478928.57142854]
[null,null,"Other",{"$f":"D36-SUM(D47:D53)","v":8858430.7054999992},{"$f":"E36-SUM(E47:E53)","v":21809814},17635349.853658535,12241779.70553242,10422945.941091975,10353986,10720525,10605148,10684705,10634306,10323995,null,61374586.500282928]
[null,null,"Overheads",{"$f":"D37","v":80054556.066041648},{"$f":"E37","v":76532785.002607435},79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,84284715.376550376,84917282.002421528,85537355.468278825,85870324.71091494,null,400000000]
[null,null,"Total",{"$f":"SUM(D8:D12)","v":295093070.89965278},{"$f":"SUM(E8:E12)","v":350296361.25233948},405107817.40670037,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,459784121.4009406,474402440.0024215,488712208.46827883,496209120.71091497,null,1987980841.9973509]
[]
[]
[null,"Submission Categories:"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28",null,"RCP"]
[null,null,"Customer Connection",{"$f":"D8","v":39423114.390956461},{"$f":"E8","v":48419634.502305821},63508067,61092884,61038250,61301768,62422734,62579319,62728453,62879547,63057801,null,{"$f":"SUM(F19:J19)","v":309363703}]
[null,null,"Augex",{"$f":"D9","v":37132067.062249988},{"$f":"E9","v":57522026},93528360.585365862,94667551.340273649,85421968,70921646.999999985,72224097,104169439.02439025,97127000,98552999.999999985,97249000,null,{"$f":"SUM(F20:J20)","v":416763623.92563951}]
[null,null,"Repex",{"$f":"D10","v":129624902.67490466},{"$f":"E10","v":146012101.74742618},151046000,153010428.57142857,159726000,163966000,172730500,198145500,218945000,231108000,239708000,null,800478928.57142854]
[null,null,"Reliability",{"$f":"D55","v":1442160.5987499994},{"$f":"E55","v":4000000},{"$f":"F55","v":4000000},{"$f":"G55","v":4000000},4000000,4000000,4000000,4000000,{"$f":"L55","v":4000000},4000000,4000000,null,20000000]
[null,null,"Other",{"$f":"D11-D55","v":7416270.1067500003},{"$f":"E11-E55","v":17809814},{"$f":"F11-F55","v":13635349.853658535},{"$f":"G11-G55","v":8241779.7055324204},6422945.9410919752,6353986,6720525,6605148,{"$f":"L11-L55","v":6684705},6634306,6323995,null,41374586.500282928]
[null,null,"Overheads",{"$f":"D12","v":80054556.066041648},{"$f":"E12","v":76532785.002607435},79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,84284715.376550376,84917282.002421528,85537355.468278825,85870324.71091494,null,400000000]
[null,null,"Total",{"$f":"SUM(D19:D24)","v":295093070.89965278},{"$f":"SUM(E19:E24)","v":350296361.25233948},405107817.40670037,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,459784121.4009406,474402440.0024215,488712208.46827883,496209120.71091497,null,1987980841.9973509]
[null,null,"Check:",{"$f":"D13-D25","v":0},{"$f":"E13-E25","v":0},0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[null,"Calculation"]
[]
[null,"Pivot RIN Categories:"]
[]
[null,null,"Row Labels","Sum of FY18 (R)","Sum of FY19 (R)","Sum of FY20 (R)","Sum of FY21 (R)","Sum of FY22 (R)","Sum of FY23 (R)","Sum of FY24 (R)","Sum of FY25 (R)","Sum of FY26 (R)","Sum of FY27 (R)","Sum of FY28 (R)",null,"RCP"]
[null,null,"Augex",37132067.062249988,57522026,93528360.585365862,94667551.340273649,105833135,91332813.999999985,92635264,104169439.02439025,97127000,98552999.999999985,97249000,null,{"$f":"SUM(F34:J34)","v":477997124.92563951}]
[null,null,"Customer Connection",39423114.390956461,48419634.502305821,63508067,61092884,61038250,61301768,62422734,62579319,62728453,62879547,63057801,null,{"$f":"SUM(F35:J35)","v":309363703}]
[null,null,"Other",14207581.415999999,26314814,22490349.853658535,17071779.70553242,15252945.941091975,15183986,15555525,15440148,15519705,15469306,15158995,null,85554586.500282943]
[null,null,"Overheads",80054556.066041648,76532785.002607435,79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,84284715.376550376,84917282.002421528,85537355.468278825,85870324.71091494,null,400000000]
[null,null,"Repex",129624902.67490466,146012101.74742618,151046000,162910428.57142857,169626000,173866000,182630500,208345500,228845000,241008000,249908000,null,840078928.57142854]
[null,null,"Grand Total",300442221.61015272,354801361.25233948,409962817.40670025,415397929.26542103,432212003.2506606,421641766.11434036,433779826.96022868,474819121.40094066,489137440.0024215,503447208.46827883,511244120.71091497,null,2112994342.9973509]
[null,null,"Check:",{"$f":"D39-'Division Lvl'!D377","v":0},{"$f":"E39-'Division Lvl'!E377","v":0},{"$f":"F39-'Division Lvl'!F377","v":0},{"$f":"G39-'Division Lvl'!G377","v":0},{"$f":"H39-'Division Lvl'!H377","v":0},{"$f":"I39-'Division Lvl'!I377","v":0},{"$f":"J39-'Division Lvl'!J377","v":0},{"$f":"K39-'Division Lvl'!K377","v":0},{"$f":"L39-'Division Lvl'!L377","v":0},{"$f":"M39-'Division Lvl'!M377","v":0},{"$f":"N39-'Division Lvl'!N377","v":0}]
[]
[null,"Adjustments"]
[null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28",null,"RCP",null,"Comment",null,"RIN Category"]
[]
[null,{"$f":"'Division Lvl'!A206","v":"PR741"},{"$f":"'Division Lvl'!B206","v":"Western Sydney Airport 132kV supply"},{"$f":"'Division Lvl'!D206","v":0},{"$f":"'Division Lvl'!E206","v":0},{"$f":"'Division Lvl'!F206","v":0},{"$f":"'Division Lvl'!G206","v":0},{"$f":"'Division Lvl'!H206","v":20411166.999999993},{"$f":"'Division Lvl'!I206","v":20411166.999999996},{"$f":"'Division Lvl'!J206","v":20411166.999999993},{"$f":"'Division Lvl'!K206","v":0},{"$f":"'Division Lvl'!L206","v":0},{"$f":"'Division Lvl'!M206","v":0},{"$f":"'Division Lvl'!N206","v":0},null,{"$f":"SUM(F45:J45)","v":61233500.999999978},null,"Contingent",null,{"$f":"VLOOKUP($B45,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Augex"}]
[null,{"$f":"'Division Lvl'!A248","v":"TM028"},{"$f":"'Division Lvl'!B248","v":"132kV oil cable replacement"},{"$f":"'Division Lvl'!D248","v":0},{"$f":"'Division Lvl'!E248","v":0},{"$f":"'Division Lvl'!F248","v":0},{"$f":"'Division Lvl'!G248","v":9900000},{"$f":"'Division Lvl'!H248","v":9900000},{"$f":"'Division Lvl'!I248","v":9900000},{"$f":"'Division Lvl'!J248","v":9900000},{"$f":"'Division Lvl'!K248","v":10200000},{"$f":"'Division Lvl'!L248","v":9900000},{"$f":"'Division Lvl'!M248","v":9900000},{"$f":"'Division Lvl'!N248","v":10200000},null,39600000,null,"Remove",null,{"$f":"VLOOKUP($B46,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Repex"}]
[null,{"$f":"'Division Lvl'!A60","v":"MC101"},{"$f":"'Division Lvl'!B60","v":"Meters - Growth"},{"$f":"'Division Lvl'!D60","v":579386.375},{"$f":"'Division Lvl'!E60","v":0},{"$f":"'Division Lvl'!F60","v":0},{"$f":"'Division Lvl'!G60","v":0},{"$f":"'Division Lvl'!H60","v":0},{"$f":"'Division Lvl'!I60","v":0},{"$f":"'Division Lvl'!J60","v":0},{"$f":"'Division Lvl'!K60","v":0},{"$f":"'Division Lvl'!L60","v":0},{"$f":"'Division Lvl'!M60","v":0},{"$f":"'Division Lvl'!N60","v":0},null,0,null,"Alt",null,{"$f":"VLOOKUP($B47,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A62","v":"MC104"},{"$f":"'Division Lvl'!B62","v":"Meters - renewal"},{"$f":"'Division Lvl'!D62","v":281502.92499999999},{"$f":"'Division Lvl'!E62","v":25000},{"$f":"'Division Lvl'!F62","v":25000},{"$f":"'Division Lvl'!G62","v":0},{"$f":"'Division Lvl'!H62","v":0},{"$f":"'Division Lvl'!I62","v":0},{"$f":"'Division Lvl'!J62","v":0},{"$f":"'Division Lvl'!K62","v":0},{"$f":"'Division Lvl'!L62","v":0},{"$f":"'Division Lvl'!M62","v":0},{"$f":"'Division Lvl'!N62","v":0},null,25000,null,"Alt",null,{"$f":"VLOOKUP($B48,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A64","v":"MC106"},{"$f":"'Division Lvl'!B64","v":"Labour (meter/relay renewal)"},{"$f":"'Division Lvl'!D64","v":3071.1049999999996},{"$f":"'Division Lvl'!E64","v":0},{"$f":"'Division Lvl'!F64","v":0},{"$f":"'Division Lvl'!G64","v":0},{"$f":"'Division Lvl'!H64","v":0},{"$f":"'Division Lvl'!I64","v":0},{"$f":"'Division Lvl'!J64","v":0},{"$f":"'Division Lvl'!K64","v":0},{"$f":"'Division Lvl'!L64","v":0},{"$f":"'Division Lvl'!M64","v":0},{"$f":"'Division Lvl'!N64","v":0},null,0,null,"Alt",null,{"$f":"VLOOKUP($B49,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A65","v":"MC107"},{"$f":"'Division Lvl'!B65","v":"Test equipment"},{"$f":"'Division Lvl'!D65","v":81999.999999999971},{"$f":"'Division Lvl'!E65","v":80000},{"$f":"'Division Lvl'!F65","v":80000},{"$f":"'Division Lvl'!G65","v":80000},{"$f":"'Division Lvl'!H65","v":80000},{"$f":"'Division Lvl'!I65","v":80000},{"$f":"'Division Lvl'!J65","v":85000},{"$f":"'Division Lvl'!K65","v":85000},{"$f":"'Division Lvl'!L65","v":85000},{"$f":"'Division Lvl'!M65","v":85000},{"$f":"'Division Lvl'!N65","v":85000},null,405000,null,"Alt",null,{"$f":"VLOOKUP($B50,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A68","v":"MC110"},{"$f":"'Division Lvl'!B68","v":"Labour meter renewal"},{"$f":"'Division Lvl'!D68","v":180190.30549999999},{"$f":"'Division Lvl'!E68","v":0},{"$f":"'Division Lvl'!F68","v":0},{"$f":"'Division Lvl'!G68","v":0},{"$f":"'Division Lvl'!H68","v":0},{"$f":"'Division Lvl'!I68","v":0},{"$f":"'Division Lvl'!J68","v":0},{"$f":"'Division Lvl'!K68","v":0},{"$f":"'Division Lvl'!L68","v":0},{"$f":"'Division Lvl'!M68","v":0},{"$f":"'Division Lvl'!N68","v":0},null,0,null,"Alt",null,{"$f":"VLOOKUP($B51,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A232","v":"SL001"},{"$f":"'Division Lvl'!B232","v":"Streetlighting growth"},{"$f":"'Division Lvl'!D232","v":1455499.9999999998},{"$f":"'Division Lvl'!E232","v":1400000},{"$f":"'Division Lvl'!F232","v":1750000},{"$f":"'Division Lvl'!G232","v":1750000},{"$f":"'Division Lvl'!H232","v":1750000},{"$f":"'Division Lvl'!I232","v":1750000},{"$f":"'Division Lvl'!J232","v":1750000},{"$f":"'Division Lvl'!K232","v":1750000},{"$f":"'Division Lvl'!L232","v":1750000},{"$f":"'Division Lvl'!M232","v":1750000},{"$f":"'Division Lvl'!N232","v":1750000},null,8750000,null,"Alt",null,{"$f":"VLOOKUP($B52,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[null,{"$f":"'Division Lvl'!A233","v":"SL002"},{"$f":"'Division Lvl'!B233","v":"Streetlighting refurbishment"},{"$f":"'Division Lvl'!D233","v":2767499.9999999995},{"$f":"'Division Lvl'!E233","v":3000000},{"$f":"'Division Lvl'!F233","v":3000000},{"$f":"'Division Lvl'!G233","v":3000000},{"$f":"'Division Lvl'!H233","v":3000000},{"$f":"'Division Lvl'!I233","v":3000000},{"$f":"'Division Lvl'!J233","v":3000000},{"$f":"'Division Lvl'!K233","v":3000000},{"$f":"'Division Lvl'!L233","v":3000000},{"$f":"'Division Lvl'!M233","v":3000000},{"$f":"'Division Lvl'!N233","v":3000000},null,15000000,null,"Alt",null,{"$f":"VLOOKUP($B53,'Division Lvl'!$A$2:$AJ$374,33,FALSE)","v":"Other"}]
[]
[null,null,"Reliability",{"$f":"D65","v":1442160.5987499994},{"$f":"E65","v":4000000},4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,null,20000000,null,null,null,"Other"]
[]
[]
[null,"Pivot Driver Categories:"]
[]
[null,null,"Row Labels","Sum of FY18 (R)","Sum of FY19 (R)","Sum of FY20 (R)","Sum of FY21 (R)","Sum of FY22 (R)","Sum of FY23 (R)","Sum of FY24 (R)","Sum of FY25 (R)","Sum of FY26 (R)","Sum of FY27 (R)","Sum of FY28 (R)",null,"RCP"]
[null,null,"Capacity",13587903.94125,18067944,30132844,28978063,24926368,24870547,24542597,63074439.024390243,47610000,42283999.999999993,42283999.999999993,null,{"$f":"SUM(F61:J61)","v":133450419}]
[null,null,"Compliance",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F62:J62)","v":0}]
[null,null,"Network Connection",67021341.111956462,91023716.502305821,130403583.58536586,130282372.34027365,145445017,131264035,134015401,107174319,115745453,122648547,121522801,null,671410408.92563951]
[null,null,"Other System",5243342.8817499997,15839814,11007765.853658536,5664594.7055324214,3896159.9410919752,3877600,4299538,4234560,4364516,4364516,4104604,null,28745658.500282936]
[null,null,"Reliability",1442160.5987499994,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,null,20000000]
[null,null,"Renewal",133092917.01040466,149337101.74742618,155028584,166817613.57142857,173482786,177672386,186386487,212051088,232500189,244612790,253462391,null,859387856.57142854]
[null,null,"Overheads",80054556.066041648,76532785.002607435,79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,84284715.376550376,84917282.002421528,85537355.468278825,85870324.71091494,null,400000000]
[null,null,"Grand Total",300442221.61015278,354801361.25233948,409962817.40670025,415397929.26542103,432212003.25066066,421641766.11434036,433779826.96022868,474819121.4009406,489137440.0024215,503447208.46827883,511244120.71091497,null,2112994342.9973509]
[null,null,"Check:",{"$f":"D68-D39","v":0},{"$f":"E68-E39","v":0},0,0,0,0,0,0,0,0,0,null,0]

{"sheet":"RAB Cat SUMMARY","index":9,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"RAB Category"]
[]
[null,"RAB Categories:"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"(D89/SUM(D$89:D$98)*D$99)+D89","v":16241303.636253361},{"$f":"(E89/SUM(E$89:E$98)*E$99)+E89","v":18783302.717983373},36145535.199341461,29907871.580615111,26957645.568325907,29118980.566623557,31022454.462300621,null,{"$f":"SUM(F8:J8)","v":153152487.37720665}]
[null,null,"Distribution lines and cables",127328633.40751049,{"$f":"(E90/SUM(E$89:E$98)*E$99)+E90","v":133299457.14596111},148581893.88553765,150299407.50976118,155290358.1942876,157773073.27181065,156264985.51330122,null,{"$f":"SUM(F9:J9)","v":768209718.37469828}]
[null,null,"Substations",107330819.25498533,{"$f":"(E91/SUM(E$89:E$98)*E$99)+E91","v":147114004.01282296},165058193.254006,178491926.12358782,176646133.52778393,153588217.4509235,163334429.55571333,null,837118899.9120146]
[null,null,"Transformers",6863060.5226919604,{"$f":"(E92/SUM(E$89:E$98)*E$99)+E92","v":11398206.394297397},14097778.593508204,16643914.010829752,16723898.751040986,19401096.058407445,19349088.947603378,null,86215776.361389756]
[null,null,"Low Voltage lines and cables",23757559.739194725,{"$f":"(E93/SUM(E$89:E$98)*E$99)+E93","v":14122994.230817502},14576618.007579722,16375564.441101339,16943372.487931289,17223003.877033025,16253735.987721231,null,81372294.801366612]
[null,null,"Customer metering and Load control",626406.93229962094,{"$f":"(E94/SUM(E$89:E$98)*E$99)+E94","v":717832.01167454361},1515600.1261218879,1132291.6484375396,1074525.8579159656,1016719.5610823685,947387.2866730463,null,5686524.4802308083]
[null,null,"Communication",6882004.5922729084,{"$f":"(E95/SUM(E$89:E$98)*E$99)+E95","v":18131336.195059326},12725146.053291408,6568816.4174677758,2180766.2240017462,2075334.1421373617,2062733.1870307745,null,25612796.023929063]
[null,null,"Land",4608859.8129025847,{"$f":"(E96/SUM(E$89:E$98)*E$99)+E96","v":5143822.971357692},11163313.549465865,0,0,5043339.3490579855,8145665.6839003833,null,24352318.582424235]
[null,null,"Easements",0,{"$f":"(E97/SUM(E$89:E$98)*E$99)+E97","v":0},0,0,0,0,0,null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",1454423.001541733,{"$f":"(E98/SUM(E$89:E$98)*E$99)+E98","v":1585405.5723655312},1243738.7378480993,1248137.5336205289,1254135.6393731523,1260834.8372644968,1253179.3359846747,null,6260026.0840909518]
[null,null,"Total",{"$f":"SUM(D8:D17)","v":295093070.89965272},{"$f":"SUM(E8:E17)","v":350296361.25233936},405107817.40670019,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,null,1987980841.9973509]
[null,null,"Check:",{"$f":"D18-D100","v":0},{"$f":"E18-E100","v":0},0,0,0,0,0,null,0]
[]
[]
[null,"Live PTRM (Net Capex + Disposals):"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"'[1]Capex Conversion'!AH57*1000000","v":16241303.636253363},{"$f":"'[1]Capex Conversion'!AI57*1000000","v":18783302.717983373},{"$f":"'[1]Capex Conversion'!AJ57*1000000","v":36145535.199341469},{"$f":"'[1]Capex Conversion'!AK57*1000000","v":29907871.580615111},{"$f":"'[1]Capex Conversion'!AL57*1000000","v":26957645.5683259},{"$f":"'[1]Capex Conversion'!AM57*1000000","v":29118980.566623557},{"$f":"'[1]Capex Conversion'!AN57*1000000","v":31022454.462300621},null,{"$f":"SUM(F25:J25)","v":153152487.37720665}]
[null,null,"Distribution lines and cables",{"$f":"'[1]Capex Conversion'!AH58*1000000","v":127328633.40751047},{"$f":"'[1]Capex Conversion'!AI58*1000000","v":133299457.14596112},{"$f":"'[1]Capex Conversion'!AJ58*1000000","v":148581893.88553768},{"$f":"'[1]Capex Conversion'!AK58*1000000","v":150299407.50976121},{"$f":"'[1]Capex Conversion'!AL58*1000000","v":155290358.1942876},{"$f":"'[1]Capex Conversion'!AM58*1000000","v":157773073.27181065},{"$f":"'[1]Capex Conversion'!AN58*1000000","v":156264985.51330122},null,{"$f":"SUM(F26:J26)","v":768209718.3746984}]
[null,null,"Substations",{"$f":"'[1]Capex Conversion'!AH59*1000000","v":107330819.25498535},{"$f":"'[1]Capex Conversion'!AI59*1000000","v":147114004.01282293},{"$f":"'[1]Capex Conversion'!AJ59*1000000","v":165058193.25400603},{"$f":"'[1]Capex Conversion'!AK59*1000000","v":178491926.12358782},{"$f":"'[1]Capex Conversion'!AL59*1000000","v":176646133.52778396},{"$f":"'[1]Capex Conversion'!AM59*1000000","v":153588217.4509235},{"$f":"'[1]Capex Conversion'!AN59*1000000","v":163334429.55571336},null,837118899.91201472]
[null,null,"Transformers",{"$f":"'[1]Capex Conversion'!AH60*1000000","v":6863060.5226919604},{"$f":"'[1]Capex Conversion'!AI60*1000000","v":11398206.394297397},{"$f":"'[1]Capex Conversion'!AJ60*1000000","v":14097778.593508204},{"$f":"'[1]Capex Conversion'!AK60*1000000","v":16643914.010829754},{"$f":"'[1]Capex Conversion'!AL60*1000000","v":16723898.751040988},{"$f":"'[1]Capex Conversion'!AM60*1000000","v":19401096.058407445},{"$f":"'[1]Capex Conversion'!AN60*1000000","v":19349088.947603378},null,86215776.361389771]
[null,null,"Low Voltage lines and cables",{"$f":"'[1]Capex Conversion'!AH61*1000000","v":23757559.739194721},{"$f":"'[1]Capex Conversion'!AI61*1000000","v":14122994.230817502},{"$f":"'[1]Capex Conversion'!AJ61*1000000","v":14576618.007579722},{"$f":"'[1]Capex Conversion'!AK61*1000000","v":16375564.441101339},{"$f":"'[1]Capex Conversion'!AL61*1000000","v":16943372.487931289},{"$f":"'[1]Capex Conversion'!AM61*1000000","v":17223003.877033025},{"$f":"'[1]Capex Conversion'!AN61*1000000","v":16253735.987721229},null,81372294.801366612]
[null,null,"Customer metering and Load control",{"$f":"'[1]Capex Conversion'!AH62*1000000","v":626406.93229962082},{"$f":"'[1]Capex Conversion'!AI62*1000000","v":717832.01167454373},{"$f":"'[1]Capex Conversion'!AJ62*1000000","v":1515600.1261218879},{"$f":"'[1]Capex Conversion'!AK62*1000000","v":1132291.6484375396},{"$f":"'[1]Capex Conversion'!AL62*1000000","v":1074525.8579159658},{"$f":"'[1]Capex Conversion'!AM62*1000000","v":1016719.5610823683},{"$f":"'[1]Capex Conversion'!AN62*1000000","v":947387.2866730463},null,5686524.4802308083]
[null,null,"Communication",{"$f":"'[1]Capex Conversion'!AH63*1000000","v":6882004.5922729094},{"$f":"'[1]Capex Conversion'!AI63*1000000","v":18131336.195059322},{"$f":"'[1]Capex Conversion'!AJ63*1000000","v":12725146.053291406},{"$f":"'[1]Capex Conversion'!AK63*1000000","v":6568816.4174677748},{"$f":"'[1]Capex Conversion'!AL63*1000000","v":2180766.2240017457},{"$f":"'[1]Capex Conversion'!AM63*1000000","v":2075334.1421373622},{"$f":"'[1]Capex Conversion'!AN63*1000000","v":2062733.1870307745},null,25612796.023929067]
[null,null,"Land",{"$f":"'[1]Capex Conversion'!AH64*1000000","v":4608859.8129025847},{"$f":"'[1]Capex Conversion'!AI64*1000000","v":5143822.971357692},{"$f":"'[1]Capex Conversion'!AJ64*1000000","v":11163313.549465865},{"$f":"'[1]Capex Conversion'!AK64*1000000","v":0},{"$f":"'[1]Capex Conversion'!AL64*1000000","v":0},{"$f":"'[1]Capex Conversion'!AM64*1000000","v":5043339.3490579855},{"$f":"'[1]Capex Conversion'!AN64*1000000","v":8145665.6839003824},null,24352318.582424231]
[null,null,"Easements",{"$f":"'[1]Capex Conversion'!AH65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AI65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AJ65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AK65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AL65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AM65*1000000","v":0},{"$f":"'[1]Capex Conversion'!AN65*1000000","v":0},null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",{"$f":"'[1]Capex Conversion'!AH66*1000000","v":1454423.001541733},{"$f":"'[1]Capex Conversion'!AI66*1000000","v":1585405.5723655312},{"$f":"'[1]Capex Conversion'!AJ66*1000000","v":1243738.7378480991},{"$f":"'[1]Capex Conversion'!AK66*1000000","v":1248137.5336205286},{"$f":"'[1]Capex Conversion'!AL66*1000000","v":1254135.6393731525},{"$f":"'[1]Capex Conversion'!AM66*1000000","v":1260834.8372644968},{"$f":"'[1]Capex Conversion'!AN66*1000000","v":1253179.335984675},null,6260026.0840909518]
[null,null,"Total",{"$f":"SUM(D25:D34)","v":295093070.89965278},{"$f":"SUM(E25:E34)","v":350296361.25233936},{"$f":"SUM(F25:F34)","v":405107817.40670031},{"$f":"SUM(G25:G34)","v":400667929.26542103},{"$f":"SUM(H25:H34)","v":397070836.2506606},{"$f":"SUM(I25:I34)","v":386500599.11434036},{"$f":"SUM(J25:J34)","v":398633659.96022868},null,1987980841.9973509]
[]
[]
[null,"Variance:"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"D8-D25","v":0},{"$f":"E8-E25","v":0},0,0,0,0,0,null,{"$f":"SUM(F41:J41)","v":0}]
[null,null,"Distribution lines and cables",{"$f":"D9-D26","v":0},0,0,0,0,0,0,null,{"$f":"SUM(F42:J42)","v":0}]
[null,null,"Substations",0,0,0,0,0,0,0,null,0]
[null,null,"Transformers",0,0,0,0,0,0,0,null,0]
[null,null,"Low Voltage lines and cables",0,0,0,0,0,0,0,null,0]
[null,null,"Customer metering and Load control",0,0,0,0,0,0,0,null,0]
[null,null,"Communication",0,0,0,0,0,0,0,null,0]
[null,null,"Land",0,0,0,0,0,0,0,null,0]
[null,null,"Easements",0,0,0,0,0,0,0,null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",0,0,0,0,0,0,0,null,0]
[null,null,"Total",{"$f":"SUM(D41:D50)","v":0},{"$f":"SUM(E41:E50)","v":0},{"$f":"SUM(F41:F50)","v":0},{"$f":"SUM(G41:G50)","v":0},{"$f":"SUM(H41:H50)","v":0},{"$f":"SUM(I41:I50)","v":0},{"$f":"SUM(J41:J50)","v":0},null,0]
[]
[]
[]
[null,"Calculation"]
[]
[null,"Pivot RAB Categories:"]
[]
[null,null,"Row Labels","Sum of FY18 (R)","Sum of FY19 (R)","Sum of FY20 (R)","Sum of FY21 (R)","Sum of FY22 (R)","Sum of FY23 (R)","Sum of FY24 (R)",null,"RCP",null,"Comment"]
[null,null,"Communications",5015014.5582499988,14170000,10231365.853658536,5262894.7055324214,1738859.941091975,1646000,1646000,null,{"$f":"SUM(F60:J60)","v":20525120.500282932}]
[null,null,"Customer metering & load control",456471.63449999999,561000,1218584,907185,856786,806386,755987,null,{"$f":"SUM(F61:J61)","v":4544928}]
[null,null,"Distribution lines and cables",92786184.847611055,104176178.0509574,119463911,120418947,123822618,125133815,124694831,null,613534122]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",1059858.7124999999,1239026,1000000,1000000,1000000,1000000,1000000,null,5000000]
[null,null,"Land",3358541.6499999994,4020000,8975609.7560975607,0,0,3999999.9999999991,6499999.9999999981,null,19475609.756097555]
[null,null,"Low Voltage lines and cables",17312471.441,11037401,11720000,13120000,13510000,13660000,12970000,null,64980000]
[null,null,"Metering & Load control",1126150.7105,105000,105000,80000,80000,80000,85000,null,430000,null,"Alt"]
[null,null,"Overheads",80054556.066041648,76532785.002607435,79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,null,400000000]
[null,null,"Public lighting",4222999.9999999991,4400000,4750000,4750000,4750000,4750000,4750000,null,23750000,null,"Alt"]
[null,null,"Substations",78213493.451750025,114972521.2987746,132711306.82926831,143006616.91170222,140850900,121814700,130336038,null,668719561.74097049]
[null,null,"Sub-transmission lines and cables",11835268.7925,14679524.810000001,29062000,33862000,51806166.999999993,53406167,55066166.999999993,null,223202501]
[null,null,"Transformers",5001209.7455000002,8907925.0899999999,11335000,13335000,13335000,15387500,15440000,null,68832500]
[null,null,"Unallocated",0,0,0,0,0,0,0,null,0,null,"Check Zero"]
[null,null,"Grand Total",300442221.61015278,354801361.25233936,409962817.40670031,415397929.26542103,432212003.25066054,421641766.11434036,433779826.96022868,null,2112994342.9973509]
[null,null,"Check:",{"$f":"D73-'Division Lvl'!D377","v":0},{"$f":"E73-'Division Lvl'!E377","v":0},{"$f":"F73-'Division Lvl'!F377","v":0},{"$f":"G73-'Division Lvl'!G377","v":0},{"$f":"H73-'Division Lvl'!H377","v":0},{"$f":"I73-'Division Lvl'!I377","v":0},{"$f":"J73-'Division Lvl'!J377","v":0}]
[]
[null,"Adjustments"]
[null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP",null,"Comment",null,"RAB Category"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:J78)","v":0}]
[null,{"$f":"'RIN Cat SUMMARY'!B45","v":"PR741"},{"$f":"'RIN Cat SUMMARY'!C45","v":"Western Sydney Airport 132kV supply"},{"$f":"'RIN Cat SUMMARY'!D45","v":0},{"$f":"'RIN Cat SUMMARY'!E45","v":0},{"$f":"'RIN Cat SUMMARY'!F45","v":0},{"$f":"'RIN Cat SUMMARY'!G45","v":0},{"$f":"'RIN Cat SUMMARY'!H45","v":20411166.999999993},{"$f":"'RIN Cat SUMMARY'!I45","v":20411166.999999996},{"$f":"'RIN Cat SUMMARY'!J45","v":20411166.999999993},null,{"$f":"SUM(F79:J79)","v":61233500.999999978},null,"Contingent",null,{"$f":"VLOOKUP($B79,'Division Lvl'!$A$2:$AJ$374,36,FALSE)","v":"Sub-transmission lines and cables"}]
[null,{"$f":"'RIN Cat SUMMARY'!B46","v":"TM028"},{"$f":"'RIN Cat SUMMARY'!C46","v":"132kV oil cable replacement"},{"$f":"'RIN Cat SUMMARY'!D46","v":0},{"$f":"'RIN Cat SUMMARY'!E46","v":0},{"$f":"'RIN Cat SUMMARY'!F46","v":0},{"$f":"'RIN Cat SUMMARY'!G46","v":9900000},{"$f":"'RIN Cat SUMMARY'!H46","v":9900000},{"$f":"'RIN Cat SUMMARY'!I46","v":9900000},{"$f":"'RIN Cat SUMMARY'!J46","v":9900000},null,{"$f":"SUM(F80:J80)","v":39600000},null,"Remove",null,{"$f":"VLOOKUP($B80,'Division Lvl'!$A$2:$AJ$374,36,FALSE)","v":"Sub-transmission lines and cables"}]
[]
[null,null,"Total (Remove Alt & Adjustments)",{"$f":"D73-D66-D68-D79-D80","v":295093070.89965278},350296361.25233936,405107817.40670031,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,null,{"$f":"SUM(F82:J82)","v":1987980841.9973509}]
[null,null,"Check:",{"$f":"D82-'RIN Cat SUMMARY'!D13","v":0},{"$f":"E82-'RIN Cat SUMMARY'!E13","v":0},{"$f":"F82-'RIN Cat SUMMARY'!F13","v":0},{"$f":"G82-'RIN Cat SUMMARY'!G13","v":0},{"$f":"H82-'RIN Cat SUMMARY'!H13","v":0},{"$f":"I82-'RIN Cat SUMMARY'!I13","v":0},{"$f":"J82-'RIN Cat SUMMARY'!J13","v":0},null,{"$f":"L82-'RIN Cat SUMMARY'!P13","v":0}]
[]
[]
[null,"RAB Categories (PTRM Order / Overheads Not Allocated):"]
[]
[null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"D70-D79-D80","v":11835268.7925},{"$f":"E70-E79-E80","v":14679524.810000001},29062000,23962000,21495000,23095000.000000004,24755000,null,{"$f":"SUM(F89:J89)","v":122369000}]
[null,null,"Distribution lines and cables",{"$f":"D62","v":92786184.847611055},{"$f":"E62","v":104176178.0509574},119463911,120418947,123822618,125133815,124694831,null,{"$f":"SUM(F90:J90)","v":613534122}]
[null,null,"Substations",{"$f":"D69","v":78213493.451750025},{"$f":"E69","v":114972521.2987746},132711306.82926831,143006616.91170222,140850900,121814700,130336038,null,668719561.74097049]
[null,null,"Transformers",{"$f":"D71","v":5001209.7455000002},{"$f":"E71","v":8907925.0899999999},11335000,13335000,13335000,15387500,15440000,null,68832500]
[null,null,"Low Voltage lines and cables",{"$f":"D65","v":17312471.441},{"$f":"E65","v":11037401},11720000,13120000,13510000,13660000,12970000,null,64980000]
[null,null,"Customer metering and Load control",{"$f":"D61","v":456471.63449999999},{"$f":"E61","v":561000},1218584,907185,856786,806386,755987,null,4544928]
[null,null,"Communication",{"$f":"D60","v":5015014.5582499988},{"$f":"E60","v":14170000},10231365.853658536,5262894.7055324214,1738859.941091975,1646000,1646000,null,20525120.500282932]
[null,null,"Land",{"$f":"D64","v":3358541.6499999994},{"$f":"E64","v":4020000},8975609.7560975607,0,0,3999999.9999999991,6499999.9999999981,null,19475609.756097555]
[null,null,"Easements",0,0,0,0,0,0,0,null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",{"$f":"D63","v":1059858.7124999999},{"$f":"E63","v":1239026},1000000,1000000,1000000,1000000,1000000,null,5000000]
[null,null,"Overheads",{"$f":"D67","v":80054556.066041648},{"$f":"E67","v":76532785.002607435},79390039.967675894,79655285.648186415,80461672.309568614,79957198.11434038,80535803.960228667,null,400000000]
[null,null,"Total",{"$f":"SUM(D89:D99)","v":295093070.89965272},{"$f":"SUM(E89:E99)","v":350296361.25233948},405107817.40670037,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,null,1987980841.9973509]
[null,null,"Check:",{"$f":"D100-D82","v":0},{"$f":"E100-E82","v":0},0,0,0,0,0,null,{"$f":"L100-L82","v":0}]

{"sheet":"RAB Cat SUMMARY ($Nom)","index":10,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"RAB Category"]
[]
[null,"RAB Categories:"]
[]
[null,null,"$Real FY19","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"'RAB Cat SUMMARY'!D8","v":16241303.636253361},{"$f":"'RAB Cat SUMMARY'!E8","v":18783302.717983373},{"$f":"'RAB Cat SUMMARY'!F8","v":36145535.199341461},{"$f":"'RAB Cat SUMMARY'!G8","v":29907871.580615111},{"$f":"'RAB Cat SUMMARY'!H8","v":26957645.568325907},{"$f":"'RAB Cat SUMMARY'!I8","v":29118980.566623557},{"$f":"'RAB Cat SUMMARY'!J8","v":31022454.462300621},null,{"$f":"SUM(F8:J8)","v":153152487.37720665}]
[null,null,"Distribution lines and cables",{"$f":"'RAB Cat SUMMARY'!D9","v":127328633.40751049},{"$f":"'RAB Cat SUMMARY'!E9","v":133299457.14596111},{"$f":"'RAB Cat SUMMARY'!F9","v":148581893.88553765},{"$f":"'RAB Cat SUMMARY'!G9","v":150299407.50976118},{"$f":"'RAB Cat SUMMARY'!H9","v":155290358.1942876},{"$f":"'RAB Cat SUMMARY'!I9","v":157773073.27181065},{"$f":"'RAB Cat SUMMARY'!J9","v":156264985.51330122},null,{"$f":"SUM(F9:J9)","v":768209718.37469828}]
[null,null,"Substations",{"$f":"'RAB Cat SUMMARY'!D10","v":107330819.25498533},{"$f":"'RAB Cat SUMMARY'!E10","v":147114004.01282296},{"$f":"'RAB Cat SUMMARY'!F10","v":165058193.254006},{"$f":"'RAB Cat SUMMARY'!G10","v":178491926.12358782},{"$f":"'RAB Cat SUMMARY'!H10","v":176646133.52778393},{"$f":"'RAB Cat SUMMARY'!I10","v":153588217.4509235},{"$f":"'RAB Cat SUMMARY'!J10","v":163334429.55571333},null,837118899.9120146]
[null,null,"Transformers",{"$f":"'RAB Cat SUMMARY'!D11","v":6863060.5226919604},{"$f":"'RAB Cat SUMMARY'!E11","v":11398206.394297397},{"$f":"'RAB Cat SUMMARY'!F11","v":14097778.593508204},{"$f":"'RAB Cat SUMMARY'!G11","v":16643914.010829752},{"$f":"'RAB Cat SUMMARY'!H11","v":16723898.751040986},{"$f":"'RAB Cat SUMMARY'!I11","v":19401096.058407445},{"$f":"'RAB Cat SUMMARY'!J11","v":19349088.947603378},null,86215776.361389756]
[null,null,"Low Voltage lines and cables",{"$f":"'RAB Cat SUMMARY'!D12","v":23757559.739194725},{"$f":"'RAB Cat SUMMARY'!E12","v":14122994.230817502},{"$f":"'RAB Cat SUMMARY'!F12","v":14576618.007579722},{"$f":"'RAB Cat SUMMARY'!G12","v":16375564.441101339},{"$f":"'RAB Cat SUMMARY'!H12","v":16943372.487931289},{"$f":"'RAB Cat SUMMARY'!I12","v":17223003.877033025},{"$f":"'RAB Cat SUMMARY'!J12","v":16253735.987721231},null,81372294.801366612]
[null,null,"Customer metering and Load control",{"$f":"'RAB Cat SUMMARY'!D13","v":626406.93229962094},{"$f":"'RAB Cat SUMMARY'!E13","v":717832.01167454361},{"$f":"'RAB Cat SUMMARY'!F13","v":1515600.1261218879},{"$f":"'RAB Cat SUMMARY'!G13","v":1132291.6484375396},{"$f":"'RAB Cat SUMMARY'!H13","v":1074525.8579159656},{"$f":"'RAB Cat SUMMARY'!I13","v":1016719.5610823685},{"$f":"'RAB Cat SUMMARY'!J13","v":947387.2866730463},null,5686524.4802308083]
[null,null,"Communication",{"$f":"'RAB Cat SUMMARY'!D14","v":6882004.5922729084},{"$f":"'RAB Cat SUMMARY'!E14","v":18131336.195059326},{"$f":"'RAB Cat SUMMARY'!F14","v":12725146.053291408},{"$f":"'RAB Cat SUMMARY'!G14","v":6568816.4174677758},{"$f":"'RAB Cat SUMMARY'!H14","v":2180766.2240017462},{"$f":"'RAB Cat SUMMARY'!I14","v":2075334.1421373617},{"$f":"'RAB Cat SUMMARY'!J14","v":2062733.1870307745},null,25612796.023929063]
[null,null,"Land",{"$f":"'RAB Cat SUMMARY'!D15","v":4608859.8129025847},{"$f":"'RAB Cat SUMMARY'!E15","v":5143822.971357692},{"$f":"'RAB Cat SUMMARY'!F15","v":11163313.549465865},{"$f":"'RAB Cat SUMMARY'!G15","v":0},{"$f":"'RAB Cat SUMMARY'!H15","v":0},{"$f":"'RAB Cat SUMMARY'!I15","v":5043339.3490579855},{"$f":"'RAB Cat SUMMARY'!J15","v":8145665.6839003833},null,24352318.582424235]
[null,null,"Easements",{"$f":"'RAB Cat SUMMARY'!D16","v":0},{"$f":"'RAB Cat SUMMARY'!E16","v":0},{"$f":"'RAB Cat SUMMARY'!F16","v":0},{"$f":"'RAB Cat SUMMARY'!G16","v":0},{"$f":"'RAB Cat SUMMARY'!H16","v":0},{"$f":"'RAB Cat SUMMARY'!I16","v":0},{"$f":"'RAB Cat SUMMARY'!J16","v":0},null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",{"$f":"'RAB Cat SUMMARY'!D17","v":1454423.001541733},{"$f":"'RAB Cat SUMMARY'!E17","v":1585405.5723655312},{"$f":"'RAB Cat SUMMARY'!F17","v":1243738.7378480993},{"$f":"'RAB Cat SUMMARY'!G17","v":1248137.5336205289},{"$f":"'RAB Cat SUMMARY'!H17","v":1254135.6393731523},{"$f":"'RAB Cat SUMMARY'!I17","v":1260834.8372644968},{"$f":"'RAB Cat SUMMARY'!J17","v":1253179.3359846747},null,6260026.0840909518]
[null,null,"Total",{"$f":"SUM(D8:D17)","v":295093070.89965272},{"$f":"SUM(E8:E17)","v":350296361.25233936},405107817.40670019,400667929.26542103,397070836.25066054,386500599.11434036,398633659.96022868,null,1987980841.9973509]
[]
[]
[null,"CPI Index"]
[]
[null,null,null,"FY18","FY19","FY20","FY21","FY22","FY23","FY24"]
[null,null,"Dec-Dec sum of 4 quarters (Lagged - Pricing)",{"$f":"'[1]Capex Conversion'!L8","v":1.2769909449732886E-2},{"$f":"'[1]Capex Conversion'!M8","v":1.9486474094452033E-2},{"$f":"'[1]Capex Conversion'!N8","v":1.9638522329714192E-2},{"$f":"'[1]Capex Conversion'!O8","v":1.9316698463889059E-2},{"$f":"'[1]Capex Conversion'!P8","v":2.4564867906045951E-2},{"$f":"'[1]Capex Conversion'!Q8","v":2.5000000000000355E-2},{"$f":"'[1]Capex Conversion'!R8","v":2.5000000000000355E-2}]
[null,null,"Index (Real 18/19)",{"$f":"'[1]Capex Conversion'!L12","v":0.98088599055543069},{"$f":"'[1]Capex Conversion'!M12","v":1},{"$f":"'[1]Capex Conversion'!N12","v":1.0196385223297142},{"$f":"'[1]Capex Conversion'!O12","v":1.0393345722077227},{"$f":"'[1]Capex Conversion'!P12","v":1.0648656886841923},{"$f":"'[1]Capex Conversion'!Q12","v":1.0914873309012976},{"$f":"'[1]Capex Conversion'!R12","v":1.1187745141738303}]
[]
[]
[null,"RAB Categories:"]
[]
[null,null,"$Nominal","FY18","FY19","FY20","FY21","FY22","FY23","FY24",null,"RCP"]
[null,null,"Sub-transmission lines and cables",{"$f":"D8*D$25/(1+D$24)^0.5","v":15830113.282803584},{"$f":"E8*E$25/(1+E$24)^0.5","v":18602924.508898422},{"$f":"F8*F$25/(1+F$24)^0.5","v":36498732.014559321},30788342.670094743,28360054.611244231,31393008.167456638,{"$f":"J8*J$25/(1+J$24)^0.5","v":34281260.917886689},null,{"$f":"SUM(F31:J31)","v":161321398.38124162}]
[null,null,"Distribution lines and cables",{"$f":"D9*D$25/(1+D$24)^0.5","v":124104981.72611201},132019367.17919695,150033764.81316376,154724138.39445695,163368979.23178568,170094257.47218046,172680106.50869665,null,{"$f":"SUM(F32:J32)","v":810901246.42028356}]
[null,null,"Substations",{"$f":"D10*D$25/(1+D$24)^0.5","v":104613463.64770524},145701251.36896852,166671062.6682066,183746629.06136608,185835739.29020241,165582588.09336564,180492172.3159602,null,882328191.42910087]
[null,null,"Transformers",{"$f":"D11*D$25/(1+D$24)^0.5","v":6689304.5025302731},11288748.111744374,14235535.317081751,17133901.573562868,17593920.830004275,20916211.871692527,21381646.882333692,null,91261216.474675119]
[null,null,"Low Voltage lines and cables",{"$f":"D12*D$25/(1+D$24)^0.5","v":23156076.040284134},13987369.498334596,14719053.719999833,16857651.941893123,17824812.179479398,18568023.016560189,17961137.309836008,null,85930678.167768538]
[null,null,"Customer metering and Load control",{"$f":"D13*D$25/(1+D$24)^0.5","v":610547.83048954664},710938.58858310117,1530409.8428611157,1165625.6842154204,1130425.5757222378,1096119.6052878408,1046907.1944063989,null,5969487.9024930131]
[null,null,"Communication",{"$f":"D14*D$25/(1+D$24)^0.5","v":6707768.9542898182},17957218.895227347,12849490.070731396,6762198.7159068333,2294215.5334111815,2237405.9945284096,2279416.5005389415,null,26422726.815116763]
[null,null,"Land",{"$f":"D15*D$25/(1+D$24)^0.5","v":4492174.6786355507},5094426.2497398695,11272396.089569505,0,0,5437195.612462719,9001340.9802570548,null,25710932.68228928]
[null,null,"Easements",{"$f":"D16*D$25/(1+D$24)^0.5","v":0},0,0,0,0,0,0,null,0]
[null,null,"Emergency Spares (Major Plant, Excludes Inventory)",{"$f":"D17*D$25/(1+D$24)^0.5","v":1417600.5443385751},1570180.740922933,1255891.9556313853,1284882.007766244,1319379.1398578384,1359298.9031156802,1384821.6892703169,null,6604273.6956414646]
[null,null,"Total",{"$f":"SUM(D31:D40)","v":287622031.20718879},{"$f":"SUM(E31:E40)","v":346932425.14161623},{"$f":"SUM(F31:F40)","v":409066336.49180472},{"$f":"SUM(G31:G40)","v":412463370.04926229},{"$f":"SUM(H31:H40)","v":417727526.3917073},{"$f":"SUM(I31:I40)","v":416684108.73665011},{"$f":"SUM(J31:J40)","v":440508810.29918599},null,2096450151.9686105]

{"sheet":"RAB Cat Lookup","index":11,"n_rows":339,"n_cols":5,"rows_kept":339,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Project ID","Classification","Project / Program Description","RAB Category"]
[null,"AR","Std","Asset Relocation","Distribution lines and cables"]
[null,"AU004","Std","PM102 ZS SCADA refurbishment","Substations"]
[null,"AU013","Std","SCADA master station development software","Substations"]
[null,"AU016","Std","PM121 (MD1000) MD3 to DNP3 conversion","Substations"]
[null,"CC002","Std","Communications development SCADA","Communications"]
[null,"CC007","Std","SCADA radio repeaters","Communications"]
[null,"CC020","Std","Microwave refurbishment and extension","Communications"]
[null,"DS002","Std","Pole substation refurbishment","Transformers"]
[null,"DS003","Std","Distribution Substation Refurbishment","Substations"]
[null,"DS004","Std","Distribution mains refurbishment","Distribution lines and cables"]
[null,"DS005","Std","Pole replacement capital","Distribution lines and cables"]
[null,"DS006","Std","LV CONSAC cable replacement","Distribution lines and cables"]
[null,"DS007","Std","Service wire replacement program","Low Voltage lines and cables"]
[null,"DS008","Std","Traffic black spot remediation","Distribution lines and cables"]
[null,"DS009","Std","Reliability focused distribution mains renewal","Distribution lines and cables"]
[null,"DS011","Std","HV distribution steel mains replacement","Distribution lines and cables"]
[null,"DS012","Std","HV expulsion drop-out fuse replacement program","Distribution lines and cables"]
[null,"DS013","Std","Lapstone Distribution Network Renewal","Distribution lines and cables"]
[null,"DS014","Std","LV cable network renewal","Low Voltage lines and cables"]
[null,"DS301","Std","Ground substation refurbishment program","Substations"]
[null,"DS302","Std","Distribution transformer replacement programs","Substations"]
[null,"DS305","Std","Compact LV switchgear replacement","Substations"]
[null,"DS307","Std","Holec MD4 epoxy switchgear replacement","Substations"]
[null,"DS308","Std","HV oil and RGB12 switchgear replacement","Substations"]
[null,"DS310","Std","Upgrading of direct connected substations","Substations"]
[null,"DS312","Std","Miscellaneous substation renewal expenditure","Substations"]
[null,"DS313","Std","Padmount substation fire risk mitigation","Substations"]
[null,"DS314","Std","Basement Substation Refurbishment","Substations"]
[null,"DS315","Std","Compact LV switchgear replacement","Substations"]
[null,"DS316","Std","HV oil switchgear replacement program","Substations"]
[null,"DS404","Std","Cast iron UGOH replacement program","Distribution lines and cables"]
[null,"DS405","Std","Air-break switch replacement","Distribution lines and cables"]
[null,"DS409","Std","Miscellaneous mains renewal expenditure","Distribution lines and cables"]
[null,"DS410","Std","Capital works for Compliance to NSW Maritime Waterways - Crossing Codes","Distribution lines and cables"]
[null,"DS411","Std","Capital works for compliance to NSW Maritime Waterways - Signage Replacement and Drawings update ","Distribution lines and cables"]
[null,"DS413","Std","Low Mains Remediation","Distribution lines and cables"]
[null,"DS414","Std","Copper distribution mains replacement","Distribution lines and cables"]
[null,"DS415","Std","LV Mains Refurbishment","Distribution lines and cables"]
[null,"DS416","Std","Asbestos Service Fuse Replacement","Customer metering & load control"]
[null,"DU","Std","Duct installation RMS road works","Distribution lines and cables"]
[null,"EF001","Std","Distribution Management System","Communications"]
[null,"EF002","Std","Technology Pilots","Distribution lines and cables"]
[null,"EF003","Std","BESS Pilot - West Dapto","Substations"]
[null,"EH","Std","DIST ENVIRON. ENHANCEMENT PROGRAM Total","Distribution lines and cables"]
[null,"HVW","Std","HV Development Works","Distribution lines and cables"]
[null,"IC","Std","Industrial & Commercial","Distribution lines and cables"]
[null,"LV001","Std","Overloaded Distribution sub uprates","Low Voltage lines and cables"]
[null,"LV002","Std","Quality of supply reactive projects","Low Voltage lines and cables"]
[null,"LV003","Std","Quality of supply planned projects","Low Voltage lines and cables"]
[null,"LV004","Std","Low Voltage System Augmentations","Low Voltage lines and cables"]
[null,"LV005","Std","Dsub Monitoring & LV Feeder Monitoring for Solar PV","Low Voltage lines and cables"]
[null,"MC101","Alt","Meters - Growth","Metering & Load control"]
[null,"MC102","Std","Relays - Growth","Customer metering & load control"]
[null,"MC104","Alt","Meters - Renewal ","Metering & Load control"]
[null,"MC105","Std","Relays - Renewal","Customer metering & load control"]
[null,"MC106","Alt","Labour (meter/relay renewal)","Metering & load control"]
[null,"MC107","Alt","Test Equipment","Metering & Load control"]
[null,"MC109","Std","Demand Management Technology","Distribution lines and cables"]
[null,"MC112","Std","Neutral integrity monitoring","Customer metering & load control"]
[null,"NU","Std","Non Urban Extension","Distribution lines and cables"]
[null,"OFP","Std","Overloaded Feeders (Compliance)","Distribution lines and cables"]
[null,"PQ001","Std","PQ Monitoring","Substations"]
[null,"PQ002","Std","PQ Monitoring – Statistical assessment of the LV network","Substations"]
[null,"PQ003","Std","PQ Surveying","Substations"]
[null,"PR044","Std","West Liverpool ZS (Hoxton Park ZS Rebuild)","Substations"]
[null,"PR052","Std","Penrith TS transformer and Busbar Augment","Substations"]
[null,"PR054","Std","Quakers Hill ZS augment (132kV bar + 1st 132/11kV tfr)","Sub-transmission lines and cables"]
[null,"PR059","Std","ELTS 132kV Bus bar & Substation works","Substations"]
[null,"PR060","Std","WLTS-ELTS first 132kV Cable Links","Sub-transmission lines and cables"]
[null,"PR061","Std","Russell Vale ZS Augment","Substations"]
[null,"PR070","Std","Caddens ZS Establishment + feeders","Substations"]
[null,"PR090","Std","Doonside 132kV/11kV ZS rebuild","Substations"]
[null,"PR091","Std","West Parramatta CBD 132kV/11kV ZS establishment","Substations"]
[null,"PR102","Std","Kemps Creek / Luddenham Capacity uprate","Sub-transmission lines and cables"]
[null,"PR110","Std","Edmondson Park ZS Establishment","Substations"]
[null,"PR113","Std","Augment feeder 308 Nepean to Douglas Park","Sub-transmission lines and cables"]
[null,"PR123","Std","Connection Works Associated with Tomerong / Bamarang BSP","Sub-transmission lines and cables"]
[null,"PR126","Std","Chipping Norton 33/11kV ZS establishment","Substations"]
[null,"PR128","Std","Convert Camden ZS to 66kV","Substations"]
[null,"PR144","Std","Sherwood ZS Augment","Substations"]
[null,"PR148","Std","Dapto ZS 3rd transformer & 33kV Bus Section CB's ","Transformers"]
[null,"PR149","Std","Gerringong ZS Augment","Substations"]
[null,"PR157","Std","Richmond ZS rebuild","Substations"]
[null,"PR170","Std","Holsworthy 33/11kV ZS establishment","Substations"]
[null,"PR172","Std","PARKLEA ZS 3RD TRANSFORMER","Transformers"]
[null,"PR176","Std","Cheriton Avenue 132/11kV ZS Establishment","Substations"]
[null,"PR184","Std","Box Hill ZS Establishment (interim)","Substations"]
[null,"PR186","Std","Glenorie ZS establishment","Substations"]
[null,"PR190","Std","Eschol Park ZS Establishment","Distribution lines and cables"]
[null,"PR200","Std","Cordeaux / Figtree 33/11kV ZS Establishment","Substations"]
[null,"PR204","Std","Canley Vale Subtransmission Network Upgrade","Sub-transmission lines and cables"]
[null,"PR206","Std","Cawdor 66/11kV ZS Establishment","Substations"]
[null,"PR208","Std","Abbotsbury 132/11kV ZS Establishment","Substations"]
[null,"PR248","Std","Penrith Lakes ZS Land Purchase","Land"]
[null,"PR255","Std","Line works associated with Oran Park","Sub-transmission lines and cables"]
[null,"PR257","Std","Menangle Park 66/11kV ZS Site Purchase","Land"]
[null,"PR258","Std","Menangle Park 66/11kV ZS establishment (mobile)","Substations"]
[null,"PR261","Std","Huntingwood ZS","Substations"]
[null,"PR278","Std","Kemps Creek new BSP associated works","Sub-transmission lines and cables"]
[null,"PR280","Std","Wilton Park 66/11kV ZS establishment & 66kV line works","Substations"]
[null,"PR288","Std","Holroyd 330/132kV BSP associated works","Sub-transmission lines and cables"]
[null,"PR292","Std","South Marsden Park (Industrial) 132/11kV ZS establishment","Substations"]
[null,"PR303","Std","Mittagong ZS transformer augment","Transformers"]
[null,"PR308","Std","Granville ZS & Camellia TS Rebuild","Substations"]
[null,"PR326","Std","Casula 33/11kV ZS establishment with link to LTS or WLTS","Substations"]
[null,"PR329","Std","Box Hill ZSSite Purchase","Land"]
[null,"PR339","Std","North Eastern Creek ZS establishment","Substations"]
[null,"PR342","Std","Jordan Springs establishment","Substations"]
[null,"PR353","Std","SHOALHAVEN FEEDER 7510/7511 AUGMENT","Sub-transmission lines and cables"]
[null,"PR384","Std","Glossodia ZS transformer augments","Substations"]
[null,"PR406","Std","Tomerong ZS Establishment","Substations"]
[null,"PR408","Std","Oran Park (permanent) ZS Establishment","Substations"]
[null,"PR413","Std","Windsor Transformer","Transformers"]
[null,"PR423","Std","Maryland ZS ","Substations"]
[null,"PR424","Std","Austral ZS Site Purchase","Land"]
[null,"PR425","Std","Austral ZS Establishment (interim initially)","Substations"]
[null,"PR426","Std","Leppington North ZS Site Purchase (Strategic)","Land"]
[null,"PR427","Std","Leppington North ZS Establishment (interim initially)","Substations"]
[null,"PR429","Std","Leppington South ZS Establishment (interim initially)","Substations"]
[null,"PR430","Std","North Rossmore ZS Site Purchase","Land"]
[null,"PR432","Std","Rossmore ZS Site Purchase","Land"]
[null,"PR435","Std","Catherine Fields North ZS Establishment (Interim)","Substations"]
[null,"PR436","Std","Catherine Fields ZS Site Purchase","Land"]
[null,"PR437","Std","Catherine Fields ZS Establishment (interim)","Substations"]
[null,"PR438","Std","North Bringelly ZS Site Purchase","Land"]
[null,"PR440","Std","Feeder 443 and 458/1 Augmentation and Cattai Rebuild","Sub-transmission lines and cables"]
[null,"PR444","Std","Culburra Beach Development (33kV fdr and single transformer ZS)","Substations"]
[null,"PR479","Std","Far South Coast 132kV Voltage Constraints","Transformers"]
[null,"PR487","Std","Connection Works Associated with Macarthur BSP","Sub-transmission lines and cables"]
[null,"PR499","Std","Southpipe (Oakdale Estate) ZS 132/11kV establishment","Substations"]
[null,"PR517","Std","Installation of OPGW on Feeders 98W and 98F","Sub-transmission lines and cables"]
[null,"PR521","Std","Culburra ZS fdr deplication & provision for rural ZS's","Sub-transmission lines and cables"]
[null,"PR559","Std","Mamre ZS Transformer Augment and 11kV busbar extension","Substations"]
[null,"PR596","Std","Marsden Park (Residential) 132/11kV ZS establishment - Stage 1","Substations"]
[null,"PR599","Std","Penrith CBD ZS Site Purchase","Land"]
[null,"PR602","Std","Riverstone West Site Purchase","Land"]
[null,"PR603","Std","Eschol Park ZS Site Purchase","Land"]
[null,"PR615","Std","Cordeaux Feeder - LFI installation ","Sub-transmission lines and cables"]
[null,"PR620","Std","West Dapto ZS Establishment (interim initially)","Substations"]
[null,"PR643","Std","Fibre Works At Carlingford TS For Ausgrid","Substations"]
[null,"PR656","Std","Leppington South ZS Establishment (permanent)","Substations"]
[null,"PR657","Std","Calderwood ZS Establishment (interim initially)","Substations"]
[null,"PR659","Std","Avondale (South West Dapto) 132/11kV Zone Substation Establishment Site Purchase","Land"]
[null,"PR673","Std","Liverpool ZS 11kV Switchboard Extension & Distribution Works","Substations"]
[null,"PR674","Std","South Marsden Park (Stage 1)","Substations"]
[null,"PR677","Std","Penrith Panthers 132/11kV ZS Establishment","Substations"]
[null,"PR698","Std","Marsden Park (Residential) 132/11kV ZS - Stage 2","Substations"]
[null,"PR700","Std","Riverstone East","Substations"]
[null,"PR701","Std","Dapto 33kV Feeder Constraints","Sub-transmission lines and cables"]
[null,"PR702","Std","Penrith ZS 11kV transformer cable constraints","Transformers"]
[null,"PR703","Std","Riverstone East Site Purchase","Land"]
[null,"PR704","Std","Oakdale (Southpipe) Site Purchase","Land"]
[null,"PR707","Std","132kV Ducts Bringelly Rd (ARP2273)","Sub-transmission lines and cables"]
[null,"PR709","Std","Feeder 230 Undergrounding","Sub-transmission lines and cables"]
[null,"PR710","Std","FDR 868 Rebuild & Rearrangement South32","Sub-transmission lines and cables"]
[null,"PR715","Std","Nepean TS Constraints","Substations"]
[null,"PR716","Std","Box Hill ZS - 132kV Ducts Old Pitt Town","Sub-transmission lines and cables"]
[null,"PR717","Std","Acquire improved site for West Dapto ZS","Land"]
[null,"PR722","Std","Camellia TS - Connection of Ausgird","Substations"]
[null,"PR727","Std","Luddenham ZS Additional Land Acquisition","Land"]
[null,"PR730","Std","Feeder 7018 constraints","Sub-transmission lines and cables"]
[null,"PS008","Std","Substation protection relay refurbishment","Substations"]
[null,"PS009","Std","Installation of SEF relays","Substations"]
[null,"PS010","Std","Protection refurbishment (interfacing feeders)","Substations"]
[null,"PS011","Std","Protection refurbishment (miscellaneous)","Substations"]
[null,"PS012","Std","Distribution feeder protection modernisation","Substations"]
[null,"RI","Std","Reliability HV Development","Distribution lines and cables"]
[null,"RIAR","Std","Line Fault Indicators","Distribution lines and cables"]
[null,"RIDFA","Std","DFA - Radio, SCADA, Software","Substations"]
[null,"RIHV","Std","Reliability HV Development","Distribution lines and cables"]
[null,"RILB","Std","Automated Load Break Switches","Distribution lines and cables"]
[null,"RIRR","Std","Automated Reclosers","Distribution lines and cables"]
[null,"RITR","Std","Reliability Transmission Development","Distribution lines and cables"]
[null,"SL001","Alt","Streetlighting Growth","Public lighting"]
[null,"SL002","Alt","Streetlighting Refurbishment","Public lighting"]
[null,"SLWSROC","Alt","WSROC SL Replacement Program","Public lighting"]
[null,"SP001","Std","Spares Purchase","Emergency spares"]
[null,"TM008","Std","132KV TOWER REFURB/SAFETY UPGRADE","Sub-transmission lines and cables"]
[null,"TM012","Std","Sub-transmission pole replacement","Sub-transmission lines and cables"]
[null,"TM014","Std","Renewal of 33kV and 66kV gas  and oil filled cables","Sub-transmission lines and cables"]
[null,"TM016","Std","Cast iron UGOH  replacement within zone substations","Sub-transmission lines and cables"]
[null,"TM019","Std","Access track reconstruction","Sub-transmission lines and cables"]
[null,"TM021","Std","Capital Works for compliance to NSW Maritime Waterways","Sub-transmission lines and cables"]
[null,"TM023","Std","Renewal of 132kV cable 233","Sub-transmission lines and cables"]
[null,"TM026","Std","Installation of vibration dampers (sub-transmission)","Sub-transmission lines and cables"]
[null,"TM027","Std","Steel Tower Asbestos Removal","Sub-transmission lines and cables"]
[null,"TM028","Std","132kV oil cable 228 replacement","Sub-transmission lines and cables"]
[null,"TM131","Std","Underground Pilots Replacement","Sub-transmission lines and cables"]
[null,"TM132","Std","Sub Transmission Pilot cable renewal program","Sub-transmission lines and cables"]
[null,"TM133","Std","Hardex pilot cable renewal","Sub-transmission lines and cables"]
[null,"TM134","Std","Wollongong - Port Kembla pilot cable replacement","Sub-transmission lines and cables"]
[null,"TM135","Std","Optical fibre protection and communication upgrades in the Blue Mountains","Sub-transmission lines and cables"]
[null,"TM137","Std","Optical fibre protection and communication upgrades in the Macarthur area","Sub-transmission lines and cables"]
[null,"TM171","Std","Replacement of corroded earthwires","Sub-transmission lines and cables"]
[null,"TM172","Std","Earthwire replacement due to fault rating","Sub-transmission lines and cables"]
[null,"TM174","Std","Hardex Earthwire Replacement","Sub-transmission lines and cables"]
[null,"TM302","Std","Oil filled cable auxiliary equipment refurbishment","Sub-transmission lines and cables"]
[null,"TM303","Std","Guilford and Camellia 132kV feeder, oil testing and flushing","Sub-transmission lines and cables"]
[null,"TM401","Std","South Coast 33kV overhead line refurbishment","Sub-transmission lines and cables"]
[null,"TM404","Std","Avon/Nepean Dam feeder refurbishment","Sub-transmission lines and cables"]
[null,"TM408","Std","Ringwood Feeder 7906 Refurbishment","Sub-transmission lines and cables"]
[null,"TM410","Std","Hazelbook ZS to Springwood ZS Feeder 808 refurbishment","Sub-transmission lines and cables"]
[null,"TM419","Std","Future feeder refurbishment works","Sub-transmission lines and cables"]
[null,"TM801","Std","Steel tower painting program","Sub-transmission lines and cables"]
[null,"TM803","Std","Steel tower below ground rectification work","Sub-transmission lines and cables"]
[null,"TM805","Std","EARTHING REFURBISHMENT ON BLUE MOUNTAINS","Sub-transmission lines and cables"]
[null,"TM809","Std","Steel tower earthing refurbishment works","Sub-transmission lines and cables"]
[null,"TS004","Std","132kV circuit breaker replacement","Substations"]
[null,"TS005","Std","33kV circuit breaker replacement","Substations"]
[null,"TS007","Std","11kV circuit breaker replacement","Substations"]
[null,"TS008","Std","Battery replacement","Substations"]
[null,"TS009","Std","Auxiliary switchgear replacement","Substations"]
[null,"TS015","Std","Replacement of surge arrester in zone and sub-transmission substations","Substations"]
[null,"TS016","Std","VT and CT replacement","Substations"]
[null,"TS020","Std","Portable earthing set cabinets","Substations"]
[null,"TS024","Std","Building and amenities refurbishment","Substations"]
[null,"TS025","Std","Asbestos and other hazardous material reporting, management and removal","Substations"]
[null,"TS026","Std","Noise attenuation in ZS and TS","Substations"]
[null,"TS027","Std","Substation switchyard lighting improvement","Substations"]
[null,"TS028","Std","Control cable trench and cover refurbishment","Substations"]
[null,"TS029","Std","Substation control room temperature reduction initiatives","Substations"]
[null,"TS031","Std","Substation safety fence upgrade program","Substations"]
[null,"TS032","Std","Substation security systems","Substations"]
[null,"TS033","Std","Substation fire hydrant installations","Substations"]
[null,"TS034","Std","Substation deluge showers and fire blankets","Substations"]
[null,"TS035","Std","Substation oil containment program - bund walls","Substations"]
[null,"TS036","Std","Substation earthing","Substations"]
[null,"TS048","Std","Substation oil containment program - separators","Substations"]
[null,"TS049","Std","Tunnelboard refurbishment","Substations"]
[null,"TS050","Std","POW switching for capacitors","Substations"]
[null,"TS055","Std","66kV circuit breaker replacement","Substations"]
[null,"TS057","Std","Substation insulation co-ordination","Substations"]
[null,"TS067","Std","Rosehill ZS Renewal","Substations"]
[null,"TS072","Std","Holroyd ZS Renewal","Substations"]
[null,"TS086","Std","Busbar support and isolator replacement","Substations"]
[null,"TS092","Std","Jasper Rd 11kV CB Renewal","Substations"]
[null,"TS099","Std","Substation power outlet installation","Substations"]
[null,"TS100","Std","Substation internal fence replacement","Substations"]
[null,"TS102","Std","Rydalmere Zone Substation renewal","Substations"]
[null,"TS111","Std","Blackheath ZS 11kV Switchyard renewal","Substations"]
[null,"TS116","Std","Roof refurbuishment for control and switch rooms","Substations"]
[null,"TS119","Std","Bomaderry ZS Redevelopment (fmr PR403)","Substations"]
[null,"TS120","Std","Canley Vale ZS Redevelopment","Substations"]
[null,"TS121","Std","Port Kembla ZS","Substations"]
[null,"TS122","Std","Leabons Lane Zone Substation renewal","Substations"]
[null,"TS123","Std","St Marys Zone Substation renewal","Substations"]
[null,"TS124","Std","Substation control building fire alarm systems","Substations"]
[null,"TS125","Std","Guildford Transmission Substation renewal","Substations"]
[null,"TS126","Std","Comalco HVC Substation Renewal","Substations"]
[null,"TS127","Std","Castle Hill Zone Substation renewal","Substations"]
[null,"TS128","Std","Capacitor bank replacement","Substations"]
[null,"TS130","Std","Northmead Zone Substation Renewal","Substations"]
[null,"TS131","Std","Bulli Zone Substation Renewal","Substations"]
[null,"TS133","Std"," Corrimal ZS Redevelopment","Substations"]
[null,"TS134","Std","South Granville Zone Substation renewal","Substations"]
[null,"TS135","Std","Ringwood ZS Redevelopment","Substations"]
[null,"TS136","Std","Kandos ZS Redevelopment","Substations"]
[null,"TS138","Std","Baulkham Hills Switchgear Rearrangement","Substations"]
[null,"TS139","Std","Oakdale ZS Swgr Rearrangement","Substations"]
[null,"TS143","Std","Westmead Zone Substation renewal and augmentation","Substations"]
[null,"TS144","Std","Substation fire stopping measures","Substations"]
[null,"TS146","Std","Marayong Zone Substation renewal","Substations"]
[null,"TS149","Std","South Windsor ZS Refurbishment","Substations"]
[null,"TS155","Std","Sussex Inlet Zone Substation - stage 2 renewal","Substations"]
[null,"TS156","Std","Lawson TS - RailCorp Connections Works","Substations"]
[null,"TS163","Std","Unanderra Zone Substation renewal","Substations"]
[null,"TS165","Std","Greystanes Zone Substation renewal","Substations"]
[null,"TS167","Std","Carlingford Transmission Substation control building replacement","Substations"]
[null,"TS168","Std","Carramar Zone Substation switchgear replacement","Substations"]
[null,"TS173","Std","11kV Switchboard Truck Replacement Program","Substations"]
[null,"TS174","Std","West Wollongong Zone Substation 11kV renewal","Substations"]
[null,"TS175","Std","Defective CT Replacement Program","Substations"]
[null,"TS177","Std","Substation Battery Redundancy Program","Substations"]
[null,"TS178","Std","Jerrara SS Rearrangement","Substations"]
[null,"TS179","Std","33kV wall bushing replacement","Substations"]
[null,"TS180","Std","Transformer fire wall installation","Substations"]
[null,"TS181","Std","11kV capacitor bank refurbishment","Substations"]
[null,"TS182","Std","Substation civil capital works scoping","Substations"]
[null,"TS199","Std","Substation renewal program to be identified","Substations"]
[null,"TS600","Std","Power transformer replacement","Transformers"]
[null,"TS602","Std","Prospect ZS 33kV No3 Transformer","Transformers"]
[null,"TS604","Std","Liverpool TS 132kV No 3 - Transformer Replacement","Transformers"]
[null,"TS605","Std","West Liverpool 132 kV No 3 Transformer","Substations"]
[null,"TS606","Std","Jasper Road 33kV No 3 - Transformer Replacement","Substations"]
[null,"TS607","Std","West Liverpool 132 kV No 1 - Demolition","Substations"]
[null,"TS615","Std","Gerringong ZS No.2 TX Replacement","Transformers"]
[null,"UR","Std","Underground Residential","Distribution lines and cables"]
[null,"AG","Std","Automation - operational/capacity risk ","Substations"]
[null,"DS318","Std","Distribution substation earthing refurbishment","Substations"]
[null,"DS417","Std","Distribution access track reconstruction","Distribution lines and cables"]
[null,"DS418","Std","Pole top structure/hardware refurbishment","Distribution lines and cables"]
[null,"MC110","Alt","Labour Meter Renewal","Metering & load control"]
[null,"PQ004","Std","Power quality monitoring replacement","Substations"]
[null,"PR249","Std","Establish Penrith Lakes 33/11kV Zone Substation","Substations"]
[null,"PR713","Std","Box Hill 132/22kV ZS establishment","Substations"]
[null,"PR723","Std","Supply to Luddenham Science Park","Substations"]
[null,"PR724","Std","Establish Mt Gilead ZS","Substations"]
[null,"PR728","Std","Western Sydney Employment Lands ZS","Substations"]
[null,"PR732","Std","Feeder 214/215 contraints","Sub-transmission lines and cables"]
[null,"PR735","Std","Termeil Area Distribution Works","Distribution lines and cables"]
[null,"PR739","Std","South Gilead (South Campbelltown)","Substations"]
[null,"PR740","Std","AFIC upgrade Minto, Prospect, Kingswood","Substations"]
[null,"PR741","Std","Western Sydney Airport 132kV supply","Sub-transmission lines and cables"]
[null,"PR742","Std","North Bomaderry ZS establishment","Substations"]
[null,"PR744","Std","Termeil ZS establishment","Substations"]
[null,"PR748","Std","Establish permanent Catherine Park ZS","Substations"]
[null,"PR750","Std","Feeder 512 augmentation","Sub-transmission lines and cables"]
[null,"PR751","Std","Parklea ZS to Bella Vista ZS load transfer","Substations"]
[null,"PR754","Std","Augment Westmead Zone Substation","Substations"]
[null,"PS002","Std","Replacement of ASEA RI O/C Relays","Substations"]
[null,"PS012","Std","Distribution feeder safety improvement","Substations"]
[null,"PS013","Std","Feeder differential relay replacement","Substations"]
[null,"PS014","Std","Under frequency load shedding","Substations"]
[null,"RC","Std","Reliability compliance","Distribution lines and cables"]
[null,"SP","Std","Essential spares","Emergency Spares (Major Plant, Excludes Inventory)"]
[null,"TM015","Std","Subtransmission tower replacement","Sub-transmission lines and cables"]
[null,"TM029","Std","Installation of Aerial Marker Balls","Sub-transmission lines and cables"]
[null,"TM030","Std","Feeder 7028 replacement","Sub-transmission lines and cables"]
[null,"TM138","Std","132kV optical fibre ring completion","Sub-transmission lines and cables"]
[null,"TS017","Std","Power transformer refurbishment","Transformers"]
[null,"TS018","Std","PCB Dechlorination","Transformers"]
[null,"TS184","Std","Blaxland Zone Substation reinstatement","Substations"]
[null,"TS185","Std","Penrith TS civil development","Substations"]
[null,"TS187","Std","Mobile substation No 2 refurbishment","Substations"]
[null,"TS188","Std","Bossley Park ZS civil refurbishment","Substations"]
[null,"TS616","Std","Camellia TS transformer replacement and 33kV busbar rearrangement","Transformers"]
[null,"TS617","Std","Prospect ZS transformer replacement","Transformers"]
[null,"TS618","Std","Albion Park ZS transformer replacement","Transformers"]
[null,"TS619","Std","Dundas 66/11kV Tx2 Replacement","Transformers"]
[null,"TS700","Std","11kV zone substation switchboard replacement","Substations"]
[null,"TS701","Std","North Rocks ZS 11kV switchboard replacement","Substations"]
[null,"TS702","Std","Kellyville ZS 11kV switchboard replacement","Substations"]
[null,"TS703","Std","Horsley Park ZS 11kV switchboard replacement","Substations"]
[null,"TS704","Std","Port Central ZS 11kV switchboard replacement","Substations"]
[null,"SW","Std","Network Switching","Overheads"]
[null,"OH","Std","Capitalised Overheads","Overheads"]