{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["AVS","RAVS","Summary Sheet","Mapping","SAPJOB","SAPAVS","Dataload WMS","Dataload Ellipse","Dataload TXWS","AVS Data","Admin","Final Valuation","Compatibility Report","Indirect","Transmission","Trench & duct detail cal","Service","RXarms","Remove OH","UG_Lay Cable","OH_PoleSub","UG_PMSub","SG","Earthing","OH_XArms","UG_Trenching","OH_Poles","UG_joints","UG_Columns&Pillars","OH_String Mains","SL_Conductor","Misc","Transmission Overhead","Transmission Underground","SL_Lights","SL_Brackets"],"not_rendered":{"charts":5,"images":14,"macros":1,"external_links":2,"defined_names":153,"comments":21,"pivot_tables":2},"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":"AVS","index":0,"n_rows":773,"n_cols":17,"rows_kept":773,"cut":false,"hidden":false,"merged":[]}
["UML12345",null,null,"100 Hello St",null,null,null,null,null,null,null,null,null,"Endeavour Energy",null,"Customer"]
[]
[{"$f":"\"AVS V22 - \"&AVS!A1","v":"AVS V22 - UML12345"},null,null,null,null,null,null,null,null,null,null,null,null,"Endeavour Energy",null,"Customer"]
["L0","L1","L2","L3","Activity","Cat","Cost","Labor","P&V","Materials","Direct","Reimbursement","Unit",0,"EE Value",0,"C Value"]
[null,"Underground Distribution",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O6:O196)","v":0},null,{"$f":"SUBTOTAL(9,Q6:Q196)","v":0}]
[null,"Trenching & Ducts",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O7:O39)","v":0},null,{"$f":"SUBTOTAL(9,Q7:Q39)","v":0}]
[null,null,"Trenching",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O8:O17)","v":0},null,{"$f":"SUBTOTAL(9,Q8:Q17)","v":0}]
[null,null,null,"HV 22 kV","Light trenching & reinstatement",{"$f":"VLOOKUP(D8,TrenchVoltage,2,FALSE)","v":26},{"$f":"ROUND(SUM(H8:K8),0)","v":103},{"$f":"VLOOKUP($E8,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E8,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E8,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E8,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E8,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N8=0,0,$G8*N8)","v":0},0,{"$f":"IF(P8=0,0,$G8*P8)","v":0}]
[null,null,null,"HV 11 kV","Light trenching & reinstatement",27,{"$f":"ROUND(SUM(H9:K9),0)","v":103},36.5411,11.609300000000001,0,55,null,"m",0,0,0,0]
[null,null,null,"LV","Light trenching & reinstatement",28,103,36.5411,11.609300000000001,0,55,null,"m",0,0,0,0]
[null,null,null,"LV","Excavate for STJ",28,692,554.30999999999995,89.21,48.53,0,null,"ea",0,0,0,0]
[null,null,null,"LV","Light trenching & reinstatement",28,103,36.5411,11.609300000000001,0,55,null,"m",0,0,0,0]
[null,null,null,"HV 11 kV","Medium trenching & reinstatement",27,163,61.239600000000003,19.509599999999999,0,82.5,null,"m",0,0,0,0]
[null,null,null,"LV","Heavy trenching & reinstatement ",28,571,216.71439999999998,101.4577,0,252.5,null,"m",0,0,0,0]
[null,null,null,"HV 11 kV","Excavate for STJ",27,692,554.30999999999995,89.21,48.53,0,null,"ea",0,0,0,0]
[null,null,null,"HV 11 kV","45 deg concrete encased bend - Network Need Only",27,175,null,null,{"$f":"'AVS Data'!C96","v":175},null,null,"m",0,0,0,0]
[null,null,null,"HV 11 kV","90 deg concrete encased bend - Network Need Only",27,250,null,null,{"$f":"'AVS Data'!C97","v":250},null,null,"m",0,0,0,0]
[null,null,"Lay Ducts",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,L19:L24)","v":0},null,0,{"$f":"SUBTOTAL(9,O19:O27)","v":0},null,{"$f":"SUBTOTAL(9,Q19:Q27)","v":0}]
[null,null,null,"TR 33 kV","Lay HV 150mm Ducts in Trench",25,{"$f":"ROUND(SUM(H19:K19),0)","v":9},{"$f":"UG_Trenching!C2","v":0},{"$f":"UG_Trenching!D2","v":0},{"$f":"UG_Trenching!E2","v":8.9916666666666671},{"$f":"UG_Trenching!F2","v":0},null,"m",0,{"$f":"IF(N19=0,0,$G19*N19)","v":0},0,{"$f":"IF(P19=0,0,$G19*P19)","v":0}]
[null,null,null,"22kV:","Lay 22kV 125mm Ducts in Trench",26,4,{"$f":"UG_Trenching!C3","v":0},{"$f":"UG_Trenching!D3","v":0},{"$f":"UG_Trenching!E3","v":4.1524999999999999},{"$f":"UG_Trenching!F3","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N20","v":0},"m",0,{"$f":"IF(N20=0,0,L20)","v":0},0,0]
[null,null,null,"11kV:","Lay 11kV 125mm Ducts in Trench",27,4,{"$f":"UG_Trenching!C4","v":0},{"$f":"UG_Trenching!D4","v":0},{"$f":"UG_Trenching!E4","v":4.1524999999999999},{"$f":"UG_Trenching!F4","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N21","v":0},"m",0,{"$f":"IF(N21=0,0,L21)","v":0},0,0]
[null,null,null,"LV:","Lay LV 125mm Ducts in Trench",28,4,{"$f":"UG_Trenching!C5","v":0},{"$f":"UG_Trenching!D5","v":0},{"$f":"UG_Trenching!E5","v":4.1524999999999999},{"$f":"UG_Trenching!F5","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N22","v":0},"m",0,{"$f":"IF(N22=0,0,L22)","v":0},0,0]
[null,null,null,"LV:","Lay LV 50mm Ducts in Trench",28,2,{"$f":"UG_Trenching!C6","v":0},{"$f":"UG_Trenching!D6","v":0},{"$f":"UG_Trenching!E6","v":2.4674999999999998},{"$f":"UG_Trenching!F6","v":0},{"$f":"'Trench & duct detail cal'!$C$54*N23","v":0},"m",0,{"$f":"IF(N23=0,0,L23)","v":0},0,0]
[null,null,null,"LV:","Lay LV 40mm Ducts in Trench",28,2,{"$f":"UG_Trenching!C7","v":0},{"$f":"UG_Trenching!D7","v":0},{"$f":"UG_Trenching!E7","v":1.8075000000000001},{"$f":"UG_Trenching!F7","v":0},null,"m",0,{"$f":"IF(N24=0,0,$G24*N24)","v":0},0,0]
[null,null,null,"HV 11 kV","Greenfield duct 01",27,{"$f":"VLOOKUP(E25,'AVS Data'!$A$10:$B$27,2,FALSE)","v":61},null,null,null,null,null,"m",0,{"$f":"IF(N25=0,0,$G25*N25)","v":0},0,0]
[null,null,null,"HV 11 kV","Greenfield duct 03",27,{"$f":"VLOOKUP(E26,'AVS Data'!$A$10:$B$27,2,FALSE)","v":157},null,null,null,null,null,"m",0,{"$f":"IF(N26=0,0,$G26*N26)","v":0},0,0]
[null,null,null,"HV 22 kV","Greenfield duct 13",26,{"$f":"VLOOKUP(E27,'AVS Data'!$A$10:$B$27,2,FALSE)","v":167},null,null,null,null,null,"m",0,{"$f":"IF(N27=0,0,$G27*N27)","v":0},0,0]
[null,null,"Lay Ducts - Urban Subdivision (Superseded as per Important Notice IN 43/18)",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,L29:L34)","v":0},null,0,{"$f":"SUM(O29:O39)","v":0},0,{"$f":"SUBTOTAL(9,Q29:Q39)","v":0}]
[null,null,null,"Trans:","Lay HV 150mm Ducts in Trench",24,{"$f":"ROUND(SUM(H29:K29),0)","v":9},{"$f":"UG_Trenching!C2","v":0},{"$f":"UG_Trenching!D2","v":0},{"$f":"UG_Trenching!E2","v":8.9916666666666671},{"$f":"UG_Trenching!F12","v":0},null,"m",0,{"$f":"IF(N29=0,0,$G29*N29)","v":0},0,{"$f":"IF(P29=0,0,$G29*P29)","v":0}]
[null,null,null,"22kV:","Lay 22kV 125mm Ducts in Trench",26,4,{"$f":"UG_Trenching!C3","v":0},{"$f":"UG_Trenching!D3","v":0},{"$f":"UG_Trenching!E3","v":4.1524999999999999},{"$f":"UG_Trenching!F13","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N30","v":0},"m",0,0,0,0]
[null,null,null,"11kV:","Lay 11kV 125mm Ducts in Trench",27,4,{"$f":"UG_Trenching!C4","v":0},{"$f":"UG_Trenching!D4","v":0},{"$f":"UG_Trenching!E4","v":4.1524999999999999},{"$f":"UG_Trenching!F14","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N31","v":0},"m",0,0,0,0]
[null,null,null,"LV:","Lay LV 125mm Ducts in Trench",28,4,{"$f":"UG_Trenching!C5","v":0},{"$f":"UG_Trenching!D5","v":0},{"$f":"UG_Trenching!E5","v":4.1524999999999999},{"$f":"UG_Trenching!F15","v":0},{"$f":"'Trench & duct detail cal'!$B$54*N32","v":0},"m",0,0,0,0]
[null,null,null,"LV:","Lay LV 50mm Ducts in Trench",28,2,{"$f":"UG_Trenching!C6","v":0},{"$f":"UG_Trenching!D6","v":0},{"$f":"UG_Trenching!E6","v":2.4674999999999998},{"$f":"UG_Trenching!F16","v":0},{"$f":"'Trench & duct detail cal'!$C$54*N33","v":0},"m",0,0,0,0]
[null,null,null,"LV:","Lay LV 40mm Ducts in Trench",28,2,{"$f":"UG_Trenching!C7","v":0},{"$f":"UG_Trenching!D7","v":0},{"$f":"UG_Trenching!E7","v":1.8075000000000001},{"$f":"UG_Trenching!F17","v":0},{"$f":"'Trench & duct detail cal'!$C$54*N34","v":0},"m",0,0,0,0]
[null,null,null,"HV 11 kV","Greenfield duct 01",27,{"$f":"VLOOKUP(E35,'AVS Data'!$A$10:$B$27,2,FALSE)","v":61},null,null,null,null,null,"m",0,0,0,0]
[null,null,null,"HV 11 kV","Greenfield duct 03",27,{"$f":"VLOOKUP(E36,'AVS Data'!$A$10:$B$27,2,FALSE)","v":157},null,null,null,null,null,"m",0,0,0,0]
[null,null,null,"HV 22 kV","Greenfield duct 13",26,{"$f":"VLOOKUP(E37,'AVS Data'!$A$10:$B$27,2,FALSE)","v":167},null,null,null,null,null,"m",0,0,0,0]
[null,null,null,"11kV:","Lay HV duct in SL/LV trench ",27,null,null,null,null,null,{"$f":"'Trench & duct detail cal'!$B$54*N38","v":0},"m",0,{"$f":"L38","v":0},0]
[null,null,null,"22kV","Lay HV duct in SL/LV trench",26,null,null,null,null,null,{"$f":"'Trench & duct detail cal'!$B$54*N39","v":0},"m",0,{"$f":"L39","v":0},0]
[null,"Lay Cable",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O41:O71)","v":0},null,{"$f":"SUBTOTAL(9,Q41:Q71)","v":0}]
[null,null,"22kV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O42:O47)","v":0},null,{"$f":"SUBTOTAL(9,Q42:Q47)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N43:N44)","v":0},{"$f":"SUBTOTAL(9,O43:O44)","v":0},{"$f":"SUBTOTAL(9,P43:P44)","v":0},{"$f":"SUBTOTAL(9,Q43:Q44)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",26,{"$f":"ROUND(SUM(H43:K43),0)","v":13},{"$f":"'UG_Lay Cable'!C3","v":8.0582000000000011},{"$f":"'UG_Lay Cable'!D3","v":4.5014000000000003},{"$f":"'UG_Lay Cable'!E3","v":0},{"$f":"'UG_Lay Cable'!F3","v":0},null,"m",0,{"$f":"IF(N43=0,0,$G43*N43)","v":0},0,{"$f":"IF(P43=0,0,$G43*P43)","v":0}]
[null,null,null,null,"Directly Buried in Trench",26,{"$f":"ROUND(SUM(H44:K44),0)","v":20},{"$f":"'UG_Lay Cable'!C4","v":10.3688},{"$f":"'UG_Lay Cable'!D4","v":5.2325999999999997},{"$f":"'UG_Lay Cable'!E4","v":4.2366000000000001},{"$f":"'UG_Lay Cable'!F4","v":0},null,"m",0,{"$f":"IF(N44=0,0,$G44*N44)","v":0},0,{"$f":"IF(P44=0,0,$G44*P44)","v":0}]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N46:N47)","v":0},{"$f":"SUBTOTAL(9,O46:O47)","v":0},{"$f":"SUBTOTAL(9,P46:P47)","v":0},{"$f":"SUBTOTAL(9,Q46:Q47)","v":0}]
[null,null,null,null,"22kV 240mm2 CU 3C XLPE",26,{"$f":"ROUND(SUM(H46:K46),0)","v":102},{"$f":"VLOOKUP($E46,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E46,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E46,Cable,10,FALSE)","v":102.47755600000001},{"$f":"VLOOKUP($E46,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N46=0,0,$G46*N46)","v":0},0,{"$f":"IF(P46=0,0,$G46*P46)","v":0}]
[null,null,null,null,"22kV 240mm2 AL 3C XLPE",26,{"$f":"ROUND(SUM(H47:K47),0)","v":35},{"$f":"VLOOKUP($E47,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E47,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E47,Cable,10,FALSE)","v":34.706175000000002},{"$f":"VLOOKUP($E47,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N47=0,0,$G47*N47)","v":0},0,{"$f":"IF(P47=0,0,$G47*P47)","v":0}]
[null,null,"11kV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O49:O56)","v":0},null,{"$f":"SUBTOTAL(9,Q49:Q56)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N50:N51)","v":0},{"$f":"SUBTOTAL(9,O50:O51)","v":0},{"$f":"SUBTOTAL(9,P50:P51)","v":0},{"$f":"SUBTOTAL(9,Q50:Q51)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",27,{"$f":"ROUND(SUM(H50:K50),0)","v":13},{"$f":"H43","v":8.0582000000000011},{"$f":"I43","v":4.5014000000000003},0,{"$f":"K43","v":0},null,"m",0,{"$f":"IF(N50=0,0,$G50*N50)","v":0},0,{"$f":"IF(P50=0,0,$G50*P50)","v":0}]
[null,null,null,null,"Directly Buried in Trench",27,{"$f":"ROUND(SUM(H51:K51),0)","v":20},10.3688,5.2325999999999997,4.2366000000000001,{"$f":"K44","v":0},null,"m",0,{"$f":"IF(N51=0,0,$G51*N51)","v":0},0,{"$f":"IF(P51=0,0,$G51*P51)","v":0}]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N53:N56)","v":0},{"$f":"SUBTOTAL(9,O53:O56)","v":0},{"$f":"SUBTOTAL(9,P53:P56)","v":0},{"$f":"SUBTOTAL(9,Q53:Q56)","v":0}]
[null,null,null,null,"11kV 240mm2 CU 3C XLPE",27,{"$f":"ROUND(SUM(H53:K53),0)","v":96},{"$f":"VLOOKUP($E53,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E53,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E53,Cable,10,FALSE)","v":95.619688999999994},{"$f":"VLOOKUP($E53,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N53=0,0,$G53*N53)","v":0},0,{"$f":"IF(P53=0,0,$G53*P53)","v":0}]
[null,null,null,null,"11kV 240mm2 AL 3C XLPE",27,{"$f":"ROUND(SUM(H54:K54),0)","v":30},{"$f":"VLOOKUP($E54,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E54,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E54,Cable,10,FALSE)","v":29.598227999999999},{"$f":"VLOOKUP($E54,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N54=0,0,$G54*N54)","v":0},0,{"$f":"IF(P54=0,0,$G54*P54)","v":0}]
[null,null,null,null,"11kV 185mm2 AL 3C XLPE",27,{"$f":"ROUND(SUM(H55:K55),0)","v":34},{"$f":"VLOOKUP($E55,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E55,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E55,Cable,10,FALSE)","v":34.159999999999997},{"$f":"VLOOKUP($E55,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N55=0,0,$G55*N55)","v":0},0,{"$f":"IF(P55=0,0,$G55*P55)","v":0}]
[null,null,null,null,"11kV 300mm2 CU 3C XLPE",27,{"$f":"ROUND(SUM(H56:K56),0)","v":128},{"$f":"VLOOKUP($E56,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E56,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E56,Cable,10,FALSE)","v":127.78143},{"$f":"VLOOKUP($E56,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N56=0,0,$G56*N56)","v":0},0,{"$f":"IF(P56=0,0,$G56*P56)","v":0}]
[null,null,"LV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O58:O64)","v":0},null,{"$f":"SUBTOTAL(9,Q58:Q64)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N59:N60)","v":0},{"$f":"SUBTOTAL(9,O59:O60)","v":0},{"$f":"SUBTOTAL(9,P59:P60)","v":0},{"$f":"SUBTOTAL(9,Q59:Q60)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",28,{"$f":"ROUND(SUM(H59:K59),0)","v":13},{"$f":"H43","v":8.0582000000000011},4.5014000000000003,0,0,null,"m",0,{"$f":"IF(N59=0,0,$G59*N59)","v":0},0,{"$f":"IF(P59=0,0,$G59*P59)","v":0}]
[null,null,null,null,"Directly Buried in Trench",28,{"$f":"ROUND(SUM(H60:K60),0)","v":20},10.3688,5.2325999999999997,4.2366000000000001,0,null,"m",0,0,0,{"$f":"IF(P60=0,0,$G60*P60)","v":0}]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N62:N64)","v":0},{"$f":"SUBTOTAL(9,O62:O64)","v":0},{"$f":"SUBTOTAL(9,P62:P64)","v":0},{"$f":"SUBTOTAL(9,Q62:Q64)","v":0}]
[null,null,null,null,"LV 240mm2 AL 4C XLPE",28,{"$f":"ROUND(SUM(H62:K62),0)","v":15},{"$f":"VLOOKUP($E62,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E62,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E62,Cable,10,FALSE)","v":15.473072},{"$f":"VLOOKUP($E62,Cable,11,FALSE)","v":0},null,"m",0,0,0,{"$f":"IF(P62=0,0,$G62*P62)","v":0}]
[null,null,null,null,"LV 50mm2 CU 4C XLPE/PVC",28,{"$f":"ROUND(SUM(H63:K63),0)","v":25},{"$f":"VLOOKUP($E63,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E63,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E63,Cable,10,FALSE)","v":25.393633999999999},{"$f":"VLOOKUP($E63,Cable,11,FALSE)","v":0},null,"m",0,0,0,{"$f":"IF(P63=0,0,$G63*P63)","v":0}]
[null,null,null,null,"LV 25mm2 CU 4C XLPE/PVC",28,{"$f":"ROUND(SUM(H64:K64),0)","v":15},{"$f":"VLOOKUP($E64,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E64,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E64,Cable,10,FALSE)","v":14.588343999999999},{"$f":"VLOOKUP($E64,Cable,11,FALSE)","v":0},null,"m",0,0,0,{"$f":"IF(P64=0,0,$G64*P64)","v":0}]
[null,null,"Earthing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O66:O71)","v":0},null,{"$f":"SUBTOTAL(9,Q66:Q71)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N67:N68)","v":0},{"$f":"SUBTOTAL(9,O67:O68)","v":0},{"$f":"SUBTOTAL(9,P67:P68)","v":0},{"$f":"SUBTOTAL(9,Q67:Q68)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",28,{"$f":"ROUND(SUM(H67:K67),0)","v":13},{"$f":"H59","v":8.0582000000000011},4.5014000000000003,0,{"$f":"K59","v":0},null,"m",0,{"$f":"IF(N67=0,0,$G67*N67)","v":0},0,{"$f":"IF(P67=0,0,$G67*P67)","v":0}]
[null,null,null,null,"Directly Buried in Trench",28,{"$f":"ROUND(SUM(H68:K68),0)","v":20},10.3688,5.2325999999999997,4.2366000000000001,{"$f":"K60","v":0},null,"m",0,{"$f":"IF(N68=0,0,$G68*N68)","v":0},0,{"$f":"IF(P68=0,0,$G68*P68)","v":0}]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N70:N70)","v":0},{"$f":"SUBTOTAL(9,O70:O71)","v":0},{"$f":"SUBTOTAL(9,P70:P70)","v":0},{"$f":"SUBTOTAL(9,Q70:Q71)","v":0}]
[null,null,null,null,"LV BARE CU Anealed 19/2.14",28,{"$f":"ROUND(SUM(H70:K70),0)","v":8},{"$f":"VLOOKUP($E70,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E70,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E70,Cable,10,FALSE)","v":8.0171100000000006},{"$f":"VLOOKUP($E70,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N70=0,0,$G70*N70)","v":0},0,{"$f":"IF(P70=0,0,$G70*P70)","v":0}]
[]
[null,"Joints",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O73:O92)","v":0},null,{"$f":"SUBTOTAL(9,Q73:Q92)","v":0}]
[null,null,"Excavate for Joint",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O74:O76)","v":0},null,{"$f":"SUBTOTAL(9,Q74:Q76)","v":0}]
[null,null,null,"22kV","Light trenching & reinstatement",26,{"$f":"ROUND(SUM(H74:K74),0)","v":103},{"$f":"VLOOKUP($E74,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E74,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E74,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E74,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E74,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N74=0,0,$G74*N74)","v":0},0,{"$f":"IF(P74=0,0,$G74*P74)","v":0}]
[null,null,null,"11kV","Light trenching & reinstatement",27,{"$f":"ROUND(SUM(H75:K75),0)","v":103},{"$f":"VLOOKUP($E75,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E75,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E75,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E75,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E75,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N75=0,0,$G75*N75)","v":0},0,{"$f":"IF(P75=0,0,$G75*P75)","v":0}]
[null,null,null,"LV","Light trenching & reinstatement",28,{"$f":"ROUND(SUM(H76:K76),0)","v":103},{"$f":"VLOOKUP($E76,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E76,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E76,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E76,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E76,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N76=0,0,$G76*N76)","v":0},0,{"$f":"IF(P76=0,0,$G76*P76)","v":0}]
[null,null,"22kV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O78:O81)","v":0},null,{"$f":"SUBTOTAL(9,Q78:Q81)","v":0}]
[null,null,null,null,"STJ in Trench (HV)",26,{"$f":"ROUND(SUM(H78:K78),0)","v":1557},{"$f":"VLOOKUP($E78,Joints,8,FALSE)","v":714.03},{"$f":"VLOOKUP($E78,Joints,9,FALSE)","v":230.2},{"$f":"VLOOKUP($E78,Joints,10,FALSE)","v":612.29999999999995},{"$f":"VLOOKUP($E78,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N78=0,0,$G78*N78)","v":0},0,{"$f":"IF(P78=0,0,$G78*P78)","v":0}]
[null,null,null,null,"Straight to Transformer (HV)",26,{"$f":"ROUND(SUM(H79:K79),0)","v":1927},{"$f":"VLOOKUP($E79,Joints,8,FALSE)","v":1186.6099999999999},{"$f":"VLOOKUP($E79,Joints,9,FALSE)","v":151.05000000000001},{"$f":"VLOOKUP($E79,Joints,10,FALSE)","v":589.27},{"$f":"VLOOKUP($E79,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N79=0,0,$G79*N79)","v":0},0,{"$f":"IF(P79=0,0,$G79*P79)","v":0}]
[null,null,null,null,"PM Sub Term (HV)",26,2803,{"$f":"VLOOKUP($E80,Joints,8,FALSE)","v":1651.78},{"$f":"VLOOKUP($E80,Joints,9,FALSE)","v":167.62},{"$f":"VLOOKUP($E80,Joints,10,FALSE)","v":916.63},{"$f":"VLOOKUP($E80,Joints,11,FALSE)","v":66.78},null,"ea",0,{"$f":"IF(N80=0,0,$G80*N80)","v":0},0,{"$f":"IF(P80=0,0,$G80*P80)","v":0}]
[null,null,null,null,"UG/OH ",26,1010,{"$f":"VLOOKUP($E81,Joints,8,FALSE)","v":309.70999999999998},{"$f":"VLOOKUP($E81,Joints,9,FALSE)","v":118.69},{"$f":"VLOOKUP($E81,Joints,10,FALSE)","v":137.6},{"$f":"VLOOKUP($E81,Joints,11,FALSE)","v":443.97341999999998},null,"ea",0,{"$f":"IF(N81=0,0,$G81*N81)","v":0},0,{"$f":"IF(P81=0,0,$G81*P81)","v":0}]
[null,null,"11kV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O83:O86)","v":0},null,{"$f":"SUBTOTAL(9,Q83:Q86)","v":0}]
[null,null,null,null,"STJ in Trench (HV)",27,1557,{"$f":"VLOOKUP($E83,Joints,8,FALSE)","v":714.03},{"$f":"VLOOKUP($E83,Joints,9,FALSE)","v":230.2},{"$f":"VLOOKUP($E83,Joints,10,FALSE)","v":612.29999999999995},{"$f":"VLOOKUP($E83,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N83=0,0,$G83*N83)","v":0},0,{"$f":"IF(P83=0,0,$G83*P83)","v":0}]
[null,null,null,null,"Straight to Transformer (HV)",27,1927,{"$f":"VLOOKUP($E84,Joints,8,FALSE)","v":1186.6099999999999},{"$f":"VLOOKUP($E84,Joints,9,FALSE)","v":151.05000000000001},{"$f":"VLOOKUP($E84,Joints,10,FALSE)","v":589.27},{"$f":"VLOOKUP($E84,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N84=0,0,$G84*N84)","v":0},0,{"$f":"IF(P84=0,0,$G84*P84)","v":0}]
[null,null,null,null,"PM Sub Term (HV)",27,2803,{"$f":"VLOOKUP($E85,Joints,8,FALSE)","v":1651.78},{"$f":"VLOOKUP($E85,Joints,9,FALSE)","v":167.62},{"$f":"VLOOKUP($E85,Joints,10,FALSE)","v":916.63},{"$f":"VLOOKUP($E85,Joints,11,FALSE)","v":66.78},null,"ea",0,{"$f":"IF(N85=0,0,$G85*N85)","v":0},0,{"$f":"IF(P85=0,0,$G85*P85)","v":0}]
[null,null,null,null,"UG/OH ",27,1010,{"$f":"VLOOKUP($E86,Joints,8,FALSE)","v":309.70999999999998},{"$f":"VLOOKUP($E86,Joints,9,FALSE)","v":118.69},{"$f":"VLOOKUP($E86,Joints,10,FALSE)","v":137.6},{"$f":"VLOOKUP($E86,Joints,11,FALSE)","v":443.97341999999998},null,"ea",0,{"$f":"IF(N86=0,0,$G86*N86)","v":0},0,{"$f":"IF(P86=0,0,$G86*P86)","v":0}]
[null,null,"LV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O88:O92)","v":0},null,{"$f":"SUBTOTAL(9,Q88:Q92)","v":0}]
[null,null,null,null,"STJ in Trench (LV)",28,887,{"$f":"VLOOKUP($E88,Joints,8,FALSE)","v":629.9},{"$f":"VLOOKUP($E88,Joints,9,FALSE)","v":94.56},{"$f":"VLOOKUP($E88,Joints,10,FALSE)","v":162.62},{"$f":"VLOOKUP($E88,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N88=0,0,$G88*N88)","v":0},0,{"$f":"IF(P88=0,0,$G88*P88)","v":0}]
[null,null,null,null,"Term Cable in Pillar (LV)",28,887,{"$f":"VLOOKUP($E89,Joints,8,FALSE)","v":629.9},{"$f":"VLOOKUP($E89,Joints,9,FALSE)","v":94.56},{"$f":"VLOOKUP($E89,Joints,10,FALSE)","v":162.62},{"$f":"VLOOKUP($E89,Joints,11,FALSE)","v":0},null,"per pillar",0,{"$f":"IF(N89=0,0,$G89*N89)","v":0},0,{"$f":"IF(P89=0,0,$G89*P89)","v":0}]
[null,null,null,null,"Term Cable in Column (LV)",28,736,{"$f":"VLOOKUP($E90,Joints,8,FALSE)","v":590.13},{"$f":"VLOOKUP($E90,Joints,9,FALSE)","v":90.52},{"$f":"VLOOKUP($E90,Joints,10,FALSE)","v":55.44},{"$f":"VLOOKUP($E90,Joints,11,FALSE)","v":0},null,"per column",0,{"$f":"IF(N90=0,0,$G90*N90)","v":0},0,{"$f":"IF(P90=0,0,$G90*P90)","v":0}]
[null,null,null,null,"Term Cable in PM (LV)",28,738,{"$f":"VLOOKUP($E91,Joints,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E91,Joints,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E91,Joints,10,FALSE)","v":142},{"$f":"VLOOKUP($E91,Joints,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N91=0,0,$G91*N91)","v":0},0,{"$f":"IF(P91=0,0,$G91*P91)","v":0}]
[null,null,null,null,"UG/OH ",28,1010,{"$f":"VLOOKUP($E92,Joints,8,FALSE)","v":309.70999999999998},{"$f":"VLOOKUP($E92,Joints,9,FALSE)","v":118.69},{"$f":"VLOOKUP($E92,Joints,10,FALSE)","v":137.6},{"$f":"VLOOKUP($E92,Joints,11,FALSE)","v":443.97341999999998},null,"ea",0,{"$f":"IF(N92=0,0,$G92*N92)","v":0},0,{"$f":"IF(P92=0,0,$G92*P92)","v":0}]
[null,"Columns & Pillars",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O94:O101)","v":0},null,{"$f":"SUBTOTAL(9,Q94:Q101)","v":0}]
[null,null,"Excavate for Pillar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O95:O97)","v":0},null,{"$f":"SUBTOTAL(9,Q95:Q97)","v":0}]
[null,null,null,"22kV","Light trenching & reinstatement",26,{"$f":"ROUND(SUM(H95:K95),0)","v":103},{"$f":"VLOOKUP($E95,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E95,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E95,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E95,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E95,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N95=0,0,$G95*N95)","v":0},0,{"$f":"IF(P95=0,0,$G95*P95)","v":0}]
[null,null,null,"11kV","Light trenching & reinstatement",27,{"$f":"ROUND(SUM(H96:K96),0)","v":103},{"$f":"VLOOKUP($E96,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E96,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E96,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E96,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E96,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N96=0,0,$G96*N96)","v":0},0,{"$f":"IF(P96=0,0,$G96*P96)","v":0}]
[null,null,null,"LV","Light trenching & reinstatement",28,{"$f":"ROUND(SUM(H97:K97),0)","v":103},{"$f":"VLOOKUP($E97,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E97,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E97,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E97,Trenching,11,FALSE)","v":55},null,{"$f":"VLOOKUP($E97,Trenching,2,FALSE)","v":"m"},0,{"$f":"IF(N97=0,0,$G97*N97)","v":0},0,{"$f":"IF(P97=0,0,$G97*P97)","v":0}]
[null,null,"Pillars",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O99:O101)","v":0},null,{"$f":"SUBTOTAL(9,Q99:Q101)","v":0}]
[null,null,null,"Install",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O100:O101)","v":0},null,{"$f":"SUBTOTAL(9,Q100:Q101)","v":0}]
[null,null,null,null,"Install Service Pillar",28,{"$f":"ROUND(SUM(H100:K100),0)","v":655},{"$f":"VLOOKUP($E100,Pillars,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E100,Pillars,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E100,Pillars,10,FALSE)","v":58.42},{"$f":"VLOOKUP($E100,Pillars,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N100=0,0,$G100*N100)","v":0},0,{"$f":"IF(P100=0,0,$G100*P100)","v":0}]
[null,null,null,null,"Install Mains Pillar",28,{"$f":"ROUND(SUM(H101:K101),0)","v":660},{"$f":"VLOOKUP($E101,Pillars,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E101,Pillars,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E101,Pillars,10,FALSE)","v":63.63},{"$f":"VLOOKUP($E101,Pillars,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N101=0,0,$G101*N101)","v":0},0,{"$f":"IF(P101=0,0,$G101*P101)","v":0}]
[null,"Padmount Substation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O103:O156)","v":0},null,{"$f":"SUBTOTAL(9,Q103:Q156)","v":0}]
[null,null,"Packaged PM Substation (exl plinth, culver and cubicle)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O104:O124)","v":0},null,{"$f":"SUBTOTAL(9,Q104:Q124)","v":0}]
[null,null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O105:O110)","v":0},null,{"$f":"SUBTOTAL(9,Q105:Q110)","v":0}]
[null,null,null,"Installation:","New PM Substation",{"$f":"IF(LEFT(E105,6)=\"Remove\",\"R\",13)","v":13},{"$f":"ROUND(SUM(H105:K105),0)","v":2960},{"$f":"VLOOKUP($E105,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E105,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E105,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E105,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N105=0,0,$G105*N105)","v":0},0,{"$f":"IF(P105=0,0,$G105*P105)","v":0}]
[null,null,null,"Select:","11kV 315kVA RTR CB 1250 + F",13,{"$f":"ROUND(SUM(H106:K106),0)","v":16696},{"$f":"VLOOKUP($E106,PMPackage,8,FALSE)","v":0},{"$f":"VLOOKUP($E106,PMPackage,9,FALSE)","v":0},{"$f":"VLOOKUP($E106,PMPackage,10,FALSE)","v":16696.497811000001},{"$f":"VLOOKUP($E106,PMPackage,11,FALSE)","v":0},null,"ea",0,0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E106,12)&\" Transformer\"","v":"---11kV 315kVA  Transformer"},14,9884,0,0,{"$f":"VLOOKUP($E106,PMPackage,2,FALSE)","v":9884.3448649999991},0,null,"ea",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,463,{"$f":"VLOOKUP($E108,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E108,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E108,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E108,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",13,103,{"$f":"VLOOKUP($E109,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E109,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E109,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E109,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Padmount Sub Common",13,158,{"$f":"VLOOKUP($E110,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E110,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E110,EarthingM,10,FALSE)","v":158.08500000000001},{"$f":"VLOOKUP($E110,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O112:O117)","v":0},null,{"$f":"SUBTOTAL(9,Q112:Q117)","v":0}]
[null,null,null,"Installation:","New PM Substation",{"$f":"IF(LEFT(E112,6)=\"Remove\",\"R\",13)","v":13},2960,{"$f":"VLOOKUP($E112,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E112,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E112,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E112,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N112=0,0,$G112*N112)","v":0},0,{"$f":"IF(P112=0,0,$G112*P112)","v":0}]
[null,null,null,"Select:","11kV 315kVA RTRR FFIFF CAT 1",13,21424,{"$f":"VLOOKUP($E113,PMPackage,8,FALSE)","v":0},{"$f":"VLOOKUP($E113,PMPackage,9,FALSE)","v":0},{"$f":"VLOOKUP($E113,PMPackage,10,FALSE)","v":21423.780871999999},{"$f":"VLOOKUP($E113,PMPackage,11,FALSE)","v":0},null,"ea",0,0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E113,12)&\" Transformer\"","v":"---11kV 315kVA  Transformer"},14,9884,0,0,{"$f":"VLOOKUP($E113,PMPackage,2,FALSE)","v":9884.3448649999991},0,null,"ea",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,463,{"$f":"VLOOKUP($E115,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E115,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E115,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E115,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",13,103,{"$f":"VLOOKUP($E116,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E116,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E116,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E116,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Common Wood Pole",13,409,{"$f":"VLOOKUP($E117,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E117,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E117,EarthingM,10,FALSE)","v":409.24},{"$f":"VLOOKUP($E117,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O119:O124)","v":0},null,{"$f":"SUBTOTAL(9,Q119:Q124)","v":0}]
[null,null,null,"Installation:","New PM Substation",{"$f":"IF(LEFT(E119,6)=\"Remove\",\"R\",13)","v":13},2960,{"$f":"VLOOKUP($E119,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E119,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E119,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E119,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N119=0,0,$G119*N119)","v":0},0,{"$f":"IF(P119=0,0,$G119*P119)","v":0}]
[null,null,null,"Select:","11kV 1500kVA RLR 3200CB",13,25383,{"$f":"VLOOKUP($E120,PMPackage,8,FALSE)","v":0},{"$f":"VLOOKUP($E120,PMPackage,9,FALSE)","v":0},{"$f":"VLOOKUP($E120,PMPackage,10,FALSE)","v":25382.613684},{"$f":"VLOOKUP($E120,PMPackage,11,FALSE)","v":0},null,"ea",0,0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E120,12)&\" Transformer\"","v":"---11kV 1500kVA Transformer"},14,33172,0,0,{"$f":"VLOOKUP($E120,PMPackage,2,FALSE)","v":33172.384444000003},0,null,"ea",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,463,{"$f":"VLOOKUP($E122,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E122,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E122,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E122,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",13,103,{"$f":"VLOOKUP($E123,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E123,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E123,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E123,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Padmount Sub Separate",13,202,{"$f":"VLOOKUP($E124,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E124,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E124,EarthingM,10,FALSE)","v":202.16499999999999},{"$f":"VLOOKUP($E124,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,"Individual PM Substation Components",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O126:O156)","v":0},null,{"$f":"SUBTOTAL(9,Q126:Q156)","v":0}]
[null,null,null,"Installation:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O127:O131)","v":0},null,{"$f":"SUBTOTAL(9,Q127:Q131)","v":0}]
[null,null,null,"Installation:","New PM Substation",{"$f":"IF(LEFT(E127,6)=\"Remove\",\"R\",13)","v":13},{"$f":"ROUND(SUM(H127:K127),0)","v":2960},{"$f":"VLOOKUP($E127,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E127,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E127,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E127,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N127=0,0,$G127*N127)","v":0},0,{"$f":"IF(P127=0,0,$G127*P127)","v":0}]
[null,null,null,"Installation:","Install Sub Culvert",{"$f":"IF(LEFT(E128,6)=\"Remove\",\"R\",13)","v":13},{"$f":"ROUND(SUM(H128:K128),0)","v":2598},{"$f":"VLOOKUP($E128,PMInstall,8,FALSE)","v":921.92},{"$f":"VLOOKUP($E128,PMInstall,9,FALSE)","v":195.48},{"$f":"VLOOKUP($E128,PMInstall,10,FALSE)","v":1480.18},{"$f":"VLOOKUP($E128,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N128=0,0,$G128*N128)","v":0},0,{"$f":"IF(P128=0,0,$G128*P128)","v":0}]
[null,null,null,"Installation:","Modify/Uprate/Install CB",{"$f":"IF(LEFT(E129,6)=\"Remove\",\"R\",13)","v":13},1137,{"$f":"VLOOKUP($E129,PMInstall,8,FALSE)","v":1032.3599999999999},{"$f":"VLOOKUP($E129,PMInstall,9,FALSE)","v":104.76},{"$f":"VLOOKUP($E129,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E129,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N129=0,0,$G129*N129)","v":0},0,{"$f":"IF(P129=0,0,$G129*P129)","v":0}]
[null,null,null,"Installation:","Modify/Uprate HV",{"$f":"IF(LEFT(E130,6)=\"Remove\",\"R\",13)","v":13},1836,{"$f":"VLOOKUP($E130,PMInstall,8,FALSE)","v":1633.96},{"$f":"VLOOKUP($E130,PMInstall,9,FALSE)","v":202.5},{"$f":"VLOOKUP($E130,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E130,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N130=0,0,$G130*N130)","v":0},0,{"$f":"IF(P130=0,0,$G130*P130)","v":0}]
[null,null,null,"Installation:","Modify/Uprate LV",{"$f":"IF(LEFT(E131,6)=\"Remove\",\"R\",13)","v":13},1836,{"$f":"VLOOKUP($E131,PMInstall,8,FALSE)","v":1633.96},{"$f":"VLOOKUP($E131,PMInstall,9,FALSE)","v":202.5},{"$f":"VLOOKUP($E131,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E131,PMInstall,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N131=0,0,$G131*N131)","v":0},0,{"$f":"IF(P131=0,0,$G131*P131)","v":0}]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O133:O143)","v":0},null,{"$f":"SUBTOTAL(9,Q133:Q143)","v":0}]
[null,null,null,"Components:","VALUE OF 1000kVA 22kV TRANSFORMER ONLY ",14,25840,{"$f":"VLOOKUP($E133,PMMisc,8,FALSE)","v":0},{"$f":"VLOOKUP($E133,PMMisc,9,FALSE)","v":0},{"$f":"VLOOKUP($E133,PMMisc,10,FALSE)","v":25840.441999999999},{"$f":"VLOOKUP($E133,PMMisc,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N133=0,0,$G133*N133)","v":0},0,{"$f":"IF(P133=0,0,$G133*P133)","v":0}]
[null,null,null,"Components:","2500 CB (Weber)",13,9487,0,0,9487.114286,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","Siemens RLR (Switch+CB)",13,9870,0,0,9869.7036840000001,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","Size 14 Fibreglass Cubicle",13,3580,0,0,3580,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","PM Substation Culvert",13,1440,0,0,1440.025682,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","Size 14 - 16 concrete plinth",13,1385,0,0,1384.91,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","CAT 1 FFIFF",13,3794,0,0,3794.0138299999999,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","Galvanised Plinth for 1500kVA ",13,2227,0,0,2227.4299999999998,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","Size 16 Fibreglass Cubicle",13,3777,0,0,3777.01,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","1250 CB (Weber)",13,8469,0,0,8468.8041670000002,0,null,"ea",0,0,0,0]
[null,null,null,"Components:","FF+Meter Two Fuse Strips with CT's and Meter arrangement (for use on Circuit Breakers requiring an additional two fuse strips)",13,776,0,0,776.16750000000002,0,null,"ea",0,0,0,0]
[null,null,null,"Earthing:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O145:O147)","v":0},null,{"$f":"SUBTOTAL(9,Q145:Q147)","v":0}]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,463,{"$f":"VLOOKUP($E145,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E145,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E145,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E145,Earthing,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N145=0,0,$G145*N145)","v":0},0,{"$f":"IF(P145=0,0,$G145*P145)","v":0}]
[null,null,null,"Trenching:","Light trenching & reinstatement",13,103,{"$f":"VLOOKUP($E146,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E146,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E146,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E146,Trenching,11,FALSE)","v":55},null,"m",0,{"$f":"IF(N146=0,0,$G146*N146)","v":0},0,{"$f":"IF(P146=0,0,$G146*P146)","v":0}]
[null,null,null,"Earthing Materials:","Padmount Sub Common",13,158,{"$f":"VLOOKUP($E147,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E147,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E147,EarthingM,10,FALSE)","v":158.08500000000001},{"$f":"VLOOKUP($E147,EarthingM,11,FALSE)","v":0},null,"type",0,{"$f":"IF(N147=0,0,$G147*N147)","v":0},0,{"$f":"IF(P147=0,0,$G147*P147)","v":0}]
[null,null,null,"HV Automated RMUs:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O149:O156)","v":0},null,{"$f":"SUBTOTAL(9,Q149:Q156)","v":0}]
[null,null,null,"Components:","ABB Safelink 2 CFC 1 Switch Automated",13,{"$f":"ROUND(SUM(H149:K149),0)","v":10543},{"$f":"VLOOKUP($E149,PMMisc,8,FALSE)","v":0},{"$f":"VLOOKUP($E149,PMMisc,9,FALSE)","v":0},{"$f":"VLOOKUP($E149,PMMisc,10,FALSE)","v":10543.44},{"$f":"VLOOKUP($E149,PMMisc,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N149=0,0,$G149*N149)","v":0},0,{"$f":"IF(P149=0,0,$G149*P149)","v":0}]
[null,null,null,null,{"$f":"\"---\"&\" EE Reimbursement\"","v":"--- EE Reimbursement"},13,{"$f":"ROUND(SUM(H150:L150),0)","v":4000},null,null,null,null,{"$f":"VLOOKUP($E149,PMMisc,17,FALSE)","v":4000},"ea",0,0,0]
[null,null,null,"Components:","ABB Safelink 2 CFCC 3 Switches Automated",13,{"$f":"ROUND(SUM(H151:K151),0)","v":17524},{"$f":"VLOOKUP($E151,PMMisc,8,FALSE)","v":0},0,17523.5,0,null,"ea",0,{"$f":"IF(N151=0,0,$G151*N151)","v":0},0,{"$f":"IF(P151=0,0,$G151*P151)","v":0}]
[null,null,null,null,{"$f":"\"---\"&\" EE Reimbursement\"","v":"--- EE Reimbursement"},13,{"$f":"ROUND(SUM(H152:L152),0)","v":12000},null,null,null,null,{"$f":"VLOOKUP($E151,PMMisc,17,FALSE)","v":12000},"ea",0,0,0]
[null,null,null,"Components:","Siemens 8DJH RTR 1 Switch Automated",13,11139,{"$f":"VLOOKUP($E153,PMMisc,8,FALSE)","v":0},0,11139,0,null,"ea",0,0,0,{"$f":"IF(P153=0,0,$G153*P153)","v":0}]
[null,null,null,null,{"$f":"\"---\"&\" EE Reimbursement\"","v":"--- EE Reimbursement"},13,{"$f":"ROUND(SUM(H154:L154),0)","v":4000},null,null,null,null,{"$f":"VLOOKUP($E153,PMMisc,17,FALSE)","v":4000},"ea",0,0,0]
[null,null,null,"Components:","Siemens 8DJH RTRR-C 3 Switches Automated - PM Sub",13,{"$f":"ROUND(SUM(H155:K155),0)","v":27055},{"$f":"VLOOKUP($E155,PMMisc,8,FALSE)","v":0},0,27055,0,null,"ea",0,{"$f":"IF(N155=0,0,$G155*N155)","v":0},0,{"$f":"IF(P155=0,0,$G155*P155)","v":0}]
[null,null,null,null,{"$f":"\"---\"&\" EE Reimbursement\"","v":"--- EE Reimbursement"},13,{"$f":"ROUND(SUM(H156:L156),0)","v":12000},null,null,null,null,{"$f":"VLOOKUP($E155,PMMisc,17,FALSE)","v":12000},"ea",0,0,0]
[null,"Miscellaneous",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O158:O196)","v":0},null,{"$f":"SUBTOTAL(9,Q158:Q196)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O159:O163)","v":0},null,{"$f":"SUBTOTAL(9,Q159:Q163)","v":0}]
[null,null,null,null,"Remove UG/OH",27,{"$f":"ROUND(SUM(H159:K159),0)","v":317},{"$f":"VLOOKUP($E159,Misc,8,FALSE)","v":229.41},{"$f":"VLOOKUP($E159,Misc,9,FALSE)","v":87.92},{"$f":"VLOOKUP($E159,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E159,Misc,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N159=0,0,$G159*N159)","v":0},0,{"$f":"IF(P159=0,0,$G159*P159)","v":0}]
[null,null,null,null,"IAGL Observer for High Press Gas Mains",27,{"$f":"ROUND(SUM(H160:K160),0)","v":150},{"$f":"VLOOKUP($E160,Misc,8,FALSE)","v":0},{"$f":"VLOOKUP($E160,Misc,9,FALSE)","v":0},{"$f":"VLOOKUP($E160,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E160,Misc,11,FALSE)","v":150},null,"ea",0,0,0,0]
[null,null,null,null,"ITraffic Control- 3 men for a day",{"$f":"VLOOKUP($E161,Misc,2,FALSE)","v":35},{"$f":"ROUND(SUM(H161:K161),0)","v":1072},{"$f":"VLOOKUP($E161,Misc,8,FALSE)","v":0},{"$f":"VLOOKUP($E161,Misc,9,FALSE)","v":0},{"$f":"VLOOKUP($E161,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E161,Misc,11,FALSE)","v":1072},null,"ea",0,0,0,0]
[null,null,null,null,"ICrane per Hr (4 hr minimum)",{"$f":"VLOOKUP($E162,Misc,2,FALSE)","v":35},{"$f":"ROUND(SUM(H162:K162),0)","v":178},{"$f":"VLOOKUP($E162,Misc,8,FALSE)","v":0},{"$f":"VLOOKUP($E162,Misc,9,FALSE)","v":0},{"$f":"VLOOKUP($E162,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E162,Misc,11,FALSE)","v":178},null,"ea",0,0,0,0]
[null,null,null,null,"liD & Spike SINGLE UG Cable - Test & Inst",27,{"$f":"ROUND(SUM(H163:K163),0)","v":1500},{"$f":"VLOOKUP($E163,Misc,8,FALSE)","v":0},{"$f":"VLOOKUP($E163,Misc,9,FALSE)","v":0},{"$f":"VLOOKUP($E163,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E163,Misc,11,FALSE)","v":1500},null,"ea",0,0,0,0]
[null,null,null,null,"Cost difference of oil vs FR3 transformer 500kVA 11kV",27,{"$f":"ROUND(VLOOKUP(E164,'AVS Data'!A33:B38,2,FALSE),0)","v":380},null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"Cost difference of oil vs FR3 transformer 1500kVA 22kV",26,{"$f":"ROUND(VLOOKUP(E165,'AVS Data'!A33:B40,2,FALSE),0)","v":6232},null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"Cost difference of oil vs dry type 1500kVA 11kV",27,{"$f":"ROUND(VLOOKUP(E166,'AVS Data'!A41:B42,2,FALSE),0)","v":70391},null,null,null,null,null,"ea",0,0,0,0]
[null,null,"Ground Subs (excl TX's)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O168:O172)","v":0},null,{"$f":"SUBTOTAL(9,Q168:Q172)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,null,"unit",0,{"$f":"IF(N168=0,0,$G168*N168)","v":0},0,{"$f":"IF(P168=0,0,$G168*P168)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,null,"unit",0,{"$f":"IF(N169=0,0,$G169*N169)","v":0},0,{"$f":"IF(P169=0,0,$G169*P169)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,null,"unit",0,{"$f":"IF(N170=0,0,$G170*N170)","v":0},0,{"$f":"IF(P170=0,0,$G170*P170)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,null,"unit",0,{"$f":"IF(N171=0,0,$G171*N171)","v":0},0,{"$f":"IF(P171=0,0,$G171*P171)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,null,"unit",0,{"$f":"IF(N172=0,0,$G172*N172)","v":0},0,{"$f":"IF(P172=0,0,$G172*P172)","v":0}]
[null,null,"22/11kV Ground Substation (TX Only)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O174:O178)","v":0},null,{"$f":"SUBTOTAL(9,Q174:Q178)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,null,"unit",0,{"$f":"IF(N174=0,0,$G174*N174)","v":0},0,{"$f":"IF(P174=0,0,$G174*P174)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,null,"unit",0,{"$f":"IF(N175=0,0,$G175*N175)","v":0},0,{"$f":"IF(P175=0,0,$G175*P175)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,null,"unit",0,{"$f":"IF(N176=0,0,$G176*N176)","v":0},0,{"$f":"IF(P176=0,0,$G176*P176)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,null,"unit",0,{"$f":"IF(N177=0,0,$G177*N177)","v":0},0,{"$f":"IF(P177=0,0,$G177*P177)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,null,"unit",0,{"$f":"IF(N178=0,0,$G178*N178)","v":0},0,{"$f":"IF(P178=0,0,$G178*P178)","v":0}]
[null,null,"22kV Underground Cable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O180:O184)","v":0},null,{"$f":"SUBTOTAL(9,Q180:Q184)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,null,"unit",0,{"$f":"IF(N180=0,0,$G180*N180)","v":0},0,{"$f":"IF(P180=0,0,$G180*P180)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,null,"unit",0,{"$f":"IF(N181=0,0,$G181*N181)","v":0},0,{"$f":"IF(P181=0,0,$G181*P181)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,null,"unit",0,{"$f":"IF(N182=0,0,$G182*N182)","v":0},0,{"$f":"IF(P182=0,0,$G182*P182)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,null,"unit",0,{"$f":"IF(N183=0,0,$G183*N183)","v":0},0,{"$f":"IF(P183=0,0,$G183*P183)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,null,"unit",0,{"$f":"IF(N184=0,0,$G184*N184)","v":0},0,{"$f":"IF(P184=0,0,$G184*P184)","v":0}]
[null,null,"11kV Underground Cable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O186:O190)","v":0},null,{"$f":"SUBTOTAL(9,Q186:Q190)","v":0}]
[null,null,null,null,"SPARE DUCT REIMBURSEMENT.",27,27,null,null,null,null,null,"unit",0,{"$f":"IF(N186=0,0,$G186*N186)","v":0},0,{"$f":"IF(P186=0,0,$G186*P186)","v":0}]
[null,null,null,null,null,27,0,null,null,null,null,null,"unit",0,{"$f":"IF(N187=0,0,$G187*N187)","v":0},0,{"$f":"IF(P187=0,0,$G187*P187)","v":0}]
[null,null,null,null,null,27,0,null,null,null,null,null,"unit",0,{"$f":"IF(N188=0,0,$G188*N188)","v":0},0,{"$f":"IF(P188=0,0,$G188*P188)","v":0}]
[null,null,null,null,null,27,0,null,null,null,null,null,"unit",0,{"$f":"IF(N189=0,0,$G189*N189)","v":0},0,{"$f":"IF(P189=0,0,$G189*P189)","v":0}]
[null,null,null,null,null,27,0,null,null,null,null,null,"unit",0,{"$f":"IF(N190=0,0,$G190*N190)","v":0},0,{"$f":"IF(P190=0,0,$G190*P190)","v":0}]
[null,null,"LV Underground Cable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O192:O196)","v":0},null,{"$f":"SUBTOTAL(9,Q192:Q196)","v":0}]
[null,null,null,null,"TERMINATE EX. SERV. CABLE IN NEW PILLAR.",28,750,null,null,null,null,null,"unit",0,{"$f":"IF(N192=0,0,$G192*N192)","v":0},0,{"$f":"IF(P192=0,0,$G192*P192)","v":0}]
[null,null,null,null,"EX. DUCT USAGE CHARGE.",28,27,null,null,null,null,null,"unit",0,{"$f":"IF(N193=0,0,$G193*N193)","v":0},0,{"$f":"IF(P193=0,0,$G193*P193)","v":0}]
[null,null,null,null,"REPLACE CABLE IN EX. DUCT.",28,750,null,null,null,null,null,"unit",0,{"$f":"IF(N194=0,0,$G194*N194)","v":0},0,{"$f":"IF(P194=0,0,$G194*P194)","v":0}]
[null,null,null,null,null,28,0,null,null,null,null,null,"unit",0,{"$f":"IF(N195=0,0,$G195*N195)","v":0},0,{"$f":"IF(P195=0,0,$G195*P195)","v":0}]
[null,null,null,null,null,28,0,null,null,null,null,null,"unit",0,{"$f":"IF(N196=0,0,$G196*N196)","v":0},0,{"$f":"IF(P196=0,0,$G196*P196)","v":0}]
[null,"Overhead Distribution",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O198:O403)","v":0},null,{"$f":"SUBTOTAL(9,Q198:Q403)","v":0}]
[null,"Pole Sub",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O199:O224)","v":0},null,{"$f":"SUBTOTAL(9,Q199:Q224)","v":0}]
[null,null,"Pole Substation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O200:O223)","v":0},null,{"$f":"SUBTOTAL(9,Q200:Q223)","v":0}]
[null,null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O201:O207)","v":0},null,{"$f":"SUBTOTAL(9,Q201:Q207)","v":0}]
[null,null,null,"Install:","New 3 Phase < 300kVA",{"$f":"IF(LEFT(E201,6)=\"Remove\",\"R\",11)","v":11},{"$f":"ROUND(SUM(H201:K201),0)","v":5797},{"$f":"VLOOKUP($E201,InstallPoleSub,8,FALSE)","v":2185.09},{"$f":"VLOOKUP($E201,InstallPoleSub,9,FALSE)","v":444.81},{"$f":"VLOOKUP($E201,InstallPoleSub,10,FALSE)","v":3167.3},{"$f":"VLOOKUP($E201,InstallPoleSub,11,FALSE)","v":0},null,"unit",0,{"$f":"IF(N201=0,0,$G201*N201)","v":0},0,{"$f":"IF(P201=0,0,$G201*P201)","v":0}]
[null,null,null,"Select Type:","63 KVA 22 KV  3PH",12,6450,{"$f":"VLOOKUP($E202,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E202,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E202,PoleSub,10,FALSE)","v":6450},{"$f":"VLOOKUP($E202,PoleSub,11,FALSE)","v":0},null,"unit",0,0,0,0]
[null,null,null,"Fittings:",{"$f":"\"---\"&E202&\" Fittings\"","v":"---63 KVA 22 KV  3PH Fittings"},11,1216,0,0,{"$f":"VLOOKUP($E202,PoleSub,2,FALSE)","v":1216},0,null,"unit",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,463,{"$f":"VLOOKUP($E204,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E204,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E204,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E204,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",11,103,{"$f":"VLOOKUP($E205,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E205,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E205,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E205,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Common Wood Pole",11,409,{"$f":"VLOOKUP($E206,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E206,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E206,EarthingM,10,FALSE)","v":409.24},{"$f":"VLOOKUP($E206,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,{"$f":"ROUND(SUM(H207:K207),0)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,8,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,9,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,10,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N207=0,0,$G207*N207)","v":0},0,0]
[null,null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O209:O215)","v":0},null,{"$f":"SUBTOTAL(9,Q209:Q215)","v":0}]
[null,null,null,"Install:","New 3 Phase >= 300kVA",{"$f":"IF(LEFT(E209,6)=\"Remove\",\"R\",11)","v":11},{"$f":"ROUND(SUM(H209:K209),0)","v":6117},{"$f":"VLOOKUP($E209,InstallPoleSub,8,FALSE)","v":2433.41},{"$f":"VLOOKUP($E209,InstallPoleSub,9,FALSE)","v":496.53},{"$f":"VLOOKUP($E209,InstallPoleSub,10,FALSE)","v":3186.87},{"$f":"VLOOKUP($E209,InstallPoleSub,11,FALSE)","v":0},null,"unit",0,{"$f":"IF(N209=0,0,$G209*N209)","v":0},0,{"$f":"IF(P209=0,0,$G209*P209)","v":0}]
[null,null,null,"Select Type:","200 KVA 22 KV  3PH",12,{"$f":"ROUND(SUM(H210:K210),0)","v":11185},{"$f":"VLOOKUP($E210,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E210,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E210,PoleSub,10,FALSE)","v":11185},{"$f":"VLOOKUP($E210,PoleSub,11,FALSE)","v":0},null,"unit",0,0,0,0]
[null,null,null,null,{"$f":"\"---\"&E210&\" Fittings\"","v":"---200 KVA 22 KV  3PH Fittings"},11,1554,0,0,{"$f":"VLOOKUP($E210,PoleSub,2,FALSE)","v":1553.8307723840007},0,null,"unit",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,463,{"$f":"VLOOKUP($E212,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E212,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E212,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E212,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",11,103,{"$f":"VLOOKUP($E213,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E213,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E213,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E213,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Common Concrete Pole",11,301,{"$f":"VLOOKUP($E214,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E214,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E214,EarthingM,10,FALSE)","v":301.24},{"$f":"VLOOKUP($E214,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,0,{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,8,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,9,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,10,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N215=0,0,$G215*N215)","v":0},0,0]
[null,null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O217:O223)","v":0},null,{"$f":"SUBTOTAL(9,Q217:Q223)","v":0}]
[null,null,null,"Install:","New 3 Phase >= 300kVA",{"$f":"IF(LEFT(E217,6)=\"Remove\",\"R\",11)","v":11},{"$f":"ROUND(SUM(H217:K217),0)","v":6117},{"$f":"VLOOKUP($E217,InstallPoleSub,8,FALSE)","v":2433.41},{"$f":"VLOOKUP($E217,InstallPoleSub,9,FALSE)","v":496.53},{"$f":"VLOOKUP($E217,InstallPoleSub,10,FALSE)","v":3186.87},{"$f":"VLOOKUP($E217,InstallPoleSub,11,FALSE)","v":0},null,"unit",0,{"$f":"IF(N217=0,0,$G217*N217)","v":0},0,{"$f":"IF(P217=0,0,$G217*P217)","v":0}]
[null,null,null,"Select Type:","63 KVA 22 KV  3PH",12,{"$f":"ROUND(SUM(H218:K218),0)","v":6450},{"$f":"VLOOKUP($E218,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E218,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E218,PoleSub,10,FALSE)","v":6450},{"$f":"VLOOKUP($E218,PoleSub,11,FALSE)","v":0},null,"unit",0,0,0,0]
[null,null,null,"Fittings:",{"$f":"\"---\"&E218&\" Fittings\"","v":"---63 KVA 22 KV  3PH Fittings"},11,1216,0,0,{"$f":"VLOOKUP($E218,PoleSub,2,FALSE)","v":1216},0,null,"unit",0,0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,463,{"$f":"VLOOKUP($E220,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E220,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E220,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E220,Earthing,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Trenching:","Light trenching & reinstatement",11,103,{"$f":"VLOOKUP($E221,Trenching,8,FALSE)","v":36.5411},{"$f":"VLOOKUP($E221,Trenching,9,FALSE)","v":11.609300000000001},{"$f":"VLOOKUP($E221,Trenching,10,FALSE)","v":0},{"$f":"VLOOKUP($E221,Trenching,11,FALSE)","v":55},null,"m",0,0,0,0]
[null,null,null,"Earthing Materials:","Separate Wood Pole",11,512,{"$f":"VLOOKUP($E222,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E222,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E222,EarthingM,10,FALSE)","v":511.56},{"$f":"VLOOKUP($E222,EarthingM,11,FALSE)","v":0},null,"type",0,0,0,0]
[null,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,0,{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,8,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,9,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,10,TRUE)","v":0},{"$f":"VLOOKUP(($N$207+$P$207+$N$215+$P$215+$N$223+$P$223+$N$341+$P$341),Aerial,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N223=0,0,$G223*N223)","v":0},0,0]
[]
[null,"Poles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O226:O282)","v":0},null,{"$f":"SUBTOTAL(9,Q226:Q282)","v":0}]
[null,null,"Install",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O227:O282)","v":0},null,{"$f":"SUBTOTAL(9,Q227:Q282)","v":0}]
[null,null,null,"Delivery and Installation",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N228:N229)","v":0},{"$f":"SUBTOTAL(9,O228:O229)","v":0},{"$f":"SUBTOTAL(9,P228:P229)","v":0},{"$f":"SUBTOTAL(9,Q228:Q229)","v":0}]
[null,null,null,"11kV","Wood or Concrete Poles",{"$f":"VLOOKUP($D$228,'AVS Data'!A29:B31,2,FALSE)","v":19},{"$f":"ROUND(SUM(H228:K228),0)","v":0},{"$f":"VLOOKUP(($N228+$P228),InstallPole,8,TRUE)","v":0},{"$f":"VLOOKUP(($N228+$P228),InstallPole,9,TRUE)","v":0},{"$f":"VLOOKUP(($N228+$P228),InstallPole,10,TRUE)","v":0},{"$f":"VLOOKUP(($N228+$P228),InstallPole,11,TRUE)","v":0},null,"ea",0,{"$f":"IF(N228=0,0,$G228*N228)","v":0},0,{"$f":"IF(P228=0,0,$G228*P228)","v":0}]
[null,null,null,"LV","Install Steel Service Pole",{"$f":"VLOOKUP($D$229,'AVS Data'!A29:B31,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(H229:K229),0)","v":103},{"$f":"VLOOKUP($E229,Poles,8,FALSE)","v":74.03},{"$f":"VLOOKUP($E229,Poles,9,FALSE)","v":28.85},{"$f":"VLOOKUP($E229,Poles,10,FALSE)","v":0},{"$f":"VLOOKUP($E229,Poles,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N229=0,0,$G229*N229)","v":0},0,{"$f":"IF(P229=0,0,$G229*P229)","v":0}]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N231:N282)","v":0},{"$f":"SUBTOTAL(9,O231:O282)","v":0},{"$f":"SUBTOTAL(9,P231:P282)","v":0},{"$f":"SUBTOTAL(9,Q231:Q282)","v":0}]
[null,null,null,"Wood:","Pole Impregnated 8/15",{"$f":"$F$228","v":19},{"$f":"ROUND(SUM(H231:K231),0)","v":261},{"$f":"VLOOKUP($E231,Poles,8,FALSE)","v":0},{"$f":"VLOOKUP($E231,Poles,9,FALSE)","v":0},{"$f":"VLOOKUP($E231,Poles,10,FALSE)","v":261.11930000000001},{"$f":"VLOOKUP($E231,Poles,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N231=0,0,$G231*N231)","v":0},0,{"$f":"IF(P231=0,0,$G231*P231)","v":0}]
[null,null,null,null,"Pole Impregnated 8/30",{"$f":"$F$228","v":19},{"$f":"ROUND(SUM(H232:K232),0)","v":736},0,0,736.00027799999998,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/4",{"$f":"$F$228","v":19},316,0,0,316.30567600000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/8",19,509,0,0,509.456703,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 11/4",19,448,0,0,447.69458300000002,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 11/8",19,702,0,0,701.91761899999995,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 11/12",19,839,0,0,839.25705900000003,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/4",19,631,0,0,630.88678600000003,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/8",19,851,0,0,850.97589700000003,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/12",19,1122,0,0,1121.8180990000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 12.5S",19,657,0,0,657.20659999999998,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/18",19,1257,0,0,1257.4625000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 14/8",19,994,0,0,993.62909100000002,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 14/12",19,1284,0,0,1283.595139,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 18.5/8",19,2073,0,0,2073.2521879999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 15.5/12",19,1852,0,0,1851.508,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 17/12",19,2253,0,0,2252.9299999999998,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 18.5/12",{"$f":"$F$228","v":19},2513,0,0,2512.65,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 20/12",19,3011,0,0,3011.0364290000002,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 21.5/12",19,3565,0,0,3564.7537499999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/12",19,640,0,0,640.47699999999998,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Impregnated 23/12",19,640,0,0,640.47699999999998,0,null,"ea",0,0,0,0]
[null,null,null,"Conc:","Pole Concrete 11/8 C1 ",19,1054,0,0,1054,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 11/8 E1 ",19,1065,0,0,1065,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 11/8 G2 ",19,1212,0,0,1212,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/5 G3 ",19,933,0,0,932.55359999999996,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/8 G4 ",19,1059,0,0,1059.3408999999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/12 G5 ",19,1320,0,0,1319.8417999999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/20 G6 ",19,1691,0,0,1691.36,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/8 G7 ",19,1272,0,0,1271.559,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/12 G8 ",19,1578,0,0,1578.3748000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/12 REGULATOR ",19,2451,0,0,2450.5300000000002,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/12 D2 ",{"$f":"$F$228","v":19},1207,{"$f":"VLOOKUP($E263,Poles,8,FALSE)","v":0},{"$f":"VLOOKUP($E263,Poles,9,FALSE)","v":0},{"$f":"VLOOKUP($E263,Poles,10,FALSE)","v":1207},{"$f":"VLOOKUP($E263,Poles,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P263=0,0,$G263*P263)","v":0}]
[null,null,null,null,"Pole Concrete 12.5/8 C6 ABS",19,1238,0,0,1238.3402000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 11/8 B2 ",19,994,0,0,993.62,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 9.5/8 A4 ",19,894,0,0,894.04899999999998,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 11/8 A7 ",19,1091,0,0,1090.7515000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 11/12 A8 ",19,1166,0,0,1165.9163000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/8 B4 ",19,1929,0,0,1928.8971799999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/12 C2 ABS",19,1469,0,0,1468.6311000000001,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/12 C5 ABS",19,1718,0,0,1718.4315999999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 14/8 C4 ABS",19,1425,0,0,1424.81,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 9.5/12 A5 ",19,1011,0,0,1011.4688,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 8/30 H2 ",19,2672,0,0,2672,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 18.5/12  ",{"$f":"$F$228","v":19},2739,0,0,2738.5,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 20/12  ",19,4407,0,0,4407.4669999999996,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 8/15 H1 ",19,1596,0,0,1596.1421,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5/20 C3 ABS",19,1912,0,0,1912,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 17/12  ",19,3158,0,0,3158,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Concrete 12.5 SUBSTATION ",19,1882,0,0,1881.6985999999999,0,null,"ea",0,0,0,0]
[null,null,null,"Steel Service:","Pole 1PH Service Steel 6.5M",20,595,0,0,594.70000000000005,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole 3PH Service Steel 6.5M",20,595,0,0,594.70000000000005,0,null,"ea",0,0,0,0]
[null,"String Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O284:O342)","v":0},null,{"$f":"SUBTOTAL(9,Q284:Q342)","v":0}]
[null,null,"Bare",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O285:O298)","v":0},null,{"$f":"SUBTOTAL(9,Q285:Q298)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O286:O287)","v":0},null,{"$f":"SUBTOTAL(9,Q286:Q287)","v":0}]
[null,null,null,"11kV","String Bare",{"$f":"VLOOKUP($D$286,'AVS Data'!A29:B31,2,FALSE)","v":19},{"$f":"ROUND(SUM(H286:K286),0)","v":0},{"$f":"VLOOKUP(($N286+$P286),StringBare,8,TRUE)","v":0},{"$f":"VLOOKUP(($N286+$P286),StringBare,9,TRUE)","v":0},{"$f":"VLOOKUP(($N286+$P286),StringBare,10,TRUE)","v":0},{"$f":"VLOOKUP(($N286+$P286),StringBare,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N286=0,0,$G286*N286)","v":0},0,{"$f":"IF(P286=0,0,$G286*P286)","v":0}]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O289:O298)","v":0},null,{"$f":"SUBTOTAL(9,Q289:Q298)","v":0}]
[null,null,"22kV","AAC:","BARE AAC 7/3.00",{"$f":"VLOOKUP($C289,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},{"$f":"SUM(H289:K289)","v":0.79803500000000005},{"$f":"VLOOKUP($E289,BareM,8,FALSE)","v":0},{"$f":"VLOOKUP($E289,BareM,9,FALSE)","v":0},{"$f":"VLOOKUP($E289,BareM,10,FALSE)","v":0.79803500000000005},{"$f":"VLOOKUP($E289,BareM,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N289=0,0,$G289*N289)","v":0},0,{"$f":"IF(P289=0,0,$G289*P289)","v":0}]
[null,null,"LV",null,"BARE AAC 7/4.50",{"$f":"VLOOKUP($C290,'AVS Data'!$A$29:$B$31,2,FALSE)","v":{"$error":"#N/A"}},1.264475,0,0,1.264475,0,null,"m",0,0,0,0]
[null,null,"11kV",null,"BARE AAC 19/3.25",{"$f":"VLOOKUP($C291,'AVS Data'!$A$29:$B$31,2,FALSE)","v":19},2.0829070000000001,0,0,2.0829070000000001,0,null,"m",0,0,0,0]
[null,null,"11kV",null,"BARE AAC 19/3.75",{"$f":"VLOOKUP($C292,'AVS Data'!$A$29:$B$31,2,FALSE)","v":19},2.6233300000000002,0,0,2.6233300000000002,0,null,"m",0,0,0,0]
[null,null,"22kV",null,"BARE AAC 19/4.75",{"$f":"VLOOKUP($C293,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},3.9964,0,0,3.9964,0,null,"m",0,0,0,0]
[null,null,"22kV","AAAC:","BARE AAAC 7/2.50",{"$f":"VLOOKUP($C294,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},0.606182,0,0,0.606182,0,null,"m",0,0,0,0]
[null,null,"22kV",null,"BARE AAAC 7/3.75",{"$f":"VLOOKUP($C295,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},1.367823,0,0,1.367823,0,null,"m",0,0,0,0]
[null,null,"22kV",null,"BARE AAAC 7/4.50",{"$f":"VLOOKUP($C296,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},1.5476890000000001,0,0,1.5476890000000001,0,null,"m",0,0,0,0]
[null,null,"11kV","ACSR:","BARE ACSR 6/1/2.5",{"$f":"VLOOKUP($C297,'AVS Data'!$A$29:$B$31,2,FALSE)","v":19},0.52833699999999995,0,0,0.52833699999999995,0,null,"m",0,0,0,0]
[null,null,"22kV",null,"BARE ACSR 6/4.75+7/1.6",{"$f":"VLOOKUP($C298,'AVS Data'!$A$29:$B$31,2,FALSE)","v":18},2.2332839999999998,0,0,2.2332839999999998,0,null,"m",0,0,0,0]
[null,null,"ABC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O300:O308)","v":0},null,{"$f":"SUBTOTAL(9,Q300:Q308)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O301:O302)","v":0},null,{"$f":"SUBTOTAL(9,Q301:Q302)","v":0}]
[null,null,null,null,"String and Dress ABC",20,{"$f":"SUM(H301:K301)","v":0},{"$f":"VLOOKUP(($N301+$P301),StringABC,8,TRUE)","v":0},{"$f":"VLOOKUP(($N301+$P301),StringABC,9,TRUE)","v":0},{"$f":"VLOOKUP(($N301+$P301),StringABC,10,TRUE)","v":0},{"$f":"VLOOKUP(($N301+$P301),StringABC,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N301=0,0,$G301*N301)","v":0},0,{"$f":"IF(P301=0,0,$G301*P301)","v":0}]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O304:O308)","v":0},null,{"$f":"SUBTOTAL(9,Q304:Q308)","v":0}]
[null,null,null,null,"4C 150mm2 ABC",20,{"$f":"SUM(H304:K304)","v":10.866212000000001},{"$f":"VLOOKUP($E304,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E304,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E304,ABC,10,FALSE)","v":10.866212000000001},{"$f":"VLOOKUP($E304,ABC,11,FALSE)","v":0},null,"RL",0,{"$f":"IF(N304=0,0,$G304*N304)","v":0},0,{"$f":"IF(P304=0,0,$G304*P304)","v":0}]
[null,null,null,null,"4C 95mm2 ABC",20,{"$f":"SUM(H305:K305)","v":6.7165309999999998},{"$f":"VLOOKUP($E305,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E305,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E305,ABC,10,FALSE)","v":6.7165309999999998},{"$f":"VLOOKUP($E305,ABC,11,FALSE)","v":0},null,"RL",0,{"$f":"IF(N305=0,0,$G305*N305)","v":0},0,{"$f":"IF(P305=0,0,$G305*P305)","v":0}]
[null,null,null,null,"4C 25mm2 ABC",20,{"$f":"SUM(H306:K306)","v":2.1536249999999999},{"$f":"VLOOKUP($E306,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E306,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E306,ABC,10,FALSE)","v":2.1536249999999999},{"$f":"VLOOKUP($E306,ABC,11,FALSE)","v":0},null,"RL",0,{"$f":"IF(N306=0,0,$G306*N306)","v":0},0,{"$f":"IF(P306=0,0,$G306*P306)","v":0}]
[null,null,null,null,"4C 95mm2 ABC + 1C 16mm2 SL",20,{"$f":"SUM(H307:K307)","v":9.5633909999999993},{"$f":"VLOOKUP($E307,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E307,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E307,ABC,10,FALSE)","v":9.5633909999999993},{"$f":"VLOOKUP($E307,ABC,11,FALSE)","v":0},null,"RL",0,{"$f":"IF(N307=0,0,$G307*N307)","v":0},0,{"$f":"IF(P307=0,0,$G307*P307)","v":0}]
[null,null,null,null,"4C 150mm2 ABC + 1C 16mm2 SL",20,{"$f":"SUM(H308:K308)","v":10.924438},{"$f":"VLOOKUP($E308,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E308,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E308,ABC,10,FALSE)","v":10.924438},{"$f":"VLOOKUP($E308,ABC,11,FALSE)","v":0},null,"RL",0,{"$f":"IF(N308=0,0,$G308*N308)","v":0},0,{"$f":"IF(P308=0,0,$G308*P308)","v":0}]
[null,null,"HV ABC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O310:O316)","v":0},null,{"$f":"SUBTOTAL(9,Q310:Q316)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O311:O312)","v":0},null,{"$f":"SUBTOTAL(9,Q311:Q312)","v":0}]
[null,null,null,null,"String HVABC",19,{"$f":"SUM(H311:K311)","v":0},{"$f":"VLOOKUP(($N311+$P311),StringHVABC,8,TRUE)","v":0},{"$f":"VLOOKUP(($N311+$P311),StringHVABC,9,TRUE)","v":0},{"$f":"VLOOKUP(($N311+$P311),StringHVABC,10,TRUE)","v":0},{"$f":"VLOOKUP(($N311+$P311),StringHVABC,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N311=0,0,$G311*N311)","v":0},0,{"$f":"IF(P311=0,0,$G311*P311)","v":0}]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O314:O315)","v":0},null,{"$f":"SUBTOTAL(9,Q314:Q315)","v":0}]
[null,null,null,null,"ABC AL 3C 50mm2 NMS",19,{"$f":"SUM(H314:K314)","v":22.79},{"$f":"VLOOKUP($E314,HVABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E314,HVABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E314,HVABC,10,FALSE)","v":22.79},{"$f":"VLOOKUP($E314,HVABC,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N314=0,0,$G314*N314)","v":0},0,{"$f":"IF(P314=0,0,$G314*P314)","v":0}]
[null,null,null,null,"ABC AL 3C 150mm2 NMS",19,{"$f":"SUM(H315:K315)","v":29.221387},{"$f":"VLOOKUP($E315,HVABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E315,HVABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E315,HVABC,10,FALSE)","v":29.221387},{"$f":"VLOOKUP($E315,HVABC,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N315=0,0,$G315*N315)","v":0},0,{"$f":"IF(P315=0,0,$G315*P315)","v":0}]
[]
[null,null,"CCT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O318:O327)","v":0},null,{"$f":"SUBTOTAL(9,Q318:Q327)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O319:O320)","v":0},null,{"$f":"SUBTOTAL(9,Q319:Q320)","v":0}]
[null,null,null,"11kV","String CCT",{"$f":"VLOOKUP($D$319,'AVS Data'!$A$29:$B$30,2,FALSE)","v":19},{"$f":"SUM(H319:K319)","v":0},{"$f":"VLOOKUP(($N319+$P319),StringCCT,8,TRUE)","v":0},{"$f":"VLOOKUP(($N319+$P319),StringCCT,9,TRUE)","v":0},{"$f":"VLOOKUP(($N319+$P319),StringCCT,10,TRUE)","v":0},{"$f":"VLOOKUP(($N319+$P319),StringCCT,11,TRUE)","v":0},null,"bays",0,{"$f":"IF(N319=0,0,$G319*N319)","v":0},0,{"$f":"IF(P319=0,0,$G319*P319)","v":0}]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O322:O326)","v":0},null,{"$f":"SUBTOTAL(9,Q322:Q326)","v":0}]
[null,null,null,null,"CCT 11kV 40mm2 XLPE",19,{"$f":"SUM(H322:K322)","v":6.8073610000000002},{"$f":"VLOOKUP($E322,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E322,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E322,CCT,10,FALSE)","v":6.8073610000000002},{"$f":"VLOOKUP($E322,CCT,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N322=0,0,$G322*N322)","v":0},0,{"$f":"IF(P322=0,0,$G322*P322)","v":0}]
[null,null,null,null,"CCT 11kV 80mm2 XLPE",19,{"$f":"SUM(H323:K323)","v":7.5112670000000001},{"$f":"VLOOKUP($E323,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E323,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E323,CCT,10,FALSE)","v":7.5112670000000001},{"$f":"VLOOKUP($E323,CCT,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N323=0,0,$G323*N323)","v":0},0,{"$f":"IF(P323=0,0,$G323*P323)","v":0}]
[null,null,null,null,"CCT 11kV 120mm2 XLPE",19,{"$f":"SUM(H324:K324)","v":9.6648960000000006},{"$f":"VLOOKUP($E324,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E324,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E324,CCT,10,FALSE)","v":9.6648960000000006},{"$f":"VLOOKUP($E324,CCT,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N324=0,0,$G324*N324)","v":0},0,{"$f":"IF(P324=0,0,$G324*P324)","v":0}]
[null,null,null,null,"CCT 11kV 180mm2 XLPE",19,{"$f":"SUM(H325:K325)","v":14.324683},{"$f":"VLOOKUP($E325,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E325,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E325,CCT,10,FALSE)","v":14.324683},{"$f":"VLOOKUP($E325,CCT,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N325=0,0,$G325*N325)","v":0},0,{"$f":"IF(P325=0,0,$G325*P325)","v":0}]
[null,null,null,null,"CCT 22kV 120mm2 Grey XLPE",18,{"$f":"SUM(H326:K326)","v":15.607201999999999},{"$f":"VLOOKUP($E326,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E326,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E326,CCT,10,FALSE)","v":15.607201999999999},{"$f":"VLOOKUP($E326,CCT,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N326=0,0,$G326*N326)","v":0},0,{"$f":"IF(P326=0,0,$G326*P326)","v":0}]
[]
[null,null,"SWER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O329:O339)","v":0},null,{"$f":"SUBTOTAL(9,Q329:Q339)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O330:O331)","v":0},null,{"$f":"SUBTOTAL(9,Q330:Q331)","v":0}]
[null,null,null,null,"String and Dress SWER",22,{"$f":"SUM(H330:K330)","v":0},{"$f":"VLOOKUP(($N330+$P330),SWER,8,TRUE)","v":0},{"$f":"VLOOKUP(($N330+$P330),SWER,9,TRUE)","v":0},{"$f":"VLOOKUP(($N330+$P330),SWER,10,TRUE)","v":0},{"$f":"VLOOKUP(($N330+$P330),SWER,11,TRUE)","v":0},null,"bays",0,{"$f":"IF(N330=0,0,$G330*N330)","v":0},0,{"$f":"IF(P330=0,0,$G330*P330)","v":0}]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O333:O339)","v":0},null,{"$f":"SUBTOTAL(9,Q333:Q339)","v":0}]
[null,null,null,null,"BARE AAC 7/3.00",22,{"$f":"SUM(H333:K333)","v":0.79803500000000005},{"$f":"VLOOKUP($E333,BareM,8,FALSE)","v":0},{"$f":"VLOOKUP($E333,BareM,9,FALSE)","v":0},{"$f":"VLOOKUP($E333,BareM,10,FALSE)","v":0.79803500000000005},{"$f":"VLOOKUP($E333,BareM,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N333=0,0,$G333*N333)","v":0},0,{"$f":"IF(P333=0,0,$G333*P333)","v":0}]
[null,null,null,null,"BARE AAC 19/4.75",22,3.9964,0,0,3.9964,0,null,"m",0,0,0,0]
[null,null,null,null,"BARE AAAC 7/4.50",22,1.5476890000000001,0,0,1.5476890000000001,0,null,"m",0,0,0,0]
[null,null,null,null,"BARE AAC 19/3.75",22,2.6233300000000002,0,0,2.6233300000000002,0,null,"m",0,0,0,0]
[null,null,null,null,"BARE AAC 7/4.50",22,1.264475,0,0,1.264475,0,null,"m",0,0,0,0]
[null,null,null,null,"BARE AAAC 7/3.75",22,1.367823,0,0,1.367823,0,null,"m",0,0,0,0]
[null,null,null,null,"BARE AAAC 7/2.50",22,0.606182,0,0,0.606182,0,null,"m",0,0,0,0]
[null,null,"Aerial Earth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O341:O342)","v":0},null,{"$f":"SUBTOTAL(9,Q341:Q342)","v":0}]
[null,null,null,null,"String and Dress HV Aerial Earth",11,{"$f":"SUM(H341:K341)","v":0},{"$f":"H$207","v":0},{"$f":"I$207","v":0},{"$f":"J$207","v":0},{"$f":"K$207","v":0},null,"bay",0,{"$f":"IF(N341=0,0,$G341*N341)","v":0},0,{"$f":"IF(P341=0,0,$G341*P341)","v":0}]
[]
[null,"Dress Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O344:O358)","v":0},null,{"$f":"SUBTOTAL(9,Q344:Q358)","v":0}]
[null,null,"Cross Arms",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O345:O348)","v":0},null,{"$f":"SUBTOTAL(9,Q345:Q348)","v":0}]
[null,null,null,null,{"$f":"OH_XArms!$B2","v":"Single LV"},20,{"$f":"SUM(H345:K345)","v":0},{"$f":"OH_XArms!I2","v":0},{"$f":"OH_XArms!J2","v":0},{"$f":"OH_XArms!K2","v":0},{"$f":"OH_XArms!L2","v":0},null,"ea",0,{"$f":"IF(N345=0,0,$G345*N345)","v":0},0,{"$f":"IF(P345=0,0,$G345*P345)","v":0}]
[null,null,null,null,{"$f":"OH_XArms!$B3","v":"Double LV"},20,{"$f":"SUM(H346:K346)","v":0},{"$f":"OH_XArms!I3","v":0},{"$f":"OH_XArms!J3","v":0},{"$f":"OH_XArms!K3","v":0},{"$f":"OH_XArms!L3","v":0},null,"ea",0,{"$f":"IF(N346=0,0,$G346*N346)","v":0},0,{"$f":"IF(P346=0,0,$G346*P346)","v":0}]
[null,null,null,"11kV",{"$f":"OH_XArms!$B5","v":"Single HV"},{"$f":"VLOOKUP($D$347,'AVS Data'!$A$29:$B$30,2,FALSE)","v":19},{"$f":"SUM(H347:K347)","v":0},{"$f":"OH_XArms!I5","v":0},{"$f":"OH_XArms!J5","v":0},{"$f":"OH_XArms!K5","v":0},{"$f":"OH_XArms!L5","v":0},null,"ea",0,{"$f":"IF(N347=0,0,$G347*N347)","v":0},0,{"$f":"IF(P347=0,0,$G347*P347)","v":0}]
[null,null,null,"22kV",{"$f":"OH_XArms!$B6","v":"Double HV"},{"$f":"VLOOKUP($D$348,'AVS Data'!$A$29:$B$30,2,FALSE)","v":18},{"$f":"SUM(H348:K348)","v":0},{"$f":"OH_XArms!I6","v":0},{"$f":"OH_XArms!J6","v":0},{"$f":"OH_XArms!K6","v":0},{"$f":"OH_XArms!L6","v":0},null,"ea",0,{"$f":"IF(N348=0,0,$G348*N348)","v":0},0,{"$f":"IF(P348=0,0,$G348*P348)","v":0}]
[null,null,"Switchgear",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O350:O355)","v":0},null,{"$f":"SUBTOTAL(9,Q350:Q355)","v":0}]
[null,null,null,"11kV","USL",{"$f":"VLOOKUP($D$350,'AVS Data'!$A$29:$B$30,2,FALSE)","v":19},{"$f":"SUM(H350:K350)","v":2941.7200000000003},{"$f":"VLOOKUP($E350,SwitchGear,8,FALSE)","v":531.45000000000005},{"$f":"VLOOKUP($E350,SwitchGear,9,FALSE)","v":103.44},{"$f":"VLOOKUP($E350,SwitchGear,10,FALSE)","v":2306.83},{"$f":"VLOOKUP($E350,SwitchGear,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N350=0,0,$G350*N350)","v":0},0,{"$f":"IF(P350=0,0,$G350*P350)","v":0}]
[null,null,null,"22kV","DOF",{"$f":"VLOOKUP($D$351,'AVS Data'!$A$29:$B$30,2,FALSE)","v":18},1980.3500000000001,531.45000000000005,103.44,1345.46,0,null,"ea",0,0,0,0]
[null,null,null,"11kV","ABS",{"$f":"VLOOKUP($D$352,'AVS Data'!$A$29:$B$30,2,FALSE)","v":19},4189.71,733.2,139.63999999999999,3316.87,0,null,"ea",0,0,0,0]
[null,null,null,"11kV","LBS SF6 manual op.",{"$f":"VLOOKUP($D$353,'AVS Data'!$A$29:$B$30,2,FALSE)","v":19},9357.2100000000009,897.15,457.34,8002.72,0,null,"ea",0,0,0,0]
[null,null,null,"22kV","LBS SF6 auto op.",{"$f":"VLOOKUP($D$354,'AVS Data'!$A$29:$B$30,2,FALSE)","v":18},17914.38,897.15,457.34,16559.89,0,null,"ea",0,0,0,0]
[null,null,null,null,"LV Links",20,1397.0900000000001,733.2,139.63999999999999,524.25,0,null,"ea",0,0,0,0]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O357:O358)","v":0},null,{"$f":"SUBTOTAL(9,Q357:Q358)","v":0}]
[null,null,null,null,"Single Phase Service (excl conductor)",20,{"$f":"SUM(H357:K357)","v":281.61},{"$f":"VLOOKUP($E357,Service,8,FALSE)","v":196.19},{"$f":"VLOOKUP($E357,Service,9,FALSE)","v":21.74},{"$f":"VLOOKUP($E357,Service,10,FALSE)","v":63.68},{"$f":"VLOOKUP($E357,Service,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N357=0,0,$G357*N357)","v":0},0,{"$f":"IF(P357=0,0,$G357*P357)","v":0}]
[null,null,null,null,"Two/Three Phase Service (excl conductor)",20,{"$f":"SUM(H358:K358)","v":281.61},{"$f":"VLOOKUP($E358,Service,8,FALSE)","v":196.19},{"$f":"VLOOKUP($E358,Service,9,FALSE)","v":21.74},{"$f":"VLOOKUP($E358,Service,10,FALSE)","v":63.68},{"$f":"VLOOKUP($E358,Service,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N358=0,0,$G358*N358)","v":0},0,{"$f":"IF(P358=0,0,$G358*P358)","v":0}]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O360:O403)","v":0},null,{"$f":"SUBTOTAL(9,Q360:Q403)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O361:O367)","v":0},null,{"$f":"SUBTOTAL(9,Q361:Q367)","v":0}]
[null,null,null,null,"Run earth cable up standing pole",19,{"$f":"SUM(H361:K361)","v":398.2},{"$f":"VLOOKUP($E361,Misc,8,FALSE)","v":201.75},{"$f":"VLOOKUP($E361,Misc,9,FALSE)","v":36.200000000000003},{"$f":"VLOOKUP($E361,Misc,10,FALSE)","v":160.25},{"$f":"VLOOKUP($E361,Misc,11,FALSE)","v":0},{"$f":"VLOOKUP($E361,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(N361=0,0,$G361*N361)","v":0},0,{"$f":"IF(P361=0,0,$G361*P361)","v":0}]
[null,null,null,null,"Pole Sub CB",{"$f":"VLOOKUP($E362,Misc,2,FALSE)","v":11},8916.07,1002.67,162.9,7750.5,0,0,"ea",0,0,0,0]
[null,null,null,null,"11kV auto-recloser",{"$f":"VLOOKUP($E363,Misc,2,FALSE)","v":11},18260.32,401.07,65.16,17794.09,0,0,"ea",0,0,0,0]
[null,null,null,null,"22kV UG/OH (not including cable)",{"$f":"VLOOKUP($E364,Misc,2,FALSE)","v":18},{"$f":"SUM(H364:K364)","v":566},309.70999999999998,118.69,137.6,0,0,"ea",0,0,0,0]
[null,null,null,null,"11kV UG/OH (not including cable)",{"$f":"VLOOKUP($E365,Misc,2,FALSE)","v":19},{"$f":"SUM(H365:K365)","v":566},309.70999999999998,118.69,137.6,0,0,"ea",0,{"$f":"IF(N365=0,0,$G365*N365)","v":0},0,{"$f":"IF(P365=0,0,$G365*P365)","v":0}]
[null,null,null,null,"Run earth cable up standing pole",19,398.2,201.75,36.200000000000003,160.25,0,0,"ea",0,0,0,0]
[null,null,null,null,"select",{"$f":"VLOOKUP($E367,Misc,2,FALSE)","v":0},0,0,0,0,0,0,"ea",0,0,0,0]
[null,null,"Pole Subs (excl TX's)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O369:O373)","v":0},null,{"$f":"SUBTOTAL(9,Q369:Q373)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,null,"unit",0,{"$f":"IF(N369=0,0,$G369*N369)","v":0},0,{"$f":"IF(P369=0,0,$G369*P369)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,null,"unit",0,{"$f":"IF(N370=0,0,$G370*N370)","v":0},0,{"$f":"IF(P370=0,0,$G370*P370)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,null,"unit",0,{"$f":"IF(N371=0,0,$G371*N371)","v":0},0,{"$f":"IF(P371=0,0,$G371*P371)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,null,"unit",0,{"$f":"IF(N372=0,0,$G372*N372)","v":0},0,{"$f":"IF(P372=0,0,$G372*P372)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,null,"unit",0,{"$f":"IF(N373=0,0,$G373*N373)","v":0},0,{"$f":"IF(P373=0,0,$G373*P373)","v":0}]
[null,null,"22/11 kV Pole Transformers",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O375:O379)","v":0},null,{"$f":"SUBTOTAL(9,Q375:Q379)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,null,"unit",0,{"$f":"IF(N375=0,0,$G375*N375)","v":0},0,{"$f":"IF(P375=0,0,$G375*P375)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,null,"unit",0,{"$f":"IF(N376=0,0,$G376*N376)","v":0},0,{"$f":"IF(P376=0,0,$G376*P376)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,null,"unit",0,{"$f":"IF(N377=0,0,$G377*N377)","v":0},0,{"$f":"IF(P377=0,0,$G377*P377)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,null,"unit",0,{"$f":"IF(N378=0,0,$G378*N378)","v":0},0,{"$f":"IF(P378=0,0,$G378*P378)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,null,"unit",0,{"$f":"IF(N379=0,0,$G379*N379)","v":0},0,{"$f":"IF(P379=0,0,$G379*P379)","v":0}]
[null,null,"22kV Overhead Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O381:O385)","v":0},null,{"$f":"SUBTOTAL(9,Q381:Q385)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,null,"unit",0,{"$f":"IF(N381=0,0,$G381*N381)","v":0},0,{"$f":"IF(P381=0,0,$G381*P381)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,null,"unit",0,{"$f":"IF(N382=0,0,$G382*N382)","v":0},0,{"$f":"IF(P382=0,0,$G382*P382)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,null,"unit",0,{"$f":"IF(N383=0,0,$G383*N383)","v":0},0,{"$f":"IF(P383=0,0,$G383*P383)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,null,"unit",0,{"$f":"IF(N384=0,0,$G384*N384)","v":0},0,{"$f":"IF(P384=0,0,$G384*P384)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,null,"unit",0,{"$f":"IF(N385=0,0,$G385*N385)","v":0},0,{"$f":"IF(P385=0,0,$G385*P385)","v":0}]
[null,null,"11kV Overhead Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O387:O391)","v":0},null,{"$f":"SUBTOTAL(9,Q387:Q391)","v":0}]
[null,null,null,null,"MODIFY SUB. CONSTRUCTIONS.",19,1000,null,null,null,null,null,"unit",0,{"$f":"IF(N387=0,0,$G387*N387)","v":0},0,{"$f":"IF(P387=0,0,$G387*P387)","v":0}]
[null,null,null,null,"INSTALL GROUND STAYS.",19,1200,null,null,null,null,null,"unit",0,{"$f":"IF(N388=0,0,$G388*N388)","v":0},0,{"$f":"IF(P388=0,0,$G388*P388)","v":0}]
[null,null,null,null,null,19,0,null,null,null,null,null,"unit",0,{"$f":"IF(N389=0,0,$G389*N389)","v":0},0,{"$f":"IF(P389=0,0,$G389*P389)","v":0}]
[null,null,null,null,null,19,0,null,null,null,null,null,"unit",0,{"$f":"IF(N390=0,0,$G390*N390)","v":0},0,{"$f":"IF(P390=0,0,$G390*P390)","v":0}]
[null,null,null,null,null,19,0,null,null,null,null,null,"unit",0,{"$f":"IF(N391=0,0,$G391*N391)","v":0},0,{"$f":"IF(P391=0,0,$G391*P391)","v":0}]
[null,null,"LV Overhead Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O393:O397)","v":0},null,{"$f":"SUBTOTAL(9,Q393:Q397)","v":0}]
[null,null,null,null,"TRANSFER EX. MAINS.",20,1250,null,null,null,null,null,"unit",0,{"$f":"IF(N393=0,0,$G393*N393)","v":0},0,{"$f":"IF(P393=0,0,$G393*P393)","v":0}]
[null,null,null,null,"TRANSFER EX. AERIAL SERVICES.",20,750,null,null,null,null,null,"unit",0,{"$f":"IF(N394=0,0,$G394*N394)","v":0},0,{"$f":"IF(P394=0,0,$G394*P394)","v":0}]
[null,null,null,null,null,20,0,null,null,null,null,null,"unit",0,{"$f":"IF(N395=0,0,$G395*N395)","v":0},0,{"$f":"IF(P395=0,0,$G395*P395)","v":0}]
[null,null,null,null,null,20,0,null,null,null,null,null,"unit",0,{"$f":"IF(N396=0,0,$G396*N396)","v":0},0,{"$f":"IF(P396=0,0,$G396*P396)","v":0}]
[null,null,null,null,null,20,0,null,null,null,null,null,"unit",0,{"$f":"IF(N397=0,0,$G397*N397)","v":0},0,{"$f":"IF(P397=0,0,$G397*P397)","v":0}]
[null,null,"SWER Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O399:O403)","v":0},null,{"$f":"SUBTOTAL(9,Q399:Q403)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,null,"unit",0,{"$f":"IF(N399=0,0,$G399*N399)","v":0},0,{"$f":"IF(P399=0,0,$G399*P399)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,null,"unit",0,{"$f":"IF(N400=0,0,$G400*N400)","v":0},0,{"$f":"IF(P400=0,0,$G400*P400)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,null,"unit",0,{"$f":"IF(N401=0,0,$G401*N401)","v":0},0,{"$f":"IF(P401=0,0,$G401*P401)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,null,"unit",0,{"$f":"IF(N402=0,0,$G402*N402)","v":0},0,{"$f":"IF(P402=0,0,$G402*P402)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,null,"unit",0,{"$f":"IF(N403=0,0,$G403*N403)","v":0},0,{"$f":"IF(P403=0,0,$G403*P403)","v":0}]
[null,"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O405:O536)","v":0},null,{"$f":"SUBTOTAL(9,Q405:Q536)","v":0}]
[null,"Columns",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O406:O417)","v":0},null,{"$f":"SUBTOTAL(9,Q406:Q417)","v":0}]
[null,null,"Erect Column",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O407:O409)","v":0},null,{"$f":"SUBTOTAL(9,Q407:Q409)","v":0}]
[null,null,null,"Installation:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N408)","v":0},{"$f":"SUBTOTAL(9,O408:O409)","v":0},{"$f":"SUBTOTAL(9,P408)","v":0},{"$f":"SUBTOTAL(9,Q408:Q409)","v":0}]
[null,null,null,null,"Total Number of Columns (excl ragbolt)",17,{"$f":"SUM(H408:K408)","v":0},{"$f":"VLOOKUP(($N408+$P408),Columns,8,TRUE)","v":0},{"$f":"VLOOKUP(($N408+$P408),Columns,9,TRUE)","v":0},{"$f":"VLOOKUP(($N408+$P408),Columns,10,TRUE)","v":0},{"$f":"VLOOKUP(($N408+$P408),Columns,11,TRUE)","v":0},null,"ea",0,{"$f":"IF(N408=0,0,$G408*N408)","v":0},0,{"$f":"IF(P408=0,0,$G408*P408)","v":0}]
[null,null,null,null,"Install Ragbolt",17,{"$f":"SUM(H409:K409)","v":674.37750000000005},{"$f":"VLOOKUP($E409,Pillars,8,FALSE)","v":190.9075},{"$f":"VLOOKUP($E409,Pillars,9,FALSE)","v":70.7},{"$f":"VLOOKUP($E409,Pillars,10,FALSE)","v":412.77},{"$f":"VLOOKUP($E409,Pillars,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N409=0,0,$G409*N409)","v":0},0,{"$f":"IF(P409=0,0,$G409*P409)","v":0}]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N411:N417)","v":0},{"$f":"SUBTOTAL(9,O411:O417)","v":0},{"$f":"SUBTOTAL(9,P411:P417)","v":0},{"$f":"SUBTOTAL(9,Q411:Q417)","v":0}]
[null,null,null,null,"Impact Absorbing 7.0m outreach: Double 3.0m",17,{"$f":"SUM(H411:K411)","v":741.186376},0,0,{"$f":"VLOOKUP($E411,Col,2,FALSE)","v":741.186376},0,null,"ea",0,{"$f":"IF(N411=0,0,$G411*N411)","v":0},0,{"$f":"IF(P411=0,0,$G411*P411)","v":0}]
[null,null,null,null,"Pole 7.0m outreach: Single 3.0m",17,688.29644399999995,0,0,688.29644399999995,0,null,"ea",0,{"$f":"IF(N412=0,0,$G412*N412)","v":0},0,{"$f":"IF(P412=0,0,$G412*P412)","v":0}]
[null,null,null,null,"Pole 4.5m outreach: Single 3.0m",17,449.53699399999999,0,0,449.53699399999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Single 1.5m",17,472.64290299999993,0,0,472.64290299999993,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Single 3.0m",17,475.28934699999996,0,0,475.28934699999996,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Double 3.0m",17,574.32623599999999,0,0,574.32623599999999,0,null,"ea",0,0,0,0]
[null,null,null,null,"Pole 8.5m outreach: Single 3.0m",17,690.04894400000001,0,0,690.04894400000001,0,null,"ea",0,0,0,0]
[null,"Brackets, SLCP's and PE Cells",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O419:O434)","v":0},null,{"$f":"SUBTOTAL(9,Q419:Q434)","v":0}]
[null,null,"Brackets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O420:O425)","v":0},null,{"$f":"SUBTOTAL(9,Q420:Q425)","v":0}]
[null,null,null,null,"LTG Bracket B1 1.2m x 0.5m",17,{"$f":"SUM(H420:K420)","v":943.75475900000004},{"$f":"VLOOKUP($E420,Brackets,8,FALSE)","v":567.47},{"$f":"VLOOKUP($E420,Brackets,9,FALSE)","v":204.33},{"$f":"VLOOKUP($E420,Brackets,10,FALSE)","v":171.954759},{"$f":"VLOOKUP($E420,Brackets,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N420=0,0,$G420*N420)","v":0},0,{"$f":"IF(P420=0,0,$G420*P420)","v":0}]
[null,null,null,null,"LTG Bracket B3 2.5m x 1.5m",17,1134.5185710000001,567.47,204.33,362.718571,0,null,"ea",0,0,0,0]
[null,null,null,null,"LTG Bracket B4 2.8m x 3.2m",17,911.80000000000007,567.47,204.33,140,0,null,"ea",0,0,0,0]
[null,null,null,null,"LTG Bracket B5 3.7m x 4.2m",17,1026.8000000000002,567.47,204.33,255,0,null,"ea",0,0,0,0]
[null,null,null,null,"LTG Bracket B6 4.5m x 2.0m",17,979.80000000000007,567.47,204.33,208,0,null,"ea",0,0,0,0]
[null,null,null,null,"LTG Bracket B7 6.0m x 2.6m",17,1052.8000000000002,567.47,204.33,281,0,null,"ea",0,0,0,0]
[null,null,"SLCP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O427:O431)","v":0},null,{"$f":"SUBTOTAL(9,Q427:Q431)","v":0}]
[null,null,null,null,"SLCP - 3ph Pole Mtd Sub",17,{"$f":"SUM(H427:K427)","v":1881.47},{"$f":"VLOOKUP($E427,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E427,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E427,SLCP,10,FALSE)","v":1340},{"$f":"VLOOKUP($E427,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P427=0,0,$G427*P427)","v":0}]
[null,null,null,null,"SLCP - 3ph Pad Mt Sub",17,{"$f":"SUM(H428:K428)","v":1492.28},{"$f":"VLOOKUP($E428,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E428,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E428,SLCP,10,FALSE)","v":950.81},{"$f":"VLOOKUP($E428,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P428=0,0,$G428*P428)","v":0}]
[null,null,null,null,"SLCP - 1ph 60A Col Mtd",17,{"$f":"SUM(H429:K429)","v":1406.47},{"$f":"VLOOKUP($E429,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E429,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E429,SLCP,10,FALSE)","v":865},{"$f":"VLOOKUP($E429,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P429=0,0,$G429*P429)","v":0}]
[null,null,null,null,"SLCP - 1ph 60A Pad Mt Sub",17,{"$f":"SUM(H430:K430)","v":1407.6},{"$f":"VLOOKUP($E430,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E430,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E430,SLCP,10,FALSE)","v":866.13},{"$f":"VLOOKUP($E430,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P430=0,0,$G430*P430)","v":0}]
[null,null,null,null,"SLCP - 1ph 60A Pole Mt Sub",17,{"$f":"SUM(H431:K431)","v":1751.47},{"$f":"VLOOKUP($E431,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E431,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E431,SLCP,10,FALSE)","v":1210},{"$f":"VLOOKUP($E431,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P431=0,0,$G431*P431)","v":0}]
[null,null,"PE Cells",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O433:O434)","v":0},null,{"$f":"SUBTOTAL(9,Q433:Q434)","v":0}]
[null,null,null,null,"P/E Cell NEMA 7.5A",17,{"$f":"SUM(H433:K433)","v":8.25},{"$f":"VLOOKUP($E433,SLCP,8,FALSE)","v":0},{"$f":"VLOOKUP($E433,SLCP,9,FALSE)","v":0},{"$f":"VLOOKUP($E433,SLCP,10,FALSE)","v":8.25},{"$f":"VLOOKUP($E433,SLCP,11,FALSE)","v":0},null,"ea",0,0,0,{"$f":"IF(P433=0,0,$G433*P433)","v":0}]
[]
[null,"Lanterns (+ lamps)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O436:O454)","v":0},null,{"$f":"SUBTOTAL(9,Q436:Q454)","v":0}]
[null,null,"Tubular Fluorescent",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O437:O439)","v":0},null,{"$f":"SUBTOTAL(9,Q437:Q439)","v":0}]
[null,null,null,null,"14 watt FL (lamp and lantern) F14",17,{"$f":"SUM(H437:K437)","v":232.14000000000001},{"$f":"VLOOKUP($E437,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E437,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E437,Lights,10,FALSE)","v":231.09},{"$f":"VLOOKUP($E437,Lights,11,FALSE)","v":1.05},null,"ea",0,{"$f":"IF(N437=0,0,$G437*N437)","v":0},0,{"$f":"IF(P437=0,0,$G437*P437)","v":0}]
[null,null,null,null,"24 watt FL (lamp and lantern) F24",17,{"$f":"SUM(H438:K438)","v":267.5},{"$f":"VLOOKUP($E438,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E438,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E438,Lights,10,FALSE)","v":265.75},{"$f":"VLOOKUP($E438,Lights,11,FALSE)","v":1.75},null,"ea",0,{"$f":"IF(N438=0,0,$G438*N438)","v":0},0,{"$f":"IF(P438=0,0,$G438*P438)","v":0}]
[null,null,null,null,"ECO 42W CFL",17,{"$f":"SUM(H439:K439)","v":175.67999999999998},{"$f":"VLOOKUP($E439,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E439,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E439,Lights,10,FALSE)","v":169.48},{"$f":"VLOOKUP($E439,Lights,11,FALSE)","v":6.2},null,"ea",0,{"$f":"IF(N439=0,0,$G439*N439)","v":0},0,{"$f":"IF(P439=0,0,$G439*P439)","v":0}]
[null,null,"Mercury Fluorescent",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O441:O442)","v":0},null,{"$f":"SUBTOTAL(9,Q441:Q442)","v":0}]
[null,null,null,null,"50 watt MF (lamp and lantern) M50",17,{"$f":"SUM(H441:K441)","v":157.36000000000001},{"$f":"VLOOKUP($E441,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E441,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E441,Lights,10,FALSE)","v":152.27000000000001},{"$f":"VLOOKUP($E441,Lights,11,FALSE)","v":5.09},null,"ea",0,{"$f":"IF(N441=0,0,$G441*N441)","v":0},0,{"$f":"IF(P441=0,0,$G441*P441)","v":0}]
[null,null,null,null,"80 watt MF (lamp and lantern) M80",17,{"$f":"SUM(H442:K442)","v":154.87},{"$f":"VLOOKUP($E442,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E442,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E442,Lights,10,FALSE)","v":152.26},{"$f":"VLOOKUP($E442,Lights,11,FALSE)","v":2.61},null,"ea",0,0,0,{"$f":"IF(P442=0,0,$G442*P442)","v":0}]
[null,null,"High Pressure Sodium",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O444:O448)","v":0},null,{"$f":"SUBTOTAL(9,Q444:Q448)","v":0}]
[null,null,null,null,"70 watt HPSL (lamp and lantern) S70",17,{"$f":"SUM(H444:K444)","v":154.45000000000002},{"$f":"VLOOKUP($E444,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E444,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E444,Lights,10,FALSE)","v":147.77000000000001},{"$f":"VLOOKUP($E444,Lights,11,FALSE)","v":6.68},null,"ea",0,0,0,{"$f":"IF(P444=0,0,$G444*P444)","v":0}]
[null,null,null,null,"100 watt HPSL (lamp and lantern) S100",17,{"$f":"SUM(H445:K445)","v":247.21},{"$f":"VLOOKUP($E445,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E445,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E445,Lights,10,FALSE)","v":237.91},{"$f":"VLOOKUP($E445,Lights,11,FALSE)","v":9.3000000000000007},null,"ea",0,0,0,{"$f":"IF(P445=0,0,$G445*P445)","v":0}]
[null,null,null,null,"150 watt HPSL (lamp and lantern) S150",17,{"$f":"SUM(H446:K446)","v":299.77999999999997},{"$f":"VLOOKUP($E446,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E446,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E446,Lights,10,FALSE)","v":293.01},{"$f":"VLOOKUP($E446,Lights,11,FALSE)","v":6.77},null,"ea",0,0,0,{"$f":"IF(P446=0,0,$G446*P446)","v":0}]
[null,null,null,null,"250 watt HPSL (lamp and lantern) S250",17,{"$f":"SUM(H447:K447)","v":280.35999999999996},{"$f":"VLOOKUP($E447,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E447,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E447,Lights,10,FALSE)","v":273.45999999999998},{"$f":"VLOOKUP($E447,Lights,11,FALSE)","v":6.9},null,"ea",0,0,0,{"$f":"IF(P447=0,0,$G447*P447)","v":0}]
[null,null,null,null,"400 watt HPSL (lamp and lantern) S400",17,{"$f":"SUM(H448:K448)","v":248.04999999999998},{"$f":"VLOOKUP($E448,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E448,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E448,Lights,10,FALSE)","v":239.88},{"$f":"VLOOKUP($E448,Lights,11,FALSE)","v":8.17},null,"ea",0,0,0,{"$f":"IF(P448=0,0,$G448*P448)","v":0}]
[null,null,"Metal Hallide",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O450:O454)","v":0},null,{"$f":"SUBTOTAL(9,Q450:Q454)","v":0}]
[null,null,null,null,"70 watt MH (lamp and tantern) MH70",17,{"$f":"SUM(H450:K450)","v":154.45000000000002},{"$f":"VLOOKUP($E450,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E450,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E450,Lights,10,FALSE)","v":147.77000000000001},{"$f":"VLOOKUP($E450,Lights,11,FALSE)","v":6.68},null,"ea",0,0,0,{"$f":"IF(P450=0,0,$G450*P450)","v":0}]
[null,null,null,null,"100 watt MH (lamp and tantern) MH100",17,{"$f":"SUM(H451:K451)","v":270.04000000000002},{"$f":"VLOOKUP($E451,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E451,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E451,Lights,10,FALSE)","v":237.91},{"$f":"VLOOKUP($E451,Lights,11,FALSE)","v":32.130000000000003},null,"ea",0,0,0,{"$f":"IF(P451=0,0,$G451*P451)","v":0}]
[null,null,null,null,"150 watt MH (lamp and tantern) MH150",17,{"$f":"SUM(H452:K452)","v":334.01},{"$f":"VLOOKUP($E452,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E452,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E452,Lights,10,FALSE)","v":293.01},{"$f":"VLOOKUP($E452,Lights,11,FALSE)","v":41},null,"ea",0,0,0,{"$f":"IF(P452=0,0,$G452*P452)","v":0}]
[null,null,null,null,"250 watt MH (lamp and tantern) MH250",17,{"$f":"SUM(H453:K453)","v":290.51},{"$f":"VLOOKUP($E453,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E453,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E453,Lights,10,FALSE)","v":273.45999999999998},{"$f":"VLOOKUP($E453,Lights,11,FALSE)","v":17.05},null,"ea",0,0,0,{"$f":"IF(P453=0,0,$G453*P453)","v":0}]
[null,null,null,null,"400 watt MH (lamp and tantern) MH400",17,{"$f":"SUM(H454:K454)","v":256.99},{"$f":"VLOOKUP($E454,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E454,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E454,Lights,10,FALSE)","v":239.88},{"$f":"VLOOKUP($E454,Lights,11,FALSE)","v":17.11},null,"ea",0,0,0,{"$f":"IF(P454=0,0,$G454*P454)","v":0}]
[null,null,"LEDs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O456:O468)","v":0},null,{"$f":"SUBTOTAL(9,Q456:Q468)","v":0}]
[null,null,null,null,"17 watt StreetLED3 4K",17,{"$f":"SUM(H456:K456)","v":170},{"$f":"VLOOKUP($E456,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E456,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E456,Lights,10,FALSE)","v":170},{"$f":"VLOOKUP($E456,Lights,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N456=0,0,$G456*N456)","v":0},0,{"$f":"IF(P456=0,0,$G456*P456)","v":0}]
[null,null,null,null,"33 watt StreetLEDII 4K",17,{"$f":"SUM(H457:K457)","v":252},0,0,252,0,null,"ea",0,{"$f":"IF(N457=0,0,$G457*N457)","v":0},0,{"$f":"IF(P457=0,0,$G457*P457)","v":0}]
[null,null,null,null,"80 watt RoadLED",17,375,0,0,375,0,null,"ea",0,0,0,0]
[null,null,null,null,"100 watt RoadLED",17,395,0,0,395,0,null,"ea",0,0,0,0]
[null,null,null,null,"200 watt RoadLED",17,410,0,0,410,0,null,"ea",0,0,0,0]
[null,null,null,null,"70 watt LED RoadLED Midi",17,{"$f":"SUM(H461:K461)","v":375},0,0,375,0,null,"ea",0,0,0,0]
[null,null,null,null,"80 watt LED RoadLED Midi",17,{"$f":"SUM(H462:K462)","v":395},0,0,395,0,null,"ea",0,0,0,0]
[null,null,null,null,"165 watt LED RoadLED Midi",17,410,0,0,410,0,null,"ea",0,0,0,0]
[null,null,null,null,"60 watt LED RoadLED Midi Optic Tuner",17,{"$f":"SUM(H464:K464)","v":435},0,0,435,0,null,"ea",0,0,0,0]
[null,null,null,null,"80 watt LED RoadLED Midi Optic Tuner",17,{"$f":"SUM(H465:K465)","v":515},0,0,515,0,null,"ea",0,0,0,0]
[null,null,null,null,"17 Watt LED B2001 NUWE Post Top",17,{"$f":"SUM(H466:K466)","v":550},0,0,550,0,null,"ea",0,0,0,0]
[null,null,null,null,"150W LED SastaLED Maximus",17,{"$f":"SUM(H467:K467)","v":620},0,0,620,0,null,"ea",0,0,0,0]
[null,null,null,null,"175W LED SastaLED Maximus",17,{"$f":"SUM(H468:K468)","v":735},0,0,735,0,null,"ea",0,0,0,0]
[null,null,null,null,"24W LED STREETLED3 STD Visor",17,{"$f":"SUM(H469:K469)","v":195},0,0,195,0,null,"ea",0,0,0,0]
[null,null,null,null,"17W LED STREETLED3 Aeroscreen",17,165,0,0,165,0,null,"ea",0,0,0,0]
[null,null,null,null,"13W LED STREETLED3 STD Visor",17,160,0,0,160,0,null,"ea",0,0,0,0]
[null,null,null,null,"9W LED STREETLED Aeroscreen",17,160,0,0,160,0,null,"ea",0,0,0,0]
[null,null,null,null,"17W LED Post Top B2001",17,550,0,0,550,0,null,"ea",0,0,0,0]
[null,null,null,null,"28W LED Post Top B2001",17,585,0,0,585,0,null,"ea",0,0,0,0]
[null,null,null,null,"18W LED Bourke Hill",17,{"$f":"SUM(H475:K475)","v":720},0,0,720,0,null,"ea",0,0,0,0]
[null,null,null,null,"24W LED Bourke Hill",17,{"$f":"SUM(H476:K476)","v":745},0,0,745,0,null,"ea",0,0,0,0]
[null,null,null,null,"37W LED 4K ROADLED MIDI STD Visor",17,373,0,0,{"$f":"VLOOKUP($E477,Lights,10,FALSE)","v":373},0,null,"ea",0,0,0,0]
[null,null,null,null,"40W LED 3K ROADLED MIDI STD Visor",17,373,0,0,373,0,null,"ea",0,0,0,0]
[null,null,null,null,"36W LED 4K ROADLED MIDI Aeroscreen",17,373,0,0,373,0,null,"ea",0,0,0,0]
[null,null,null,null,"39W LED 3K ROADLED MIDI Aeroscreen",17,373,0,0,373,0,null,"ea",0,0,0,0]
[null,null,null,null,"55W LED 4K ROADLED MIDI STD Visor",17,381,0,0,381,0,null,"ea",0,0,0,0]
[null,null,null,null,"61W LED 3K ROADLED MIDI STD Visor",17,381,0,0,381,0,null,"ea",0,0,0,0]
[null,null,null,null,"57W LED 4K ROADLED MIDI Aeroscreen",17,381,0,0,381,0,null,"ea",0,0,0,0]
[null,null,null,null,"63W LED 3K ROADLED MIDI Aerosreen",17,381,0,0,381,0,null,"ea",0,0,0,0]
[null,null,null,null,"113W LED ROADLED MIDI STD Visor",17,412,0,0,412,0,null,"ea",0,0,0,0]
[null,null,null,null,"120W LED 4K ROADLED MIDI Aeroscreen ",17,412,0,0,412,0,null,"ea",0,0,0,0]
[null,null,null,null,"121W LED 3K ROADLED MIDI Aeroscreen",17,412,0,0,412,0,null,"ea",0,0,0,0]
[null,null,null,null,"275W LED ROADLED ",17,770,0,0,770,0,null,"ea",0,0,0,0]
[null,null,null,null,"254W LED 3K ROADLED MIDI STD Visor",17,770,0,0,770,0,null,"ea",0,0,0,0]
[null,null,null,null,"230W LED Avento",17,{"$f":"SUM(H490:K490)","v":432},0,0,432,0,null,"ea",0,0,0,0]
[null,null,null,null,"205W LED 3K ROADLED MIDI Aeroscreen",17,770,0,0,770,0,null,"ea",0,0,0,0]
[null,null,null,null,"30W LED ATS PLED MKII ",17,220,0,0,220,0,null,"ea",0,0,0,0]
[null,null,null,null,"20W LED ATS PLED MKII ",17,155,0,0,155,0,null,"ea",0,0,0,0]
[null,null,null,null,"13W LED ATS PLED MKII ",17,140,0,0,140,0,null,"ea",0,0,0,0]
[null,null,null,null,"74W LED ATS VLED ",17,260,0,0,260,0,null,"ea",0,0,0,0]
[null,null,null,null,"155W LED ATS VLED ",17,330,0,0,330,0,null,"ea",0,0,0,0]
[null,null,null,null,"290W LED ATS VLED ",17,527,0,0,527,0,null,"ea",0,0,0,0]
[null,null,"Floodlights",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O499:O504)","v":0},null,{"$f":"SUBTOTAL(9,Q499:Q504)","v":0}]
[null,null,null,null,"250W HPS/ MH Asymmetrical Floodlight",17,{"$f":"SUM(H499:K499)","v":470},{"$f":"VLOOKUP($E499,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E499,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E499,Lights,10,FALSE)","v":470},{"$f":"VLOOKUP($E499,Lights,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N499=0,0,$G499*N499)","v":0},0,{"$f":"IF(P499=0,0,$G499*P499)","v":0}]
[null,null,null,null,"400W HPS/ MH Asymmetrical Floodlight",17,510,0,0,510,0,null,"ea",0,0,0,0]
[null,null,null,null,"75 watt LED Aglo Nilum Plus FloodLight",17,410,0,0,410,0,null,"ea",0,0,0,0]
[null,null,null,null,"100 watt LED Aglo Nilum Plus FloodLight",17,435,0,0,435,0,null,"ea",0,0,0,0]
[null,null,null,null,"150 watt LED Aglo Nilum Plus FloodLight",17,485,0,0,485,0,null,"ea",0,0,0,0]
[null,null,null,null,"300 watt LED Aglo Nilum Plus FloodLight",17,798,0,0,798,0,null,"ea",0,0,0,0]
[null,"Conductor",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O506:O516)","v":0},null,{"$f":"SUBTOTAL(9,Q506:Q516)","v":0}]
[null,null,"Underground",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O507:O513)","v":0},null,{"$f":"SUBTOTAL(9,Q507:Q513)","v":0}]
[null,null,null,"Lay:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N508:N509)","v":0},{"$f":"SUBTOTAL(9,O508:O509)","v":0},{"$f":"SUBTOTAL(9,P508:P509)","v":0},{"$f":"SUBTOTAL(9,Q508:Q509)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",17,{"$f":"SUM(H508:K508)","v":12.559600000000001},{"$f":"H43","v":8.0582000000000011},4.5014000000000003,0,0,null,"m",0,{"$f":"IF(N508=0,0,$G508*N508)","v":0},0,{"$f":"IF(P508=0,0,$G508*P508)","v":0}]
[null,null,null,null,"Directly Buried in Trench",17,{"$f":"SUM(H509:K509)","v":19.838000000000001},10.3688,5.2325999999999997,4.2366000000000001,0,null,"m",0,{"$f":"IF(N509=0,0,$G509*N509)","v":0},0,{"$f":"IF(P509=0,0,$G509*P509)","v":0}]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N511:N513)","v":0},{"$f":"SUBTOTAL(9,O511:O513)","v":0},{"$f":"SUBTOTAL(9,P511:P513)","v":0},{"$f":"SUBTOTAL(9,Q511:Q513)","v":0}]
[null,null,null,null,"LV 50mm2 CU 4C XLPE/PVC",17,{"$f":"SUM(H511:K511)","v":25.393633999999999},{"$f":"VLOOKUP($E511,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E511,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E511,Cable,10,FALSE)","v":25.393633999999999},{"$f":"VLOOKUP($E511,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N511=0,0,$G511*N511)","v":0},0,{"$f":"IF(P511=0,0,$G511*P511)","v":0}]
[null,null,null,null,"LV 25mm2 CU 4C XLPE/PVC",17,{"$f":"SUM(H512:K512)","v":14.588343999999999},{"$f":"VLOOKUP($E512,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E512,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E512,Cable,10,FALSE)","v":14.588343999999999},{"$f":"VLOOKUP($E512,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N512=0,0,$G512*N512)","v":0},0,{"$f":"IF(P512=0,0,$G512*P512)","v":0}]
[null,null,null,null,"16MM2  0.6/1KV DOUBLE INSULATED",17,{"$f":"SUM(H513:K513)","v":2.385186},{"$f":"VLOOKUP($E513,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E513,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E513,Cable,10,FALSE)","v":2.385186},{"$f":"VLOOKUP($E513,Cable,11,FALSE)","v":0},null,"m",0,{"$f":"IF(N513=0,0,$G513*N513)","v":0},0,{"$f":"IF(P513=0,0,$G513*P513)","v":0}]
[null,null,"Overhead",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O515:O516)","v":0},null,{"$f":"SUBTOTAL(9,Q515:Q516)","v":0}]
[null,null,null,null,"Run SL ABC (2x25mm Al XLPE)",16,{"$f":"SUM(H515:K515)","v":0},{"$f":"VLOOKUP(($N515+$P515),SLABC,8,TRUE)","v":0},{"$f":"VLOOKUP(($N515+$P515),SLABC,9,TRUE)","v":0},{"$f":"VLOOKUP(($N515+$P515),SLABC,10,TRUE)","v":0},{"$f":"VLOOKUP(($N515+$P515),SLABC,11,TRUE)","v":0},null,"bay",0,{"$f":"IF(N515=0,0,$G515*N515)","v":0},0,{"$f":"IF(P515=0,0,$G515*P515)","v":0}]
[]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O518:O536)","v":0},null,{"$f":"SUBTOTAL(9,Q518:Q536)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O519:O524)","v":0},null,{"$f":"SUBTOTAL(9,Q519:Q524)","v":0}]
[null,null,null,null,"Attach Pole Stay Wire and Tension",{"$f":"VLOOKUP($E519,Misc,2,FALSE)","v":19},{"$f":"SUM(H519:K519)","v":588.61},{"$f":"VLOOKUP($E519,Misc,8,FALSE)","v":336.26},{"$f":"VLOOKUP($E519,Misc,9,FALSE)","v":118.95},{"$f":"VLOOKUP($E519,Misc,10,FALSE)","v":133.4},{"$f":"VLOOKUP($E519,Misc,11,FALSE)","v":0},null,"ea",0,{"$f":"IF(N519=0,0,$G519*N519)","v":0},0,{"$f":"IF(P519=0,0,$G519*P519)","v":0}]
[null,null,null,null,"IBackhoe Floatage - General hire",{"$f":"VLOOKUP($E520,Misc,2,FALSE)","v":35},150,0,0,0,150,null,"ea",0,0,0,0]
[null,null,null,null,"Pole Sub CB",{"$f":"VLOOKUP($E521,Misc,2,FALSE)","v":11},8916.07,1002.67,162.9,7750.5,0,null,"ea",0,0,0,0]
[null,null,null,null,"ITipping Fees (7 tonne Tip Truck)",27,400,0,0,0,400,null,"ea",0,0,0,0]
[null,null,null,null,"select",{"$f":"VLOOKUP($E523,Misc,2,FALSE)","v":0},0,0,0,0,0,null,"ea",0,0,0,0]
[null,null,null,null,"select",{"$f":"VLOOKUP($E524,Misc,2,FALSE)","v":0},0,0,0,0,0,null,"ea",0,0,0,0]
[null,null,"Overhead Street Light Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O526:O530)","v":0},null,{"$f":"SUBTOTAL(9,Q526:Q530)","v":0}]
[null,null,null,null,"TRANSFER EX. LANTERNS & BRACKETS.",16,750,null,null,null,null,null,"unit",0,{"$f":"IF(N526=0,0,$G526*N526)","v":0},0,{"$f":"IF(P526=0,0,$G526*P526)","v":0}]
[null,null,null,null,"TRANSFER EX. MAINS.",16,200,null,null,null,null,null,"unit",0,{"$f":"IF(N527=0,0,$G527*N527)","v":0},0,{"$f":"IF(P527=0,0,$G527*P527)","v":0}]
[null,null,null,null,null,16,0,null,null,null,null,null,"unit",0,{"$f":"IF(N528=0,0,$G528*N528)","v":0},0,{"$f":"IF(P528=0,0,$G528*P528)","v":0}]
[null,null,null,null,null,16,0,null,null,null,null,null,"unit",0,{"$f":"IF(N529=0,0,$G529*N529)","v":0},0,{"$f":"IF(P529=0,0,$G529*P529)","v":0}]
[null,null,null,null,null,16,0,null,null,null,null,null,"unit",0,{"$f":"IF(N530=0,0,$G530*N530)","v":0},0,{"$f":"IF(P530=0,0,$G530*P530)","v":0}]
[null,null,"Underground Street Lights Costs (including mains)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O532:O536)","v":0},null,{"$f":"SUBTOTAL(9,Q532:Q536)","v":0}]
[null,null,null,null,"ADDITIONAL COST FOR COL'S & O/R'S.",17,600,null,null,null,null,null,"unit",0,{"$f":"IF(N532=0,0,$G532*N532)","v":0},0,{"$f":"IF(P532=0,0,$G532*P532)","v":0}]
[null,null,null,null,null,17,0,null,null,null,null,null,"unit",0,{"$f":"IF(N533=0,0,$G533*N533)","v":0},0,{"$f":"IF(P533=0,0,$G533*P533)","v":0}]
[null,null,null,null,null,17,0,null,null,null,null,null,"unit",0,{"$f":"IF(N534=0,0,$G534*N534)","v":0},0,{"$f":"IF(P534=0,0,$G534*P534)","v":0}]
[null,null,null,null,null,17,0,null,null,null,null,null,"unit",0,{"$f":"IF(N535=0,0,$G535*N535)","v":0},0,{"$f":"IF(P535=0,0,$G535*P535)","v":0}]
[null,null,null,null,null,17,0,null,null,null,null,null,"unit",0,{"$f":"IF(N536=0,0,$G536*N536)","v":0},0,{"$f":"IF(P536=0,0,$G536*P536)","v":0}]
[null,"Emergency Spares (specify)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O538:O542)","v":0},null,{"$f":"SUBTOTAL(9,Q538:Q542)","v":0}]
[null,null,null,null,null,31,0,null,null,null,null,null,"unit",0,{"$f":"IF(N538=0,0,$G538*N538)","v":0},0,{"$f":"IF(P538=0,0,$G538*P538)","v":0}]
[null,null,null,null,null,31,0,null,null,null,null,null,"unit",0,{"$f":"IF(N539=0,0,$G539*N539)","v":0},0,{"$f":"IF(P539=0,0,$G539*P539)","v":0}]
[null,null,null,null,null,31,0,null,null,null,null,null,"unit",0,{"$f":"IF(N540=0,0,$G540*N540)","v":0},0,{"$f":"IF(P540=0,0,$G540*P540)","v":0}]
[null,null,null,null,null,31,0,null,null,null,null,null,"unit",0,{"$f":"IF(N541=0,0,$G541*N541)","v":0},0,{"$f":"IF(P541=0,0,$G541*P541)","v":0}]
[null,null,null,null,null,31,0,null,null,null,null,null,"unit",0,{"$f":"IF(N542=0,0,$G542*N542)","v":0},0,{"$f":"IF(P542=0,0,$G542*P542)","v":0}]
[null,"Transmission",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O544:O772)","v":0},null,{"$f":"SUBTOTAL(9,Q544:Q772)","v":0}]
[null,"Overhead",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O545:O589)","v":0},null,{"$f":"SUBTOTAL(9,Q545:Q589)","v":0}]
[null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O546:O559)","v":0},null,{"$f":"SUBTOTAL(9,Q546:Q559)","v":0}]
[null,null,null,"Install:",{"$f":"E547&\", \"&E548&\", \"&E549&\", \"&E550&\", \"&E551","v":"132 H pole, Rural, Dry, Light, Wood"},{"$f":"F547-F551","v":6},{"$f":"1000*VLOOKUP(E546,TOH,7,FALSE)","v":70000},null,null,null,null,null,"km",0,{"$f":"IF(N546=0,0,$G546*N546)","v":0},0,{"$f":"IF(P546=0,0,$G546*P546)","v":0}]
[null,null,null,"Asset:","132 H pole",{"$f":"VLOOKUP(E547,Tass,2,\"FALSE\")","v":6},null,null,null,null,null,null,null,0]
[null,null,null,"Region:","Rural"]
[null,null,null,"Environment:","Dry"]
[null,null,null,"Type:","Light"]
[null,null,null,"Construction:","Wood",{"$f":"IF(E551=\"Concrete\",1,0)","v":0}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O553:O559)","v":0},null,{"$f":"SUBTOTAL(9,Q553:Q559)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F546","v":6},{"$f":"1000*VLOOKUP(E546,TOH,8,FALSE)","v":17000},null,null,null,null,null,"km",0,{"$f":"IF(N553=0,0,$G553*N553)","v":0},0,{"$f":"IF(P553=0,0,$G553*P553)","v":0}]
[null,null,null,null,"Extra OHEW",{"$f":"F553","v":6},{"$f":"1000*VLOOKUP(E546,TOH,9,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Traffic Control",6,{"$f":"1000*VLOOKUP(E546,TOH,10,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",6,{"$f":"1000*VLOOKUP(E546,TOH,11,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",6,{"$f":"1000*VLOOKUP(E546,TOH,12,FALSE)","v":2000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation",6,{"$f":"1000*VLOOKUP(E546,TOH,13,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",6,{"$f":"1000*VLOOKUP(E546,TOH,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O561:O574)","v":0},null,{"$f":"SUBTOTAL(9,Q561:Q574)","v":0}]
[null,null,null,"Install:",{"$f":"E562&\", \"&E563&\", \"&E564&\", \"&E565&\", \"&E566","v":"66 Line, rural, Dry, Light, Concrete"},{"$f":"F562-F566","v":7},{"$f":"1000*VLOOKUP(E561,TOH,7,FALSE)","v":59000},null,null,null,null,null,"km",0,{"$f":"IF(N561=0,0,$G561*N561)","v":0},0,{"$f":"IF(P561=0,0,$G561*P561)","v":0}]
[null,null,null,"Asset:","66 Line",{"$f":"VLOOKUP(E562,Tass,2,\"FALSE\")","v":8}]
[null,null,null,"Region:","rural"]
[null,null,null,"Environment:","Dry"]
[null,null,null,"Type:","Light"]
[null,null,null,"Construction:","Concrete",{"$f":"IF(E566=\"Concrete\",1,0)","v":1}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O568:O574)","v":0},null,{"$f":"SUBTOTAL(9,Q568:Q574)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F561","v":7},{"$f":"1000*VLOOKUP(E561,TOH,8,FALSE)","v":17000},null,null,null,null,null,"km",0,{"$f":"IF(N568=0,0,$G568*N568)","v":0},0,{"$f":"IF(P568=0,0,$G568*P568)","v":0}]
[null,null,null,null,"Extra OHEW",{"$f":"F568","v":7},{"$f":"1000*VLOOKUP(E561,TOH,9,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Traffic Control",7,{"$f":"1000*VLOOKUP(E561,TOH,10,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",7,{"$f":"1000*VLOOKUP(E561,TOH,11,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",7,{"$f":"1000*VLOOKUP(E561,TOH,12,FALSE)","v":2000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation",7,{"$f":"1000*VLOOKUP(E561,TOH,13,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",7,{"$f":"1000*VLOOKUP(E561,TOH,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O576:O589)","v":0},null,{"$f":"SUBTOTAL(9,Q576:Q589)","v":0}]
[null,null,null,"Install:",{"$f":"E577&\", \"&E578&\", \"&E579&\", \"&E580&\", \"&E581","v":"66 Line, Rural, Dry, Heavy, Wood"},{"$f":"F577-F581","v":8},{"$f":"1000*VLOOKUP(E576,TOH,7,FALSE)","v":67000},null,null,null,null,null,"km",0,{"$f":"IF(N576=0,0,$G576*N576)","v":0},0,{"$f":"IF(P576=0,0,$G576*P576)","v":0}]
[null,null,null,"Asset:","66 Line",{"$f":"VLOOKUP(E577,Tass,2,\"FALSE\")","v":8}]
[null,null,null,"Region:","Rural"]
[null,null,null,"Environment:","Dry"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Construction:","Wood",{"$f":"IF(E581=\"Concrete\",1,0)","v":0}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O583:O589)","v":0},null,{"$f":"SUBTOTAL(9,Q583:Q589)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F576","v":8},{"$f":"1000*VLOOKUP(E576,TOH,8,FALSE)","v":17000},null,null,null,null,null,"km",0,{"$f":"IF(N583=0,0,$G583*N583)","v":0},0,{"$f":"IF(P583=0,0,$G583*P583)","v":0}]
[null,null,null,null,"Extra OHEW",{"$f":"F583","v":8},{"$f":"1000*VLOOKUP(E576,TOH,9,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Traffic Control",8,{"$f":"1000*VLOOKUP(E576,TOH,10,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",8,{"$f":"1000*VLOOKUP(E576,TOH,11,FALSE)","v":5000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",8,{"$f":"1000*VLOOKUP(E576,TOH,12,FALSE)","v":2000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation",8,{"$f":"1000*VLOOKUP(E576,TOH,13,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",8,{"$f":"1000*VLOOKUP(E576,TOH,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,"Underground",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O591:O638)","v":0},null,{"$f":"SUBTOTAL(9,Q591:Q638)","v":0}]
[null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O592:O606)","v":0},null,{"$f":"SUBTOTAL(9,Q592:Q606)","v":0}]
[null,null,null,"Install:",{"$f":"E593&\", \"&E594&\", \"&E595","v":"132 Underground cable, CBD, Ex Heavy"},{"$f":"VLOOKUP(E593,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E592,TranUnder,5,FALSE)","v":1619000},null,null,null,null,null,"km",0,{"$f":"IF(N592=0,0,$G592*N592)","v":0},0,{"$f":"IF(P592=0,0,$G592*P592)","v":0}]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Ex Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O597:O606)","v":0},null,{"$f":"SUBTOTAL(9,Q597:Q606)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F592","v":23},{"$f":"1000*VLOOKUP(E592,TranUnder,6,FALSE)","v":20000},null,null,null,null,null,"km",0,{"$f":"IF(N597=0,0,$G597*N597)","v":0},0,{"$f":"IF(P597=0,0,$G597*P597)","v":0}]
[null,null,null,null,"Traffic Control",{"$f":"F597","v":23},{"$f":"1000*VLOOKUP(E592,TranUnder,7,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E592,TranUnder,8,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E592,TranUnder,9,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E592,TranUnder,10,FALSE)","v":90000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E592,TranUnder,11,FALSE)","v":150000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E592,TranUnder,12,FALSE)","v":225000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E592,TranUnder,13,FALSE)","v":120000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E592,TranUnder,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E592,TranUnder,15,FALSE)","v":404750},null,null,null,null,null,"km",0,0,0,0]
[null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O608:O622)","v":0},null,{"$f":"SUBTOTAL(9,Q608:Q622)","v":0}]
[null,null,null,"Install:",{"$f":"E609&\", \"&E610&\", \"&E611","v":"132 Underground cable, CBD, Heavy"},{"$f":"VLOOKUP(E609,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E608,TranUnder,5,FALSE)","v":1314000},null,null,null,null,null,"km",0,{"$f":"IF(N608=0,0,$G608*N608)","v":0},0,{"$f":"IF(P608=0,0,$G608*P608)","v":0}]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O613:O622)","v":0},null,{"$f":"SUBTOTAL(9,Q613:Q622)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F608","v":23},{"$f":"1000*VLOOKUP(E608,TranUnder,6,FALSE)","v":20000},null,null,null,null,null,"km",0,{"$f":"IF(N613=0,0,$G613*N613)","v":0},0,{"$f":"IF(P613=0,0,$G613*P613)","v":0}]
[null,null,null,null,"Traffic Control",{"$f":"F613","v":23},{"$f":"1000*VLOOKUP(E608,TranUnder,7,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E608,TranUnder,8,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E608,TranUnder,9,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E608,TranUnder,10,FALSE)","v":90000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E608,TranUnder,11,FALSE)","v":150000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E608,TranUnder,12,FALSE)","v":225000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E608,TranUnder,13,FALSE)","v":120000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E608,TranUnder,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E608,TranUnder,15,FALSE)","v":328500},null,null,null,null,null,"km",0,0,0,0]
[null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O624:O638)","v":0},null,{"$f":"SUBTOTAL(9,Q624:Q638)","v":0}]
[null,null,null,"Install:",{"$f":"E625&\", \"&E626&\", \"&E627","v":"132 Underground cable, CBD, Heavy"},{"$f":"VLOOKUP(E625,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E624,TranUnder,5,FALSE)","v":1314000},null,null,null,null,null,"km",0,{"$f":"IF(N624=0,0,$G624*N624)","v":0},0,{"$f":"IF(P624=0,0,$G624*P624)","v":0}]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O629:O638)","v":0},null,{"$f":"SUBTOTAL(9,Q629:Q638)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F624","v":23},{"$f":"1000*VLOOKUP(E624,TranUnder,6,FALSE)","v":20000},null,null,null,null,null,"km",0,{"$f":"IF(N629=0,0,$G629*N629)","v":0},0,{"$f":"IF(P629=0,0,$G629*P629)","v":0}]
[null,null,null,null,"Traffic Control",{"$f":"F629","v":23},{"$f":"1000*VLOOKUP(E624,TranUnder,7,FALSE)","v":3500},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E624,TranUnder,8,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E624,TranUnder,9,FALSE)","v":3000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E624,TranUnder,10,FALSE)","v":90000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E624,TranUnder,11,FALSE)","v":150000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E624,TranUnder,12,FALSE)","v":225000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E624,TranUnder,13,FALSE)","v":120000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E624,TranUnder,14,FALSE)","v":1000},null,null,null,null,null,"km",0,0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E624,TranUnder,15,FALSE)","v":328500},null,null,null,null,null,"km",0,0,0,0]
[null,"Substation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O640:O698)","v":0},null,{"$f":"SUBTOTAL(9,Q640:Q698)","v":0}]
[null,null,"Power Transformers",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O641:O643)","v":0},null,{"$f":"SUBTOTAL(9,Q641:Q643)","v":0}]
[null,null,null,null,"132/11 50/60/65 MVA ONAN/ONAF/OFAF",3,{"$f":"VLOOKUP(E641,PowerTX,12,FALSE)","v":1025000},null,null,null,null,null,"ea",0,{"$f":"IF(N641=0,0,$G641*N641)","v":0},0,{"$f":"IF(P641=0,0,$G641*P641)","v":0}]
[null,null,null,null,"132/11 35/40/45 MVA ONAN/ONAF/OFAF",3,{"$f":"VLOOKUP(E642,PowerTX,12,FALSE)","v":858000},null,null,null,null,null,"ea",0,{"$f":"IF(N642=0,0,$G642*N642)","v":0},0,{"$f":"IF(P642=0,0,$G642*P642)","v":0}]
[null,null,null,null,"132/11 15/20/25 MVA ONAN/ONAF/OFAF",3,{"$f":"VLOOKUP(E643,PowerTX,12,FALSE)","v":638000},null,null,null,null,null,"ea",0,{"$f":"IF(N643=0,0,$G643*N643)","v":0},0,{"$f":"IF(P643=0,0,$G643*P643)","v":0}]
[null,null,"Outdoor Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O645:O673)","v":0},null,{"$f":"SUBTOTAL(9,Q645:Q673)","v":0}]
[null,null,null,"132kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O646:O650)","v":0},null,{"$f":"SUBTOTAL(9,Q646:Q650)","v":0}]
[null,null,null,null,"132 CB outdoor – feeder",1,{"$f":"VLOOKUP(E646,Tequipment,12,FALSE)","v":375000},null,null,null,null,null,"ea",0,{"$f":"IF(N646=0,0,$G646*N646)","v":0},0,{"$f":"IF(P646=0,0,$G646*P646)","v":0}]
[null,null,null,null,"132 CB outdoor – bus section",1,{"$f":"VLOOKUP(E647,Tequipment,12,FALSE)","v":335000},null,null,null,null,null,"ea",0,{"$f":"IF(N647=0,0,$G647*N647)","v":0},0,{"$f":"IF(P647=0,0,$G647*P647)","v":0}]
[null,null,null,null,"132 CB outdoor – transformer ",1,{"$f":"VLOOKUP(E648,Tequipment,12,FALSE)","v":425000},null,null,null,null,null,"ea",0,{"$f":"IF(N648=0,0,$G648*N648)","v":0},0,{"$f":"IF(P648=0,0,$G648*P648)","v":0}]
[null,null,null,null,"132 CB outdoor – feeder or bus section (no CB)",1,{"$f":"VLOOKUP(E649,Tequipment,12,FALSE)","v":175000},null,null,null,null,null,"ea",0,{"$f":"IF(N649=0,0,$G649*N649)","v":0},0,{"$f":"IF(P649=0,0,$G649*P649)","v":0}]
[null,null,null,null,"132 CB outdoor – transformer feeder (no CB)",1,{"$f":"VLOOKUP(E650,Tequipment,12,FALSE)","v":325000},null,null,null,null,null,"ea",0,{"$f":"IF(N650=0,0,$G650*N650)","v":0},0,{"$f":"IF(P650=0,0,$G650*P650)","v":0}]
[null,null,null,"66kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O652:O658)","v":0},null,{"$f":"SUBTOTAL(9,Q652:Q658)","v":0}]
[null,null,null,null,"66 CB outdoor – feeder ",1,{"$f":"VLOOKUP(E652,Tequipment,12,FALSE)","v":330000},null,null,null,null,null,"ea",0,{"$f":"IF(N652=0,0,$G652*N652)","v":0},0,{"$f":"IF(P652=0,0,$G652*P652)","v":0}]
[null,null,null,null,"66 CB outdoor – bus section",1,250000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 CB outdoor – transformer ",1,280000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 outdoor – feeder (no CB)",1,170000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 outdoor – bus section (no CB)",1,130000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 outdoor – transformer (no CB)",1,200000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 capacitor bank",1,430000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,"33kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O660:O667)","v":0},null,{"$f":"SUBTOTAL(9,Q660:Q667)","v":0}]
[null,null,null,null,"33 CB outdoor feeder",1,{"$f":"VLOOKUP(E660,Tequipment,12,FALSE)","v":250000},null,null,null,null,null,"ea",0,{"$f":"IF(N660=0,0,$G660*N660)","v":0},0,{"$f":"IF(P660=0,0,$G660*P660)","v":0}]
[null,null,null,null,"33 CB outdoor – bus section",1,200000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 CB outdoor – bus section (no CB)",1,151000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 CB outdoor – transformer ",1,190000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 outdoor – transformer (no CB)",1,70000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 outdoor – transformer (expulsion fuse)",1,60000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 outdoor - feeder (no CB)",1,110000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 Capacitor bank",1,350000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,"11kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O669:O673)","v":0},null,{"$f":"SUBTOTAL(9,Q669:Q673)","v":0}]
[null,null,null,null,"11/22 CB outdoor - bus section",2,{"$f":"VLOOKUP(E669,Tequipment,12,FALSE)","v":83000},null,null,null,null,null,"ea",0,{"$f":"IF(N669=0,0,$G669*N669)","v":0},0,{"$f":"IF(P669=0,0,$G669*P669)","v":0}]
[null,null,null,null,"11/22 CB outdoor – feeder ",2,{"$f":"VLOOKUP(E670,Tequipment,12,FALSE)","v":90000},null,null,null,null,null,"ea",0,{"$f":"IF(N670=0,0,$G670*N670)","v":0},0,{"$f":"IF(P670=0,0,$G670*P670)","v":0}]
[null,null,null,null,"11/22 CB outdoor – transformer ",2,{"$f":"VLOOKUP(E671,Tequipment,12,FALSE)","v":110000},null,null,null,null,null,"ea",0,{"$f":"IF(N671=0,0,$G671*N671)","v":0},0,{"$f":"IF(P671=0,0,$G671*P671)","v":0}]
[null,null,null,null,"11/22 outdoor – feeder recloser",2,{"$f":"VLOOKUP(E672,Tequipment,12,FALSE)","v":45000},null,null,null,null,null,"ea",0,{"$f":"IF(N672=0,0,$G672*N672)","v":0},0,{"$f":"IF(P672=0,0,$G672*P672)","v":0}]
[null,null,null,null,"11 outdoor - bus section (no CB)",2,{"$f":"VLOOKUP(E673,Tequipment,12,FALSE)","v":63000},null,null,null,null,null,"ea",0,{"$f":"IF(N673=0,0,$G673*N673)","v":0},0,{"$f":"IF(P673=0,0,$G673*P673)","v":0}]
[null,null,"Indoor Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O675:O693)","v":0},null,{"$f":"SUBTOTAL(9,Q675:Q693)","v":0}]
[null,null,null,"66kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O676:O678)","v":0},null,{"$f":"SUBTOTAL(9,Q676:Q678)","v":0}]
[null,null,null,null,"66 CB indoor – feeder ",1,{"$f":"VLOOKUP(E676,Tequipment,12,FALSE)","v":270000},null,null,null,null,null,"ea",0,{"$f":"IF(N676=0,0,$G676*N676)","v":0},0,{"$f":"IF(P676=0,0,$G676*P676)","v":0}]
[null,null,null,null,"66 CB indoor – bus section",1,{"$f":"VLOOKUP(E677,Tequipment,12,FALSE)","v":190000},null,null,null,null,null,"ea",0,{"$f":"IF(N677=0,0,$G677*N677)","v":0},0,{"$f":"IF(P677=0,0,$G677*P677)","v":0}]
[null,null,null,null,"66 CB indoor – transformer ",1,{"$f":"VLOOKUP(E678,Tequipment,12,FALSE)","v":300000},null,null,null,null,null,"ea",0,{"$f":"IF(N678=0,0,$G678*N678)","v":0},0,{"$f":"IF(P678=0,0,$G678*P678)","v":0}]
[null,null,null,"33kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O680:O683)","v":0},null,{"$f":"SUBTOTAL(9,Q680:Q683)","v":0}]
[null,null,null,null,"33 indoor – transformer (no CB)",1,{"$f":"VLOOKUP(E680,Tequipment,12,FALSE)","v":96000},null,null,null,null,null,"ea",0,{"$f":"IF(N680=0,0,$G680*N680)","v":0},0,{"$f":"IF(P680=0,0,$G680*P680)","v":0}]
[null,null,null,null,"33 CB indoor – feeder ",1,{"$f":"VLOOKUP(E681,Tequipment,12,FALSE)","v":230000},null,null,null,null,null,"ea",0,{"$f":"IF(N681=0,0,$G681*N681)","v":0},0,{"$f":"IF(P681=0,0,$G681*P681)","v":0}]
[null,null,null,null,"33 CB indoor – bus section",1,{"$f":"VLOOKUP(E682,Tequipment,12,FALSE)","v":154000},null,null,null,null,null,"ea",0,{"$f":"IF(N682=0,0,$G682*N682)","v":0},0,{"$f":"IF(P682=0,0,$G682*P682)","v":0}]
[null,null,null,null,"33 CB indoor - transformer",1,{"$f":"VLOOKUP(E683,Tequipment,12,FALSE)","v":250000},null,null,null,null,null,"ea",0,{"$f":"IF(N683=0,0,$G683*N683)","v":0},0,{"$f":"IF(P683=0,0,$G683*P683)","v":0}]
[null,null,null,"11kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O685:O693)","v":0},null,{"$f":"SUBTOTAL(9,Q685:Q693)","v":0}]
[null,null,null,null,"11/22 CB indoor – single feeder",2,{"$f":"VLOOKUP(E685,Tequipment,12,FALSE)","v":45000},null,null,null,null,null,"ea",0,{"$f":"IF(N685=0,0,$G685*N685)","v":0},0,{"$f":"IF(P685=0,0,$G685*P685)","v":0}]
[null,null,null,null,"11/22 CB indoor – double feeder single protection",2,80000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 CB indoor – double feeder double protection",2,90000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 CB indoor – bus section",2,80000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer",2,105000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer (no CB)",2,25000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer (two CBs)",2,185000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11/22 load control injection",2,140000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"11 indoor - feeder (no CB)",2,25000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O695:O698)","v":0},null,{"$f":"SUBTOTAL(9,Q695:Q698)","v":0}]
[null,null,null,null,"Switchyard",2,{"$f":"VLOOKUP(E695,Tequipment,12,FALSE)","v":125000},null,null,null,null,null,"ea",0,{"$f":"IF(N695=0,0,$G695*N695)","v":0},0,{"$f":"IF(P695=0,0,$G695*P695)","v":0}]
[null,null,null,null,"Ancillaries",2,{"$f":"VLOOKUP(E696,Tequipment,12,FALSE)","v":80000},null,null,null,null,null,"ea",0,{"$f":"IF(N696=0,0,$G696*N696)","v":0},0,{"$f":"IF(P696=0,0,$G696*P696)","v":0}]
[null,null,null,null,"Building (Brick or Concrete)",2,{"$f":"VLOOKUP(E697,Tequipment,12,FALSE)","v":160000},null,null,null,null,null,"ea",0,{"$f":"IF(N697=0,0,$G697*N697)","v":0},0,{"$f":"IF(P697=0,0,$G697*P697)","v":0}]
[null,null,null,null,"Building (Wood)",2,{"$f":"VLOOKUP(E698,Tequipment,12,FALSE)","v":160000},null,null,null,null,null,"ea",0,{"$f":"IF(N698=0,0,$G698*N698)","v":0},0,{"$f":"IF(P698=0,0,$G698*P698)","v":0}]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O700:O772)","v":0},null,{"$f":"SUBTOTAL(9,Q700:Q772)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O701:O712)","v":0},null,{"$f":"SUBTOTAL(9,Q701:Q712)","v":0}]
[null,null,null,null,"Pilot cable",4,{"$f":"VLOOKUP(E701,Tequipment,12,FALSE)","v":30000},null,null,null,null,null,"ea",0,{"$f":"IF(N701=0,0,$G701*N701)","v":0},0,{"$f":"IF(P701=0,0,$G701*P701)","v":0}]
[null,null,null,null,"66 Regulator",8,115000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 Regulator",10,76000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"66 Air break switch, 3 phase",8,18100,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 Air break switch, 3 phase",10,11500,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 Fuse, 3 phase set",10,11400,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33 Link, 3 phase set",10,8100,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"Cap Bank 11 kV 2.5 MVAr",2,126781,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"Cap Bank 11 kV 5 MVAr",2,162583,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"Cap Bank 11 kV 10 MVAr",2,247057,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"HV metering, incl meter, CT & VT",1,20000,null,null,null,null,null,"ea",0,0,0,0]
[null,null,null,null,"33kV Recloser 3 phase",10,580,null,null,null,null,null,"ea",0,0,0,0]
[null,null,"Transmission Substations 132/66/33kV Including Building, Excluding TX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O714:O718)","v":0},null,{"$f":"SUBTOTAL(9,Q714:Q718)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,null,"unit",0,{"$f":"IF(N714=0,0,$G714*N714)","v":0},0,{"$f":"IF(P714=0,0,$G714*P714)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,null,"unit",0,{"$f":"IF(N715=0,0,$G715*N715)","v":0},0,{"$f":"IF(P715=0,0,$G715*P715)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,null,"unit",0,{"$f":"IF(N716=0,0,$G716*N716)","v":0},0,{"$f":"IF(P716=0,0,$G716*P716)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,null,"unit",0,{"$f":"IF(N717=0,0,$G717*N717)","v":0},0,{"$f":"IF(P717=0,0,$G717*P717)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,null,"unit",0,{"$f":"IF(N718=0,0,$G718*N718)","v":0},0,{"$f":"IF(P718=0,0,$G718*P718)","v":0}]
[null,null,"Zone Substation including Building, Excluding TX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O720:O724)","v":0},null,{"$f":"SUBTOTAL(9,Q720:Q724)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,null,"unit",0,{"$f":"IF(N720=0,0,$G720*N720)","v":0},0,{"$f":"IF(P720=0,0,$G720*P720)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,null,"unit",0,{"$f":"IF(N721=0,0,$G721*N721)","v":0},0,{"$f":"IF(P721=0,0,$G721*P721)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,null,"unit",0,{"$f":"IF(N722=0,0,$G722*N722)","v":0},0,{"$f":"IF(P722=0,0,$G722*P722)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,null,"unit",0,{"$f":"IF(N723=0,0,$G723*N723)","v":0},0,{"$f":"IF(P723=0,0,$G723*P723)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,null,"unit",0,{"$f":"IF(N724=0,0,$G724*N724)","v":0},0,{"$f":"IF(P724=0,0,$G724*P724)","v":0}]
[null,null,"132/66/33/22/11kV transmission & zone transformers",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O726:O730)","v":0},null,{"$f":"SUBTOTAL(9,Q726:Q730)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,null,"unit",0,{"$f":"IF(N726=0,0,$G726*N726)","v":0},0,{"$f":"IF(P726=0,0,$G726*P726)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,null,"unit",0,{"$f":"IF(N727=0,0,$G727*N727)","v":0},0,{"$f":"IF(P727=0,0,$G727*P727)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,null,"unit",0,{"$f":"IF(N728=0,0,$G728*N728)","v":0},0,{"$f":"IF(P728=0,0,$G728*P728)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,null,"unit",0,{"$f":"IF(N729=0,0,$G729*N729)","v":0},0,{"$f":"IF(P729=0,0,$G729*P729)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,null,"unit",0,{"$f":"IF(N730=0,0,$G730*N730)","v":0},0,{"$f":"IF(P730=0,0,$G730*P730)","v":0}]
[null,null,"132kV Tower Line",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O732:O736)","v":0},null,{"$f":"SUBTOTAL(9,Q732:Q736)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,null,"unit",0,{"$f":"IF(N732=0,0,$G732*N732)","v":0},0,{"$f":"IF(P732=0,0,$G732*P732)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,null,"unit",0,{"$f":"IF(N733=0,0,$G733*N733)","v":0},0,{"$f":"IF(P733=0,0,$G733*P733)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,null,"unit",0,{"$f":"IF(N734=0,0,$G734*N734)","v":0},0,{"$f":"IF(P734=0,0,$G734*P734)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,null,"unit",0,{"$f":"IF(N735=0,0,$G735*N735)","v":0},0,{"$f":"IF(P735=0,0,$G735*P735)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,null,"unit",0,{"$f":"IF(N736=0,0,$G736*N736)","v":0},0,{"$f":"IF(P736=0,0,$G736*P736)","v":0}]
[null,null,"132kV Conc/Steel Pole Line",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O738:O742)","v":0},null,{"$f":"SUBTOTAL(9,Q738:Q742)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,null,"unit",0,{"$f":"IF(N738=0,0,$G738*N738)","v":0},0,{"$f":"IF(P738=0,0,$G738*P738)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,null,"unit",0,{"$f":"IF(N739=0,0,$G739*N739)","v":0},0,{"$f":"IF(P739=0,0,$G739*P739)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,null,"unit",0,{"$f":"IF(N740=0,0,$G740*N740)","v":0},0,{"$f":"IF(P740=0,0,$G740*P740)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,null,"unit",0,{"$f":"IF(N741=0,0,$G741*N741)","v":0},0,{"$f":"IF(P741=0,0,$G741*P741)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,null,"unit",0,{"$f":"IF(N742=0,0,$G742*N742)","v":0},0,{"$f":"IF(P742=0,0,$G742*P742)","v":0}]
[null,null,"132kV Other Line",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O744:O748)","v":0},null,{"$f":"SUBTOTAL(9,Q744:Q748)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,null,"unit",0,{"$f":"IF(N744=0,0,$G744*N744)","v":0},0,{"$f":"IF(P744=0,0,$G744*P744)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,null,"unit",0,{"$f":"IF(N745=0,0,$G745*N745)","v":0},0,{"$f":"IF(P745=0,0,$G745*P745)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,null,"unit",0,{"$f":"IF(N746=0,0,$G746*N746)","v":0},0,{"$f":"IF(P746=0,0,$G746*P746)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,null,"unit",0,{"$f":"IF(N747=0,0,$G747*N747)","v":0},0,{"$f":"IF(P747=0,0,$G747*P747)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,null,"unit",0,{"$f":"IF(N748=0,0,$G748*N748)","v":0},0,{"$f":"IF(P748=0,0,$G748*P748)","v":0}]
[null,null,"66kV Concrete Pole Line",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O750:O754)","v":0},null,{"$f":"SUBTOTAL(9,Q750:Q754)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,null,"unit",0,{"$f":"IF(N750=0,0,$G750*N750)","v":0},0,{"$f":"IF(P750=0,0,$G750*P750)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,null,"unit",0,{"$f":"IF(N751=0,0,$G751*N751)","v":0},0,{"$f":"IF(P751=0,0,$G751*P751)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,null,"unit",0,{"$f":"IF(N752=0,0,$G752*N752)","v":0},0,{"$f":"IF(P752=0,0,$G752*P752)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,null,"unit",0,{"$f":"IF(N753=0,0,$G753*N753)","v":0},0,{"$f":"IF(P753=0,0,$G753*P753)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,null,"unit",0,{"$f":"IF(N754=0,0,$G754*N754)","v":0},0,{"$f":"IF(P754=0,0,$G754*P754)","v":0}]
[null,null,"66kV Other Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O756:O760)","v":0},null,{"$f":"SUBTOTAL(9,Q756:Q760)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,null,"unit",0,{"$f":"IF(N756=0,0,$G756*N756)","v":0},0,{"$f":"IF(P756=0,0,$G756*P756)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,null,"unit",0,{"$f":"IF(N757=0,0,$G757*N757)","v":0},0,{"$f":"IF(P757=0,0,$G757*P757)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,null,"unit",0,{"$f":"IF(N758=0,0,$G758*N758)","v":0},0,{"$f":"IF(P758=0,0,$G758*P758)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,null,"unit",0,{"$f":"IF(N759=0,0,$G759*N759)","v":0},0,{"$f":"IF(P759=0,0,$G759*P759)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,null,"unit",0,{"$f":"IF(N760=0,0,$G760*N760)","v":0},0,{"$f":"IF(P760=0,0,$G760*P760)","v":0}]
[null,null,"33kV Concrete Pole Line",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O762:O766)","v":0},null,{"$f":"SUBTOTAL(9,Q762:Q766)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,null,"unit",0,{"$f":"IF(N762=0,0,$G762*N762)","v":0},0,{"$f":"IF(P762=0,0,$G762*P762)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,null,"unit",0,{"$f":"IF(N763=0,0,$G763*N763)","v":0},0,{"$f":"IF(P763=0,0,$G763*P763)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,null,"unit",0,{"$f":"IF(N764=0,0,$G764*N764)","v":0},0,{"$f":"IF(P764=0,0,$G764*P764)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,null,"unit",0,{"$f":"IF(N765=0,0,$G765*N765)","v":0},0,{"$f":"IF(P765=0,0,$G765*P765)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,null,"unit",0,{"$f":"IF(N766=0,0,$G766*N766)","v":0},0,{"$f":"IF(P766=0,0,$G766*P766)","v":0}]
[null,null,"33kV Other Lines",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,O768:O772)","v":0},null,{"$f":"SUBTOTAL(9,Q768:Q772)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,null,"unit",0,{"$f":"IF(N768=0,0,$G768*N768)","v":0},0,{"$f":"IF(P768=0,0,$G768*P768)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,null,"unit",0,{"$f":"IF(N769=0,0,$G769*N769)","v":0},0,{"$f":"IF(P769=0,0,$G769*P769)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,null,"unit",0,{"$f":"IF(N770=0,0,$G770*N770)","v":0},0,{"$f":"IF(P770=0,0,$G770*P770)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,null,"unit",0,{"$f":"IF(N771=0,0,$G771*N771)","v":0},0,{"$f":"IF(P771=0,0,$G771*P771)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,null,"unit",0,{"$f":"IF(N772=0,0,$G772*N772)","v":0},0,{"$f":"IF(P772=0,0,$G772*P772)","v":0}]
[null,null,null,null,null,"R"]

{"sheet":"RAVS","index":1,"n_rows":687,"n_cols":15,"rows_kept":687,"cut":false,"hidden":true,"merged":[]}
[{"$f":"AVS!A1","v":"UML12345"},null,null,{"$f":"AVS!D1","v":"100 Hello St"},null,null,null,null,null,null,null,null,"Removal"]
["L0","L1","L2","L3","Activity","Cat","Cost","Labor","P&V","Materials","Direct","Unit","R QTY","R Value"]
[null,"Underground Distribution (REMOVAL)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N4:N168)","v":0}]
[null,"Trenching & Ducts",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N5:N16)","v":0}]
[null,null,"Trenching",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N6:N9)","v":0}]
[null,null,null,"22kV:","Commercial",26,{"$f":"SUM(H6:K6)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E6,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E6,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E6,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E6,Trenching,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E6,Trenching,2,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(M6=0,0,$G6*M6)","v":0},0]
[null,null,null,"11kV:","Commercial",27,{"$f":"SUM(H7:K7)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E7,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E7,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E7,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E7,Trenching,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E7,Trenching,2,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(M7=0,0,$G7*M7)","v":0},0]
[null,null,null,"LV:","Commercial",28,{"$f":"SUM(H8:K8)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E8,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E8,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E8,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E8,Trenching,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E8,Trenching,2,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(M8=0,0,$G8*M8)","v":0},0]
[null,null,null,"SL:","Commercial",17,{"$f":"SUM(H9:K9)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E9,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E9,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E9,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E9,Trenching,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E9,Trenching,2,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(M9=0,0,$G9*M9)","v":0},0]
[null,null,"Lay Ducts",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N11:N16)","v":0}]
[null,null,null,"Trans:","Lay HV 150mm Ducts in Trench",26,{"$f":"SUM(H11:K11)","v":11.290888888888889},{"$f":"UG_Trenching!C11","v":1.8969999999999996},{"$f":"UG_Trenching!D11","v":0.40222222222222226},{"$f":"UG_Trenching!E11","v":8.9916666666666671},{"$f":"UG_Trenching!F11","v":0},"m",0,{"$f":"IF(M11=0,0,$G11*M11)","v":0},0]
[null,null,null,"22kV:","Lay 22kV 125mm Ducts in Trench",26,6.4517222222222212,{"$f":"UG_Trenching!C12","v":1.8969999999999996},{"$f":"UG_Trenching!D12","v":0.40222222222222226},{"$f":"UG_Trenching!E12","v":4.1524999999999999},{"$f":"UG_Trenching!F12","v":0},"m",0,0,0]
[null,null,null,"11kV:","Lay 11kV 125mm Ducts in Trench",27,6.4517222222222212,{"$f":"UG_Trenching!C13","v":1.8969999999999996},{"$f":"UG_Trenching!D13","v":0.40222222222222226},{"$f":"UG_Trenching!E13","v":4.1524999999999999},{"$f":"UG_Trenching!F13","v":0},"m",0,0,0]
[null,null,null,"LV:","Lay LV 125mm Ducts in Trench",28,6.4517222222222212,{"$f":"UG_Trenching!C14","v":1.8969999999999996},{"$f":"UG_Trenching!D14","v":0.40222222222222226},{"$f":"UG_Trenching!E14","v":4.1524999999999999},{"$f":"UG_Trenching!F14","v":0},"m",0,0,0]
[null,null,null,"LV:","Lay LV 50mm Ducts in Trench",28,4.7667222222222216,{"$f":"UG_Trenching!C15","v":1.8969999999999996},{"$f":"UG_Trenching!D15","v":0.40222222222222226},{"$f":"UG_Trenching!E15","v":2.4674999999999998},{"$f":"UG_Trenching!F15","v":0},"m",0,0,0]
[null,null,null,"LV:","Lay LV 40mm Ducts in Trench",28,4.1067222222222224,{"$f":"UG_Trenching!C16","v":1.8969999999999996},{"$f":"UG_Trenching!D16","v":0.40222222222222226},{"$f":"UG_Trenching!E16","v":1.8075000000000001},{"$f":"UG_Trenching!F16","v":0},"m",0,0,0]
[null,"Lay Cable",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N18:N49)","v":0}]
[null,null,"22kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N19:N24)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M20:M21)","v":0},{"$f":"SUBTOTAL(9,N20:N21)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",26,{"$f":"SUM(H20:K20)","v":7.7340400000000002},{"$f":"'UG_Lay Cable'!J3","v":5.0125100000000007},{"$f":"'UG_Lay Cable'!K3","v":2.7215299999999996},{"$f":"'UG_Lay Cable'!L3","v":0},{"$f":"'UG_Lay Cable'!M3","v":0},"m",0,{"$f":"IF(M20=0,0,$G20*M20)","v":0},0]
[null,null,null,null,"Directly Buried in Trench",26,{"$f":"SUM(H21:K21)","v":15.57335},{"$f":"'UG_Lay Cable'!J4","v":8.9346800000000002},{"$f":"'UG_Lay Cable'!K4","v":3.03756},{"$f":"'UG_Lay Cable'!L4","v":3.6011100000000003},{"$f":"'UG_Lay Cable'!M4","v":0},"m",0,{"$f":"IF(M21=0,0,$G21*M21)","v":0},0]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M23:M24)","v":0},{"$f":"SUBTOTAL(9,N23:N24)","v":0}]
[null,null,null,null,"22kV 240mm2 CU 3C XLPE",26,{"$f":"SUM(H23:K23)","v":102.47755600000001},{"$f":"VLOOKUP($E23,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E23,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E23,Cable,10,FALSE)","v":102.47755600000001},{"$f":"VLOOKUP($E23,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M23=0,0,$G23*M23)","v":0},0]
[null,null,null,null,"22kV 240mm2 AL 3C XLPE",26,{"$f":"SUM(H24:K24)","v":34.706175000000002},{"$f":"VLOOKUP($E24,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E24,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E24,Cable,10,FALSE)","v":34.706175000000002},{"$f":"VLOOKUP($E24,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M24=0,0,$G24*M24)","v":0},0]
[null,null,"11kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N26:N33)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M27:M28)","v":0},{"$f":"SUBTOTAL(9,N27:N28)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",27,{"$f":"SUM(H27:K27)","v":7.7340400000000002},{"$f":"H20","v":5.0125100000000007},{"$f":"I20","v":2.7215299999999996},0,0,"m",0,{"$f":"IF(M27=0,0,$G27*M27)","v":0},0]
[null,null,null,null,"Directly Buried in Trench",27,{"$f":"SUM(H28:K28)","v":15.57335},8.9346800000000002,3.03756,3.6011100000000003,0,"m",0,{"$f":"IF(M28=0,0,$G28*M28)","v":0},0]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M30:M33)","v":0},{"$f":"SUBTOTAL(9,N30:N33)","v":0}]
[null,null,null,null,"11kV 240mm2 CU 3C XLPE",27,{"$f":"SUM(H30:K30)","v":95.619688999999994},{"$f":"VLOOKUP($E30,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E30,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E30,Cable,10,FALSE)","v":95.619688999999994},{"$f":"VLOOKUP($E30,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M30=0,0,$G30*M30)","v":0},0]
[null,null,null,null,"11kV 240mm2 AL 3C XLPE",27,{"$f":"SUM(H31:K31)","v":29.598227999999999},{"$f":"VLOOKUP($E31,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E31,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E31,Cable,10,FALSE)","v":29.598227999999999},{"$f":"VLOOKUP($E31,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M31=0,0,$G31*M31)","v":0},0]
[null,null,null,null,"11kV 185mm2 AL 3C XLPE",27,{"$f":"SUM(H32:K32)","v":34.159999999999997},{"$f":"VLOOKUP($E32,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E32,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E32,Cable,10,FALSE)","v":34.159999999999997},{"$f":"VLOOKUP($E32,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M32=0,0,$G32*M32)","v":0},0]
[null,null,null,null,"11kV 630mm2 CU 1C XLPE",27,{"$f":"SUM(H33:K33)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E33,Cable,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E33,Cable,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E33,Cable,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E33,Cable,11,FALSE)","v":{"$error":"#N/A"}},"m",0,{"$f":"IF(M33=0,0,$G33*M33)","v":0},0]
[null,null,"LV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N35:N42)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M36:M37)","v":0},{"$f":"SUBTOTAL(9,N36:N37)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",28,{"$f":"SUM(H36:K36)","v":7.7340400000000002},{"$f":"H20","v":5.0125100000000007},2.7215299999999996,0,0,"m",0,{"$f":"IF(M36=0,0,$G36*M36)","v":0},0]
[null,null,null,null,"Directly Buried in Trench",28,{"$f":"SUM(H37:K37)","v":15.57335},8.9346800000000002,3.03756,3.6011100000000003,0,"m",0,{"$f":"IF(M37=0,0,$G37*M37)","v":0},0]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M39:M42)","v":0},{"$f":"SUBTOTAL(9,N39:N42)","v":0}]
[null,null,null,null,"LV 240mm2 AL 4C XLPE",28,{"$f":"SUM(H39:K39)","v":15.473072},{"$f":"VLOOKUP($E39,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E39,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E39,Cable,10,FALSE)","v":15.473072},{"$f":"VLOOKUP($E39,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M39=0,0,$G39*M39)","v":0},0]
[null,null,null,null,"LV 50mm2 CU 4C XLPE/PVC",28,{"$f":"SUM(H40:K40)","v":25.393633999999999},{"$f":"VLOOKUP($E40,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E40,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E40,Cable,10,FALSE)","v":25.393633999999999},{"$f":"VLOOKUP($E40,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M40=0,0,$G40*M40)","v":0},0]
[null,null,null,null,"LV 25mm2 CU 4C XLPE/PVC",28,{"$f":"SUM(H41:K41)","v":14.588343999999999},{"$f":"VLOOKUP($E41,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E41,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E41,Cable,10,FALSE)","v":14.588343999999999},{"$f":"VLOOKUP($E41,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M41=0,0,$G41*M41)","v":0},0]
[null,null,null,null,"LV 4mm2 CU 2C 7/0.85 DI",28,{"$f":"SUM(H42:K42)","v":1.281636},{"$f":"VLOOKUP($E42,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E42,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E42,Cable,10,FALSE)","v":1.281636},{"$f":"VLOOKUP($E42,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M42=0,0,$G42*M42)","v":0},0]
[null,null,"Earthing",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N44:N49)","v":0}]
[null,null,null,"Lay",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M45:M46)","v":0},{"$f":"SUBTOTAL(9,N45:N46)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",28,{"$f":"SUM(H45:K45)","v":7.7340400000000002},{"$f":"H36","v":5.0125100000000007},{"$f":"I36","v":2.7215299999999996},0,0,"m",0,{"$f":"IF(M45=0,0,$G45*M45)","v":0},0]
[null,null,null,null,"Directly Buried in Trench",28,{"$f":"SUM(H46:K46)","v":15.57335},{"$f":"H37","v":8.9346800000000002},3.03756,3.6011100000000003,0,"m",0,{"$f":"IF(M46=0,0,$G46*M46)","v":0},0]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M48:M48)","v":0},{"$f":"SUBTOTAL(9,N48:N49)","v":0}]
[null,null,null,null,"LV BARE CU Anealed 19/2.14",28,{"$f":"SUM(H48:K48)","v":8.0171100000000006},{"$f":"VLOOKUP($E48,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E48,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E48,Cable,10,FALSE)","v":8.0171100000000006},{"$f":"VLOOKUP($E48,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M48=0,0,$G48*M48)","v":0},0]
[]
[null,"Joints",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N51:N76)","v":0}]
[null,null,"Excavate for Joint",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N52:N54)","v":0}]
[null,null,null,"22kV:","Excavate for STJ",26,{"$f":"SUM(H52:K52)","v":692.05},{"$f":"VLOOKUP($E52,Trenching,8,FALSE)","v":554.30999999999995},{"$f":"VLOOKUP($E52,Trenching,9,FALSE)","v":89.21},{"$f":"VLOOKUP($E52,Trenching,10,FALSE)","v":48.53},{"$f":"VLOOKUP($E52,Trenching,11,FALSE)","v":0},{"$f":"VLOOKUP($E52,Trenching,2,FALSE)","v":"ea"},0,{"$f":"IF(M52=0,0,$G52*M52)","v":0},0]
[null,null,null,"11kV:","Excavate for STJ",27,{"$f":"SUM(H53:K53)","v":692.05},{"$f":"VLOOKUP($E53,Trenching,8,FALSE)","v":554.30999999999995},{"$f":"VLOOKUP($E53,Trenching,9,FALSE)","v":89.21},{"$f":"VLOOKUP($E53,Trenching,10,FALSE)","v":48.53},{"$f":"VLOOKUP($E53,Trenching,11,FALSE)","v":0},{"$f":"VLOOKUP($E53,Trenching,2,FALSE)","v":"ea"},0,{"$f":"IF(M53=0,0,$G53*M53)","v":0},0]
[null,null,null,"LV:","Excavate for STJ",28,{"$f":"SUM(H54:K54)","v":692.05},{"$f":"VLOOKUP($E54,Trenching,8,FALSE)","v":554.30999999999995},{"$f":"VLOOKUP($E54,Trenching,9,FALSE)","v":89.21},{"$f":"VLOOKUP($E54,Trenching,10,FALSE)","v":48.53},{"$f":"VLOOKUP($E54,Trenching,11,FALSE)","v":0},{"$f":"VLOOKUP($E54,Trenching,2,FALSE)","v":"ea"},0,{"$f":"IF(M54=0,0,$G54*M54)","v":0},0]
[null,null,"22kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N56:N59)","v":0}]
[null,null,null,null,"STJ in Trench (HV)",26,{"$f":"SUM(H56:K56)","v":1556.53},{"$f":"VLOOKUP($E56,Joints,8,FALSE)","v":714.03},{"$f":"VLOOKUP($E56,Joints,9,FALSE)","v":230.2},{"$f":"VLOOKUP($E56,Joints,10,FALSE)","v":612.29999999999995},{"$f":"VLOOKUP($E56,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M56=0,0,$G56*M56)","v":0},0]
[null,null,null,null,"Straight to Transformer (HV)",26,{"$f":"SUM(H57:K57)","v":1926.9299999999998},{"$f":"VLOOKUP($E57,Joints,8,FALSE)","v":1186.6099999999999},{"$f":"VLOOKUP($E57,Joints,9,FALSE)","v":151.05000000000001},{"$f":"VLOOKUP($E57,Joints,10,FALSE)","v":589.27},{"$f":"VLOOKUP($E57,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M57=0,0,$G57*M57)","v":0},0]
[null,null,null,null,"PM Sub Term (HV)",26,{"$f":"SUM(H58:K58)","v":2802.8100000000004},{"$f":"VLOOKUP($E58,Joints,8,FALSE)","v":1651.78},{"$f":"VLOOKUP($E58,Joints,9,FALSE)","v":167.62},{"$f":"VLOOKUP($E58,Joints,10,FALSE)","v":916.63},{"$f":"VLOOKUP($E58,Joints,11,FALSE)","v":66.78},"ea",0,{"$f":"IF(M58=0,0,$G58*M58)","v":0},0]
[null,null,null,null,"UG/OH (not including cable/pole)",26,{"$f":"SUM(H59:K59)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E59,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E59,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E59,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E59,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M59=0,0,$G59*M59)","v":0},0]
[null,null,"11kV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N61:N64)","v":0}]
[null,null,null,null,"STJ in Trench (HV)",27,{"$f":"SUM(H61:K61)","v":1556.53},{"$f":"VLOOKUP($E61,Joints,8,FALSE)","v":714.03},{"$f":"VLOOKUP($E61,Joints,9,FALSE)","v":230.2},{"$f":"VLOOKUP($E61,Joints,10,FALSE)","v":612.29999999999995},{"$f":"VLOOKUP($E61,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M61=0,0,$G61*M61)","v":0},0]
[null,null,null,null,"Straight to Transformer (HV)",27,{"$f":"SUM(H62:K62)","v":1926.9299999999998},{"$f":"VLOOKUP($E62,Joints,8,FALSE)","v":1186.6099999999999},{"$f":"VLOOKUP($E62,Joints,9,FALSE)","v":151.05000000000001},{"$f":"VLOOKUP($E62,Joints,10,FALSE)","v":589.27},{"$f":"VLOOKUP($E62,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M62=0,0,$G62*M62)","v":0},0]
[null,null,null,null,"PM Sub Term (HV)",27,{"$f":"SUM(H63:K63)","v":2802.8100000000004},{"$f":"VLOOKUP($E63,Joints,8,FALSE)","v":1651.78},{"$f":"VLOOKUP($E63,Joints,9,FALSE)","v":167.62},{"$f":"VLOOKUP($E63,Joints,10,FALSE)","v":916.63},{"$f":"VLOOKUP($E63,Joints,11,FALSE)","v":66.78},"ea",0,{"$f":"IF(M63=0,0,$G63*M63)","v":0},0]
[null,null,null,null,"UG/OH (not including cable/pole)",27,{"$f":"SUM(H64:K64)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E64,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E64,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E64,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E64,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M64=0,0,$G64*M64)","v":0},0]
[null,null,"LV",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N66:N70)","v":0}]
[null,null,null,null,"STJ in Trench (LV)",28,{"$f":"SUM(H66:K66)","v":887.08},{"$f":"VLOOKUP($E66,Joints,8,FALSE)","v":629.9},{"$f":"VLOOKUP($E66,Joints,9,FALSE)","v":94.56},{"$f":"VLOOKUP($E66,Joints,10,FALSE)","v":162.62},{"$f":"VLOOKUP($E66,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M66=0,0,$G66*M66)","v":0},0]
[null,null,null,null,"Term Cable in Pillar (LV)",28,{"$f":"SUM(H67:K67)","v":887.08},{"$f":"VLOOKUP($E67,Joints,8,FALSE)","v":629.9},{"$f":"VLOOKUP($E67,Joints,9,FALSE)","v":94.56},{"$f":"VLOOKUP($E67,Joints,10,FALSE)","v":162.62},{"$f":"VLOOKUP($E67,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M67=0,0,$G67*M67)","v":0},0]
[null,null,null,null,"Term Cable in Column (LV)",28,{"$f":"SUM(H68:K68)","v":736.08999999999992},{"$f":"VLOOKUP($E68,Joints,8,FALSE)","v":590.13},{"$f":"VLOOKUP($E68,Joints,9,FALSE)","v":90.52},{"$f":"VLOOKUP($E68,Joints,10,FALSE)","v":55.44},{"$f":"VLOOKUP($E68,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M68=0,0,$G68*M68)","v":0},0]
[null,null,null,null,"Term Cable in PM (LV)",28,{"$f":"SUM(H69:K69)","v":738.42},{"$f":"VLOOKUP($E69,Joints,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E69,Joints,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E69,Joints,10,FALSE)","v":142},{"$f":"VLOOKUP($E69,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M69=0,0,$G69*M69)","v":0},0]
[null,null,null,null,"UG/OH (not including cable/pole)",28,{"$f":"SUM(H70:K70)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E70,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E70,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E70,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E70,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M70=0,0,$G70*M70)","v":0},0]
[null,null,"NON CONTESTABLE Terminations and STJ's",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N72:N76)","v":0}]
[null,null,null,null,"Zone Sub Cable Termination",27,{"$f":"SUM(H72:K72)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E72,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E72,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E72,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E72,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M72=0,0,$G72*M72)","v":0},0]
[null,null,null,null,"Cable Manoeuvring",27,{"$f":"SUM(H73:K73)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E73,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E73,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E73,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E73,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M73=0,0,$G73*M73)","v":0},0]
[null,null,null,null,"Protection setting ",27,{"$f":"SUM(H74:K74)","v":4307.53},{"$f":"VLOOKUP($E74,Joints,8,FALSE)","v":4307.53},{"$f":"VLOOKUP($E74,Joints,9,FALSE)","v":0},{"$f":"VLOOKUP($E74,Joints,10,FALSE)","v":0},{"$f":"VLOOKUP($E74,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M74=0,0,$G74*M74)","v":0},0]
[null,null,null,null,"Testing prior to commissioning ",27,{"$f":"SUM(H75:K75)","v":4883.7},{"$f":"VLOOKUP($E75,Joints,8,FALSE)","v":4883.7},{"$f":"VLOOKUP($E75,Joints,9,FALSE)","v":0},{"$f":"VLOOKUP($E75,Joints,10,FALSE)","v":0},{"$f":"VLOOKUP($E75,Joints,11,FALSE)","v":0},"ea",0,{"$f":"IF(M75=0,0,$G75*M75)","v":0},0]
[null,null,null,null,"First STJ out of zone substation ",27,{"$f":"SUM(H76:K76)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E76,Joints,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E76,Joints,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E76,Joints,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E76,Joints,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M76=0,0,$G76*M76)","v":0},0]
[null,"Columns & Pillars",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N78:N89)","v":0}]
[null,null,"Excavate for Pillar",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N79:N81)","v":0}]
[null,null,null,"22kV:","Heavy Trenching |_o_o_o_|",26,{"$f":"SUM(H79:K79)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E79,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E79,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E79,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E79,Trenching,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E79,Trenching,2,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"IF(M79=0,0,$G79*M79)","v":0},0]
[null,null,null,"11kV:","Excavate for STJ",27,{"$f":"SUM(H80:K80)","v":692.05},{"$f":"VLOOKUP($E80,Trenching,8,FALSE)","v":554.30999999999995},{"$f":"VLOOKUP($E80,Trenching,9,FALSE)","v":89.21},{"$f":"VLOOKUP($E80,Trenching,10,FALSE)","v":48.53},{"$f":"VLOOKUP($E80,Trenching,11,FALSE)","v":0},{"$f":"VLOOKUP($E80,Trenching,2,FALSE)","v":"ea"},0,{"$f":"IF(M80=0,0,$G80*M80)","v":0},0]
[null,null,null,"LV:","Excavate for STJ",28,{"$f":"SUM(H81:K81)","v":692.05},{"$f":"VLOOKUP($E81,Trenching,8,FALSE)","v":554.30999999999995},{"$f":"VLOOKUP($E81,Trenching,9,FALSE)","v":89.21},{"$f":"VLOOKUP($E81,Trenching,10,FALSE)","v":48.53},{"$f":"VLOOKUP($E81,Trenching,11,FALSE)","v":0},{"$f":"VLOOKUP($E81,Trenching,2,FALSE)","v":"ea"},0,{"$f":"IF(M81=0,0,$G81*M81)","v":0},0]
[null,null,"Pillars",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N83:N89)","v":0}]
[null,null,null,"Install",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N84:N86)","v":0}]
[null,null,null,null,"Install Ragbolt",17,{"$f":"SUM(H84:K84)","v":674.37750000000005},{"$f":"VLOOKUP($E84,Pillars,8,FALSE)","v":190.9075},{"$f":"VLOOKUP($E84,Pillars,9,FALSE)","v":70.7},{"$f":"VLOOKUP($E84,Pillars,10,FALSE)","v":412.77},{"$f":"VLOOKUP($E84,Pillars,11,FALSE)","v":0},"ea",0,{"$f":"IF(M84=0,0,$G84*M84)","v":0},0]
[null,null,null,null,"Install Service Pillar",18,{"$f":"SUM(H85:K85)","v":654.83999999999992},{"$f":"VLOOKUP($E85,Pillars,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E85,Pillars,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E85,Pillars,10,FALSE)","v":58.42},{"$f":"VLOOKUP($E85,Pillars,11,FALSE)","v":0},"ea",0,{"$f":"IF(M85=0,0,$G85*M85)","v":0},0]
[null,null,null,null,"Install Mains Pillar",18,{"$f":"SUM(H86:K86)","v":660.05},{"$f":"VLOOKUP($E86,Pillars,8,FALSE)","v":513.66},{"$f":"VLOOKUP($E86,Pillars,9,FALSE)","v":82.76},{"$f":"VLOOKUP($E86,Pillars,10,FALSE)","v":63.63},{"$f":"VLOOKUP($E86,Pillars,11,FALSE)","v":0},"ea",0,{"$f":"IF(M86=0,0,$G86*M86)","v":0},0]
[null,null,null,"Remove",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N88:N89)","v":0}]
[null,null,null,null,"Remove Ragbolt",17,{"$f":"SUM(H88:K88)","v":738.31999999999994},{"$f":"VLOOKUP($E88,Pillars,8,FALSE)","v":510.76},{"$f":"VLOOKUP($E88,Pillars,9,FALSE)","v":227.56},{"$f":"VLOOKUP($E88,Pillars,10,FALSE)","v":0},{"$f":"VLOOKUP($E88,Pillars,11,FALSE)","v":0},"ea",0,{"$f":"IF(M88=0,0,$G88*M88)","v":0},0]
[]
[null,"Padmount Substation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N91:N131)","v":0}]
[null,null,"Packaged PM Substation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N92:N112)","v":0}]
[null,null,null,"Unit 1",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N93:N98)","v":0}]
[null,null,null,"Installation:","New PM Substation",13,{"$f":"SUM(H93:K93)","v":2960.31},{"$f":"VLOOKUP($E93,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E93,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E93,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E93,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M93=0,0,$G93*M93)","v":0},0]
[null,null,null,"Select:","11kV 315kVA CFCC CB 1250 + F",13,18069.068972000001,{"$f":"VLOOKUP($E94,PMPackage,8,FALSE)","v":0},{"$f":"VLOOKUP($E94,PMPackage,9,FALSE)","v":0},{"$f":"VLOOKUP($E94,PMPackage,10,FALSE)","v":18069.068972000001},{"$f":"VLOOKUP($E94,PMPackage,11,FALSE)","v":0},"ea",0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E94,12)&\" Transformer\"","v":"---11kV 315kVA  Transformer"},14,9884.3448649999991,0,0,{"$f":"VLOOKUP($E94,PMPackage,2,FALSE)","v":9884.3448649999991},0,"ea",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,462.59,{"$f":"VLOOKUP($E96,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E96,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E96,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E96,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Commercial",13,{"$error":"#N/A"},{"$f":"VLOOKUP($E97,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E97,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E97,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E97,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Padmount Sub Common",13,158.08500000000001,{"$f":"VLOOKUP($E98,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E98,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E98,EarthingM,10,FALSE)","v":158.08500000000001},{"$f":"VLOOKUP($E98,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Unit 2",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N100:N105)","v":0}]
[null,null,null,"Installation:","New PM Substation",13,{"$f":"SUM(H100:K100)","v":2960.31},{"$f":"VLOOKUP($E100,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E100,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E100,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E100,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M100=0,0,$G100*M100)","v":0},0]
[null,null,null,"Select:","11kV 315kVA CFC CB 1250 + F",13,{"$error":"#N/A"},{"$f":"VLOOKUP($E101,PMPackage,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E101,PMPackage,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E101,PMPackage,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E101,PMPackage,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E101,12)&\" Transformer\"","v":"---11kV 315kVA  Transformer"},14,{"$error":"#N/A"},0,0,{"$f":"VLOOKUP($E101,PMPackage,2,FALSE)","v":{"$error":"#N/A"}},0,"ea",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,462.59,{"$f":"VLOOKUP($E103,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E103,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E103,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E103,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Light Trenching |_o_|",13,{"$error":"#N/A"},{"$f":"VLOOKUP($E104,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E104,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E104,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E104,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Padmount Sub Common",13,158.08500000000001,{"$f":"VLOOKUP($E105,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E105,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E105,EarthingM,10,FALSE)","v":158.08500000000001},{"$f":"VLOOKUP($E105,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Unit 3",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N107:N112)","v":0}]
[null,null,null,"Installation:","New PM Substation",13,{"$f":"SUM(H107:K107)","v":2960.31},{"$f":"VLOOKUP($E107,PMInstall,8,FALSE)","v":1884.75},{"$f":"VLOOKUP($E107,PMInstall,9,FALSE)","v":377.52},{"$f":"VLOOKUP($E107,PMInstall,10,FALSE)","v":698.04},{"$f":"VLOOKUP($E107,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M107=0,0,$G107*M107)","v":0},0]
[null,null,null,"Select:","11kV 315kVA CFC CB 1250 + F",13,{"$error":"#N/A"},{"$f":"VLOOKUP($E108,PMPackage,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E108,PMPackage,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E108,PMPackage,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E108,PMPackage,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,0,0]
[null,null,null,null,{"$f":"\"---\"&LEFT(E108,12)&\" Transformer\"","v":"---11kV 315kVA  Transformer"},14,{"$error":"#N/A"},0,0,{"$f":"VLOOKUP($E108,PMPackage,2,FALSE)","v":{"$error":"#N/A"}},0,"ea",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,462.59,{"$f":"VLOOKUP($E110,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E110,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E110,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E110,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Light Trenching |_o_|",13,{"$error":"#N/A"},{"$f":"VLOOKUP($E111,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E111,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E111,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E111,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Padmount Sub Separate",13,202.16499999999999,{"$f":"VLOOKUP($E112,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E112,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E112,EarthingM,10,FALSE)","v":202.16499999999999},{"$f":"VLOOKUP($E112,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[null,null,"Individual PM Substation Components",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N114:N131)","v":0}]
[null,null,null,"Installation:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N115:N119)","v":0}]
[null,null,null,"Installation:","Modify/Uprate HV",13,{"$f":"SUM(H115:K115)","v":1836.46},{"$f":"VLOOKUP($E115,PMInstall,8,FALSE)","v":1633.96},{"$f":"VLOOKUP($E115,PMInstall,9,FALSE)","v":202.5},{"$f":"VLOOKUP($E115,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E115,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M115=0,0,$G115*M115)","v":0},0]
[null,null,null,"Installation:","Modify/Uprate LV",13,{"$f":"SUM(H116:K116)","v":1836.46},{"$f":"VLOOKUP($E116,PMInstall,8,FALSE)","v":1633.96},{"$f":"VLOOKUP($E116,PMInstall,9,FALSE)","v":202.5},{"$f":"VLOOKUP($E116,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E116,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M116=0,0,$G116*M116)","v":0},0]
[null,null,null,"Installation:","Modify/Uprate/Install CB",13,{"$f":"SUM(H117:K117)","v":1137.1199999999999},{"$f":"VLOOKUP($E117,PMInstall,8,FALSE)","v":1032.3599999999999},{"$f":"VLOOKUP($E117,PMInstall,9,FALSE)","v":104.76},{"$f":"VLOOKUP($E117,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E117,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M117=0,0,$G117*M117)","v":0},0]
[null,null,null,"Installation:","Remove PM Substation",13,{"$f":"SUM(H118:K118)","v":864.88},{"$f":"VLOOKUP($E118,PMInstall,8,FALSE)","v":715.42},{"$f":"VLOOKUP($E118,PMInstall,9,FALSE)","v":149.46},{"$f":"VLOOKUP($E118,PMInstall,10,FALSE)","v":0},{"$f":"VLOOKUP($E118,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M118=0,0,$G118*M118)","v":0},0]
[null,null,null,"Installation:","Install Sub Culvert",13,{"$f":"SUM(H119:K119)","v":2597.58},{"$f":"VLOOKUP($E119,PMInstall,8,FALSE)","v":921.92},{"$f":"VLOOKUP($E119,PMInstall,9,FALSE)","v":195.48},{"$f":"VLOOKUP($E119,PMInstall,10,FALSE)","v":1480.18},{"$f":"VLOOKUP($E119,PMInstall,11,FALSE)","v":0},"type",0,{"$f":"IF(M119=0,0,$G119*M119)","v":0},0]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N121:N127)","v":0}]
[null,null,null,"Components:","ABB CF",13,{"$f":"SUM(H121:K121)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E121,PMMisc,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E121,PMMisc,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E121,PMMisc,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E121,PMMisc,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M121=0,0,$G121*M121)","v":0},0]
[null,null,null,"Components:","ABB CCFC",13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,null,null,"Components:","CAT 2 FIF ",13,3732.962857,0,0,3732.962857,0,"ea",0,0,0]
[null,null,null,"Components:","Fuse Strip (Including 3 x 400A fuses) - Weber",13,408.97043000000002,0,0,408.97043000000002,0,"ea",0,0,0]
[null,null,null,"Components:","1250 CB ( Weber )",13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,null,null,"Components:","PM Substation Culvert",13,1440.025682,0,0,1440.025682,0,"ea",0,0,0]
[null,null,null,"Components:","1250 CB ( Weber )",13,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,null,null,"Earthing:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N129:N131)","v":0}]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",13,{"$f":"SUM(H129:K129)","v":462.59},{"$f":"VLOOKUP($E129,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E129,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E129,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E129,Earthing,11,FALSE)","v":0},"type",0,{"$f":"IF(M129=0,0,$G129*M129)","v":0},0]
[null,null,null,"Trenching:","Light Trenching |_o_|",13,{"$f":"SUM(H130:K130)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E130,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E130,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E130,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E130,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,{"$f":"IF(M130=0,0,$G130*M130)","v":0},0]
[null,null,null,"Earthing Materials:","Padmount Sub Common",13,{"$f":"SUM(H131:K131)","v":158.08500000000001},{"$f":"VLOOKUP($E131,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E131,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E131,EarthingM,10,FALSE)","v":158.08500000000001},{"$f":"VLOOKUP($E131,EarthingM,11,FALSE)","v":0},"type",0,{"$f":"IF(M131=0,0,$G131*M131)","v":0},0]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N133:N168)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N134:N138)","v":0}]
[null,null,null,null,"Attach Pole Stay Wire and Tension",{"$f":"VLOOKUP($E134,Misc,2,FALSE)","v":19},{"$f":"SUM(H134:K134)","v":588.61},{"$f":"VLOOKUP($E134,Misc,8,FALSE)","v":336.26},{"$f":"VLOOKUP($E134,Misc,9,FALSE)","v":118.95},{"$f":"VLOOKUP($E134,Misc,10,FALSE)","v":133.4},{"$f":"VLOOKUP($E134,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M134=0,0,$G134*M134)","v":0},0]
[null,null,null,null,"Pole Sub CB",{"$f":"VLOOKUP($E135,Misc,2,FALSE)","v":11},{"$f":"SUM(H135:K135)","v":8916.07},{"$f":"VLOOKUP($E135,Misc,8,FALSE)","v":1002.67},{"$f":"VLOOKUP($E135,Misc,9,FALSE)","v":162.9},{"$f":"VLOOKUP($E135,Misc,10,FALSE)","v":7750.5},{"$f":"VLOOKUP($E135,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M135=0,0,$G135*M135)","v":0},0]
[null,null,null,null,"11kV auto-recloser",{"$f":"VLOOKUP($E136,Misc,2,FALSE)","v":11},{"$f":"SUM(H136:K136)","v":18260.32},{"$f":"VLOOKUP($E136,Misc,8,FALSE)","v":401.07},{"$f":"VLOOKUP($E136,Misc,9,FALSE)","v":65.16},{"$f":"VLOOKUP($E136,Misc,10,FALSE)","v":17794.09},{"$f":"VLOOKUP($E136,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M136=0,0,$G136*M136)","v":0},0]
[null,null,null,null,"UG/OH (not including cable)",{"$f":"VLOOKUP($E137,Misc,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(H137:K137)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E137,Misc,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E137,Misc,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E137,Misc,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E137,Misc,11,FALSE)","v":{"$error":"#N/A"}},"ea",0,{"$f":"IF(M137=0,0,$G137*M137)","v":0},0]
[null,null,null,null,"select",{"$f":"VLOOKUP($E138,Misc,2,FALSE)","v":0},{"$f":"SUM(H138:K138)","v":0},{"$f":"VLOOKUP($E138,Misc,8,FALSE)","v":0},{"$f":"VLOOKUP($E138,Misc,9,FALSE)","v":0},{"$f":"VLOOKUP($E138,Misc,10,FALSE)","v":0},{"$f":"VLOOKUP($E138,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M138=0,0,$G138*M138)","v":0},0]
[null,null,"Ground Subs (excl TX's)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N140:N144)","v":0}]
[null,null,null,null,null,13,0,null,null,null,null,"unit",0,{"$f":"IF(M140=0,0,$G140*M140)","v":0},0]
[null,null,null,null,null,13,0,null,null,null,null,"unit",0,{"$f":"IF(M141=0,0,$G141*M141)","v":0},0]
[null,null,null,null,null,13,0,null,null,null,null,"unit",0,{"$f":"IF(M142=0,0,$G142*M142)","v":0},0]
[null,null,null,null,null,13,0,null,null,null,null,"unit",0,{"$f":"IF(M143=0,0,$G143*M143)","v":0},0]
[null,null,null,null,null,13,0,null,null,null,null,"unit",0,{"$f":"IF(M144=0,0,$G144*M144)","v":0},0]
[null,null,"22/11kV Ground Substation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N146:N150)","v":0}]
[null,null,null,null,null,14,0,null,null,null,null,"unit",0,{"$f":"IF(M146=0,0,$G146*M146)","v":0},0]
[null,null,null,null,null,14,0,null,null,null,null,"unit",0,{"$f":"IF(M147=0,0,$G147*M147)","v":0},0]
[null,null,null,null,null,14,0,null,null,null,null,"unit",0,{"$f":"IF(M148=0,0,$G148*M148)","v":0},0]
[null,null,null,null,null,14,0,null,null,null,null,"unit",0,{"$f":"IF(M149=0,0,$G149*M149)","v":0},0]
[null,null,null,null,null,14,0,null,null,null,null,"unit",0,{"$f":"IF(M150=0,0,$G150*M150)","v":0},0]
[null,null,"22kV Underground Cable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N152:N156)","v":0}]
[null,null,null,null,null,26,0,null,null,null,null,"unit",0,{"$f":"IF(M152=0,0,$G152*M152)","v":0},0]
[null,null,null,null,null,26,0,null,null,null,null,"unit",0,{"$f":"IF(M153=0,0,$G153*M153)","v":0},0]
[null,null,null,null,null,26,0,null,null,null,null,"unit",0,{"$f":"IF(M154=0,0,$G154*M154)","v":0},0]
[null,null,null,null,null,26,0,null,null,null,null,"unit",0,{"$f":"IF(M155=0,0,$G155*M155)","v":0},0]
[null,null,null,null,null,26,0,null,null,null,null,"unit",0,{"$f":"IF(M156=0,0,$G156*M156)","v":0},0]
[null,null,"11kV Underground Cable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N158:N162)","v":0}]
[null,null,null,null,null,27,0,null,null,null,null,"unit",0,{"$f":"IF(M158=0,0,$G158*M158)","v":0},0]
[null,null,null,null,null,27,0,null,null,null,null,"unit",0,{"$f":"IF(M159=0,0,$G159*M159)","v":0},0]
[null,null,null,null,null,27,0,null,null,null,null,"unit",0,{"$f":"IF(M160=0,0,$G160*M160)","v":0},0]
[null,null,null,null,null,27,0,null,null,null,null,"unit",0,{"$f":"IF(M161=0,0,$G161*M161)","v":0},0]
[null,null,null,null,null,27,0,null,null,null,null,"unit",0,{"$f":"IF(M162=0,0,$G162*M162)","v":0},0]
[null,null,"LV Underground Cable",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N164:N168)","v":0}]
[null,null,null,null,null,28,0,null,null,null,null,"unit",0,{"$f":"IF(M164=0,0,$G164*M164)","v":0},0]
[null,null,null,null,null,28,0,null,null,null,null,"unit",0,{"$f":"IF(M165=0,0,$G165*M165)","v":0},0]
[null,null,null,null,null,28,0,null,null,null,null,"unit",0,{"$f":"IF(M166=0,0,$G166*M166)","v":0},0]
[null,null,null,null,null,28,0,null,null,null,null,"unit",0,{"$f":"IF(M167=0,0,$G167*M167)","v":0},0]
[null,null,null,null,null,28,0,null,null,null,null,"unit",0,{"$f":"IF(M168=0,0,$G168*M168)","v":0},0]
[null,"Overhead Distribution (REMOVAL)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N170:N364)","v":0}]
[null,"Pole Sub",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N171:N195)","v":0}]
[null,null,"Pole Substation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N172:N195)","v":0}]
[null,null,null,"Unit 1",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N173:N179)","v":0}]
[null,null,null,"Install:","New 3 Phase < 300kVA",11,{"$f":"SUM(H173:K173)","v":5797.2000000000007},{"$f":"VLOOKUP($E173,InstallPoleSub,8,FALSE)","v":2185.09},{"$f":"VLOOKUP($E173,InstallPoleSub,9,FALSE)","v":444.81},{"$f":"VLOOKUP($E173,InstallPoleSub,10,FALSE)","v":3167.3},{"$f":"VLOOKUP($E173,InstallPoleSub,11,FALSE)","v":0},"unit",0,{"$f":"IF(M173=0,0,$G173*M173)","v":0},0]
[null,null,null,"Select Type:","25 KVA 11 KV  3PH",12,2056.5420690000001,{"$f":"VLOOKUP($E174,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E174,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E174,PoleSub,10,FALSE)","v":2056.5420690000001},{"$f":"VLOOKUP($E174,PoleSub,11,FALSE)","v":0},"unit",0,0,0]
[null,null,null,"Fittings:",{"$f":"\"---\"&E174&\" Fittings\"","v":"---25 KVA 11 KV  3PH Fittings"},11,1216.4099285360016,0,0,{"$f":"VLOOKUP($E174,PoleSub,2,FALSE)","v":1216.4099285360016},0,"unit",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,462.59,{"$f":"VLOOKUP($E176,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E176,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E176,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E176,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Industrial",11,{"$error":"#N/A"},{"$f":"VLOOKUP($E177,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E177,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E177,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E177,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Common Wood Pole",11,409.24,{"$f":"VLOOKUP($E178,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E178,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E178,EarthingM,10,FALSE)","v":409.24},{"$f":"VLOOKUP($E178,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[6,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,{"$f":"SUM(H179:K179)","v":296.89499999999998},{"$f":"VLOOKUP(A179,Aerial,8,TRUE)","v":191.28333333333333},{"$f":"VLOOKUP((A179),Aerial,9,TRUE)","v":21.196666666666669},{"$f":"VLOOKUP((A179),Aerial,10,TRUE)","v":84.415000000000006},{"$f":"VLOOKUP(A179,Aerial,11,TRUE)","v":0},"bay",0,0,0]
[null,null,null,"Unit 2",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N181:N187)","v":0}]
[null,null,null,"Install:","New 3 Phase >= 300kVA",11,{"$f":"SUM(H181:K181)","v":6116.8099999999995},{"$f":"VLOOKUP($E181,InstallPoleSub,8,FALSE)","v":2433.41},{"$f":"VLOOKUP($E181,InstallPoleSub,9,FALSE)","v":496.53},{"$f":"VLOOKUP($E181,InstallPoleSub,10,FALSE)","v":3186.87},{"$f":"VLOOKUP($E181,InstallPoleSub,11,FALSE)","v":0},"unit",0,{"$f":"IF(M181=0,0,$G181*M181)","v":0},0]
[null,null,null,"Select Type:","400 KVA 11KV 3PH",12,8672.2520000000004,{"$f":"VLOOKUP($E182,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E182,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E182,PoleSub,10,FALSE)","v":8672.2520000000004},{"$f":"VLOOKUP($E182,PoleSub,11,FALSE)","v":0},"unit",0,0,0]
[null,null,null,null,{"$f":"\"---\"&E182&\" Fittings\"","v":"---400 KVA 11KV 3PH Fittings"},11,1216.4099285359989,0,0,{"$f":"VLOOKUP($E182,PoleSub,2,FALSE)","v":1216.4099285359989},0,"unit",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,462.59,{"$f":"VLOOKUP($E184,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E184,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E184,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E184,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Trenching & Earthwork",11,{"$error":"#N/A"},{"$f":"VLOOKUP($E185,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E185,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E185,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E185,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Common Concrete Pole",11,301.24,{"$f":"VLOOKUP($E186,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E186,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E186,EarthingM,10,FALSE)","v":301.24},{"$f":"VLOOKUP($E186,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,296.89499999999998,{"$f":"H$179","v":191.28333333333333},{"$f":"I$179","v":21.196666666666669},{"$f":"J$179","v":84.415000000000006},{"$f":"K$179","v":0},"bay",0,0,0]
[null,null,null,"Unit 3",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N189:N195)","v":0}]
[null,null,null,"Install:","New 3 Phase >= 300kVA",11,{"$f":"SUM(H189:K189)","v":6116.8099999999995},{"$f":"VLOOKUP($E189,InstallPoleSub,8,FALSE)","v":2433.41},{"$f":"VLOOKUP($E189,InstallPoleSub,9,FALSE)","v":496.53},{"$f":"VLOOKUP($E189,InstallPoleSub,10,FALSE)","v":3186.87},{"$f":"VLOOKUP($E189,InstallPoleSub,11,FALSE)","v":0},"unit",0,{"$f":"IF(M189=0,0,$G189*M189)","v":0},0]
[null,null,null,"Select Type:","400 KVA 11KV 3PH",12,8672.2520000000004,{"$f":"VLOOKUP($E190,PoleSub,8,FALSE)","v":0},{"$f":"VLOOKUP($E190,PoleSub,9,FALSE)","v":0},{"$f":"VLOOKUP($E190,PoleSub,10,FALSE)","v":8672.2520000000004},{"$f":"VLOOKUP($E190,PoleSub,11,FALSE)","v":0},"unit",0,0,0]
[null,null,null,"Fittings:",{"$f":"\"---\"&E190&\" Fittings\"","v":"---400 KVA 11KV 3PH Fittings"},11,1216.4099285359989,0,0,{"$f":"VLOOKUP($E190,PoleSub,2,FALSE)","v":1216.4099285359989},0,"unit",0,0,0]
[null,null,null,"Earthing:","Deep Earth (Clay 0-25m)",11,462.59,{"$f":"VLOOKUP($E192,Earthing,8,FALSE)","v":297.08999999999997},{"$f":"VLOOKUP($E192,Earthing,9,FALSE)","v":165.5},{"$f":"VLOOKUP($E192,Earthing,10,FALSE)","v":0},{"$f":"VLOOKUP($E192,Earthing,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Trenching:","Industrial",11,{"$error":"#N/A"},{"$f":"VLOOKUP($E193,Trenching,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E193,Trenching,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E193,Trenching,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($E193,Trenching,11,FALSE)","v":{"$error":"#N/A"}},"m",0,0,0]
[null,null,null,"Earthing Materials:","Common Concrete Pole",11,301.24,{"$f":"VLOOKUP($E194,EarthingM,8,FALSE)","v":0},{"$f":"VLOOKUP($E194,EarthingM,9,FALSE)","v":0},{"$f":"VLOOKUP($E194,EarthingM,10,FALSE)","v":301.24},{"$f":"VLOOKUP($E194,EarthingM,11,FALSE)","v":0},"type",0,0,0]
[null,null,null,"Aerial Earth:","String and Dress HV Aerial Earth",11,296.89499999999998,{"$f":"H$179","v":191.28333333333333},{"$f":"I$179","v":21.196666666666669},{"$f":"J$179","v":84.415000000000006},{"$f":"K$179","v":0},"bay",0,0,0]
[null,"Poles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N197:N251)","v":0}]
[null,null,"Install",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N198:N251)","v":0}]
[null,null,null,"Delivery and Installation",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M199:M200)","v":0},{"$f":"SUBTOTAL(9,N199:N200)","v":0}]
[4,null,null,null,"Wood or Concrete Poles",18,{"$f":"SUM(H199:K199)","v":701.39},{"$f":"VLOOKUP((A199),InstallPole,8,TRUE)","v":371.52249999999998},{"$f":"VLOOKUP((A199),InstallPole,9,TRUE)","v":237.89750000000001},{"$f":"VLOOKUP(A199,InstallPole,10,TRUE)","v":91.97},{"$f":"VLOOKUP((A199),InstallPole,11,TRUE)","v":0},"ea",0,{"$f":"IF(M199=0,0,$G199*M199)","v":0},0]
[]
[null,null,null,"Materials",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M202:M251)","v":0},{"$f":"SUBTOTAL(9,N202:N251)","v":0}]
[null,null,null,"Wood:","Pole Impregnated 8/15",18,{"$f":"SUM(H202:K202)","v":261.11930000000001},{"$f":"VLOOKUP($E202,Poles,8,FALSE)","v":0},{"$f":"VLOOKUP($E202,Poles,9,FALSE)","v":0},{"$f":"VLOOKUP($E202,Poles,10,FALSE)","v":261.11930000000001},{"$f":"VLOOKUP($E202,Poles,11,FALSE)","v":0},"ea",0,{"$f":"IF(M202=0,0,$G202*M202)","v":0},0]
[null,null,null,null,"Pole Impregnated 8/30",18,736.00027799999998,0,0,736.00027799999998,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/4",18,316.30567600000001,0,0,316.30567600000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/8",18,509.456703,0,0,509.456703,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 11/4",18,447.69458300000002,0,0,447.69458300000002,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 11/8",18,701.91761899999995,0,0,701.91761899999995,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 11/12",18,839.25705900000003,0,0,839.25705900000003,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/4",18,630.88678600000003,0,0,630.88678600000003,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/8",18,850.97589700000003,0,0,850.97589700000003,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/12",18,1121.8180990000001,0,0,1121.8180990000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 12.5S",18,657.20659999999998,0,0,657.20659999999998,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 12.5/18",18,1257.4625000000001,0,0,1257.4625000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 14/8",18,993.62909100000002,0,0,993.62909100000002,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 14/12",18,1283.595139,0,0,1283.595139,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 18.5/8",18,2073.2521879999999,0,0,2073.2521879999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 15.5/12",18,1851.508,0,0,1851.508,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 17/12",18,2252.9299999999998,0,0,2252.9299999999998,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 18.5/12",18,2512.65,0,0,2512.65,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 20/12",18,3011.0364290000002,0,0,3011.0364290000002,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 21.5/12",18,3564.7537499999999,0,0,3564.7537499999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 9.5/12",18,640.47699999999998,0,0,640.47699999999998,0,"ea",0,0,0]
[null,null,null,null,"Pole Impregnated 23/12",18,640.47699999999998,0,0,640.47699999999998,0,"ea",0,0,0]
[null,null,null,"Conc:","Pole Concrete 11/8 C1 ",18,1054,0,0,1054,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 11/8 E1 ",18,1065,0,0,1065,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 11/8 G2 ",18,1212,0,0,1212,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/5 G3 ",18,932.55359999999996,0,0,932.55359999999996,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/8 G4 ",18,1059.3408999999999,0,0,1059.3408999999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/12 G5 ",18,1319.8417999999999,0,0,1319.8417999999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/20 G6 ",18,1691.36,0,0,1691.36,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/8 G7 ",18,1271.559,0,0,1271.559,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/12 G8 ",18,1578.3748000000001,0,0,1578.3748000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/12 REGULATOR ",18,2450.5300000000002,0,0,2450.5300000000002,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/12 D2 ",18,{"$f":"SUM(H234:K234)","v":1207},{"$f":"VLOOKUP($E234,Poles,8,FALSE)","v":0},{"$f":"VLOOKUP($E234,Poles,9,FALSE)","v":0},{"$f":"VLOOKUP($E234,Poles,10,FALSE)","v":1207},{"$f":"VLOOKUP($E234,Poles,11,FALSE)","v":0},"ea",0,{"$f":"IF(M234=0,0,$G234*M234)","v":0},0]
[null,null,null,null,"Pole Concrete 12.5/8 C6 ABS",18,1238.3402000000001,0,0,1238.3402000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 11/8 B2 ",18,993.62,0,0,993.62,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 9.5/8 A4 ",18,894.04899999999998,0,0,894.04899999999998,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 11/8 A7 ",18,1090.7515000000001,0,0,1090.7515000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 11/12 A8 ",18,1165.9163000000001,0,0,1165.9163000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/8 B4 ",18,1928.8971799999999,0,0,1928.8971799999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/12 C2 ABS",18,1468.6311000000001,0,0,1468.6311000000001,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/12 C5 ABS",18,1718.4315999999999,0,0,1718.4315999999999,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 14/8 C4 ABS",18,1424.81,0,0,1424.81,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 9.5/12 A5 ",18,1011.4688,0,0,1011.4688,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 8/30 H2 ",18,2672,0,0,2672,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 18.5/12  ",18,2738.5,0,0,2738.5,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 20/12  ",18,4407.4669999999996,0,0,4407.4669999999996,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 8/15 H1 ",18,1596.1421,0,0,1596.1421,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5/20 C3 ABS",18,1912,0,0,1912,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 17/12  ",18,3158,0,0,3158,0,"ea",0,0,0]
[null,null,null,null,"Pole Concrete 12.5 SUBSTATION ",18,1881.6985999999999,0,0,1881.6985999999999,0,"ea",0,0,0]
[null,"String Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N253:N306)","v":0}]
[null,null,"Bare",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N254:N267)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N255:N256)","v":0}]
[4,null,null,null,"String Bare",18,{"$f":"SUM(H255:K255)","v":264.90333333333336},{"$f":"VLOOKUP((A255),StringBare,8,TRUE)","v":212.17833333333334},{"$f":"VLOOKUP((A255),StringBare,9,TRUE)","v":52.725000000000001},{"$f":"VLOOKUP((A255),StringBare,10,TRUE)","v":0},{"$f":"VLOOKUP(A255,StringBare,11,TRUE)","v":0},"bay",0,{"$f":"IF(M255=0,0,$G255*M255)","v":0},0]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N258:N267)","v":0}]
[null,null,null,"AAC:","BARE AAC 7/3.00",18,{"$f":"SUM(H258:K258)","v":0.79803500000000005},{"$f":"VLOOKUP($E258,BareM,8,FALSE)","v":0},{"$f":"VLOOKUP($E258,BareM,9,FALSE)","v":0},{"$f":"VLOOKUP($E258,BareM,10,FALSE)","v":0.79803500000000005},{"$f":"VLOOKUP($E258,BareM,11,FALSE)","v":0},"m",0,{"$f":"IF(M258=0,0,$G258*M258)","v":0},0]
[null,null,null,null,"BARE AAC 7/4.50",18,{"$f":"SUM(H259:K259)","v":1.264475},0,0,1.264475,0,"m",0,0,0]
[null,null,null,null,"BARE AAC 19/3.25",18,2.0829070000000001,0,0,2.0829070000000001,0,"m",0,0,0]
[null,null,null,null,"BARE AAC 19/3.75",18,2.6233300000000002,0,0,2.6233300000000002,0,"m",0,0,0]
[null,null,null,null,"BARE AAC 19/4.75",18,3.9964,0,0,3.9964,0,"m",0,0,0]
[null,null,null,"AAAC:","BARE AAAC 7/2.50",18,0.606182,0,0,0.606182,0,"m",0,0,0]
[null,null,null,null,"BARE AAAC 7/3.75",18,1.367823,0,0,1.367823,0,"m",0,0,0]
[null,null,null,null,"BARE AAAC 7/4.50",18,1.5476890000000001,0,0,1.5476890000000001,0,"m",0,0,0]
[null,null,null,"ACSR:","BARE ACSR 6/1/2.5",18,0.52833699999999995,0,0,0.52833699999999995,0,"m",0,0,0]
[null,null,null,null,"BARE ACSR 6/4.75+7/1.6",18,2.2332839999999998,0,0,2.2332839999999998,0,"m",0,{"$f":"IF(M267=0,0,$G267*M267)","v":0},0]
[null,null,"ABC",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N269:N277)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N270:N271)","v":0}]
[4,null,null,null,"String and Dress ABC",18,{"$f":"SUM(H270:K270)","v":425.87833333333339},{"$f":"VLOOKUP((A270),StringABC,8,TRUE)","v":300.11083333333335},{"$f":"VLOOKUP((A270),StringABC,9,TRUE)","v":53.847500000000004},{"$f":"VLOOKUP((A270),StringABC,10,TRUE)","v":71.92},{"$f":"VLOOKUP((A270),StringABC,11,TRUE)","v":0},"bay",0,{"$f":"IF(M270=0,0,$G270*M270)","v":0},0]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N273:N277)","v":0}]
[null,null,null,null,"4C 150mm2 ABC",20,{"$f":"SUM(H273:K273)","v":10.866212000000001},{"$f":"VLOOKUP($E273,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E273,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E273,ABC,10,FALSE)","v":10.866212000000001},{"$f":"VLOOKUP($E273,ABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M273=0,0,$G273*M273)","v":0},0]
[null,null,null,null,"4C 95mm2 ABC",20,{"$f":"SUM(H274:K274)","v":6.7165309999999998},{"$f":"VLOOKUP($E274,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E274,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E274,ABC,10,FALSE)","v":6.7165309999999998},{"$f":"VLOOKUP($E274,ABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M274=0,0,$G274*M274)","v":0},0]
[null,null,null,null,"4C 25mm2 ABC",20,{"$f":"SUM(H275:K275)","v":2.1536249999999999},{"$f":"VLOOKUP($E275,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E275,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E275,ABC,10,FALSE)","v":2.1536249999999999},{"$f":"VLOOKUP($E275,ABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M275=0,0,$G275*M275)","v":0},0]
[null,null,null,null,"4C 95mm2 ABC + 1C 16mm2 SL",20,{"$f":"SUM(H276:K276)","v":9.5633909999999993},{"$f":"VLOOKUP($E276,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E276,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E276,ABC,10,FALSE)","v":9.5633909999999993},{"$f":"VLOOKUP($E276,ABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M276=0,0,$G276*M276)","v":0},0]
[null,null,null,null,"4C 150mm2 ABC + 1C 16mm2 SL",20,{"$f":"SUM(H277:K277)","v":10.924438},{"$f":"VLOOKUP($E277,ABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E277,ABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E277,ABC,10,FALSE)","v":10.924438},{"$f":"VLOOKUP($E277,ABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M277=0,0,$G277*M277)","v":0},0]
[null,null,"CCT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N279:N284)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N280:N281)","v":0}]
[4,null,null,null,"String CCT",18,{"$f":"SUM(H280:K280)","v":899.09500000000003},{"$f":"VLOOKUP((A280),StringCCT,8,TRUE)","v":223.27416666666667},{"$f":"VLOOKUP(A280,StringCCT,9,TRUE)","v":54.715833333333336},{"$f":"VLOOKUP(A280,StringCCT,10,TRUE)","v":621.10500000000002},{"$f":"VLOOKUP(A280,StringCCT,11,TRUE)","v":0},"bays",0,{"$f":"IF(M280=0,0,$G280*M280)","v":0},0]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N283:N284)","v":0}]
[null,null,null,null,"CCT 22kV 120mm2 Grey XLPE",20,{"$f":"SUM(H283:K283)","v":15.607201999999999},{"$f":"VLOOKUP($E283,CCT,8,FALSE)","v":0},{"$f":"VLOOKUP($E283,CCT,9,FALSE)","v":0},{"$f":"VLOOKUP($E283,CCT,10,FALSE)","v":15.607201999999999},{"$f":"VLOOKUP($E283,CCT,11,FALSE)","v":0},"m",0,{"$f":"IF(M283=0,0,$G283*M283)","v":0},0]
[]
[null,null,"SWER",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N286:N296)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N287:N288)","v":0}]
[8,null,null,null,"String and Dress SWER",22,{"$f":"SUM(H287:K287)","v":176.10124999999999},{"$f":"VLOOKUP(A287,SWER,8,TRUE)","v":106.84541666666668},{"$f":"VLOOKUP(A287,SWER,9,TRUE)","v":19.170833333333334},{"$f":"VLOOKUP(A287,SWER,10,TRUE)","v":50.084999999999994},{"$f":"VLOOKUP(A287,SWER,11,TRUE)","v":0},"bays",0,{"$f":"IF(M287=0,0,$G287*M287)","v":0},0]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N290:N296)","v":0}]
[null,null,null,null,"BARE AAC 7/3.00",18,{"$f":"SUM(H290:K290)","v":0.79803500000000005},{"$f":"VLOOKUP($E290,BareM,8,FALSE)","v":0},{"$f":"VLOOKUP($E290,BareM,9,FALSE)","v":0},{"$f":"VLOOKUP($E290,BareM,10,FALSE)","v":0.79803500000000005},{"$f":"VLOOKUP($E290,BareM,11,FALSE)","v":0},"m",0,{"$f":"IF(M290=0,0,$G290*M290)","v":0},0]
[null,null,null,null,"BARE AAC 19/4.75",18,3.9964,0,0,3.9964,0,"m",0,0,0]
[null,null,null,null,"BARE AAAC 7/4.50",18,1.5476890000000001,0,0,1.5476890000000001,0,"m",0,0,0]
[null,null,null,null,"BARE AAC 19/3.75",18,2.6233300000000002,0,0,2.6233300000000002,0,"m",0,0,0]
[null,null,null,null,"BARE AAC 7/4.50",18,1.264475,0,0,1.264475,0,"m",0,0,0]
[null,null,null,null,"BARE AAAC 7/3.75",18,1.367823,0,0,1.367823,0,"m",0,0,0]
[null,null,null,null,"BARE AAAC 7/2.50",18,0.606182,0,0,0.606182,0,"m",0,0,0]
[null,null,"HV ABC",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N298:N303)","v":0}]
[null,null,null,"String:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N299:N300)","v":0}]
[8,null,null,null,"String HVABC",18,{"$f":"SUM(H299:K299)","v":1120.9033333333332},{"$f":"VLOOKUP(A299,StringHVABC,8,TRUE)","v":621.8195833333333},{"$f":"VLOOKUP((A299),StringHVABC,9,TRUE)","v":279.70999999999998},{"$f":"VLOOKUP((A299),StringHVABC,10,TRUE)","v":219.37375},{"$f":"VLOOKUP((A299),StringHVABC,11,TRUE)","v":0},"bay",0,{"$f":"IF(M299=0,0,$G299*M299)","v":0},0]
[]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N302:N303)","v":0}]
[null,null,null,null,"ABC AL 3C 150mm2 NMS",20,{"$f":"SUM(H302:K302)","v":29.221387},{"$f":"VLOOKUP($E302,HVABC,8,FALSE)","v":0},{"$f":"VLOOKUP($E302,HVABC,9,FALSE)","v":0},{"$f":"VLOOKUP($E302,HVABC,10,FALSE)","v":29.221387},{"$f":"VLOOKUP($E302,HVABC,11,FALSE)","v":0},"RL",0,{"$f":"IF(M302=0,0,$G302*M302)","v":0},0]
[]
[null,null,"Aerial Earth",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N305:N306)","v":0}]
[null,null,null,null,"String and Dress HV Aerial Earth",11,{"$f":"SUM(H305:K305)","v":296.89499999999998},{"$f":"H$179","v":191.28333333333333},{"$f":"I$179","v":21.196666666666669},{"$f":"J$179","v":84.415000000000006},{"$f":"K$179","v":0},"bay",0,{"$f":"IF(M305=0,0,$G305*M305)","v":0},0]
[]
[null,"Dress Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N308:N320)","v":0}]
[null,null,"Cross Arms",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N309:N312)","v":0}]
[null,null,null,null,{"$f":"OH_XArms!$B2","v":"Single LV"},20,{"$f":"SUM(H309:K309)","v":258.02716666666669},{"$f":"OH_XArms!I11","v":121.0505},{"$f":"OH_XArms!J11","v":6.6366666666666676},{"$f":"OH_XArms!K11","v":130.34},{"$f":"OH_XArms!L11","v":0},"ea",0,{"$f":"IF(M309=0,0,$G309*M309)","v":0},0]
[null,null,null,null,{"$f":"OH_XArms!$B3","v":"Double LV"},20,{"$f":"SUM(H310:K310)","v":392.25716666666665},{"$f":"OH_XArms!I12","v":121.0505},{"$f":"OH_XArms!J12","v":6.6366666666666676},{"$f":"OH_XArms!K12","v":264.57},{"$f":"OH_XArms!L12","v":0},"ea",0,{"$f":"IF(M310=0,0,$G310*M310)","v":0},0]
[null,null,null,null,{"$f":"OH_XArms!$B5","v":"Single HV"},19,{"$f":"SUM(H311:K311)","v":427.50716666666665},{"$f":"OH_XArms!I14","v":173.51049999999998},{"$f":"OH_XArms!J14","v":6.6366666666666676},{"$f":"OH_XArms!K14","v":247.36},{"$f":"OH_XArms!L14","v":0},"ea",0,{"$f":"IF(M311=0,0,$G311*M311)","v":0},0]
[null,null,null,null,{"$f":"OH_XArms!$B6","v":"Double HV"},19,{"$f":"SUM(H312:K312)","v":713.8071666666666},{"$f":"OH_XArms!I15","v":173.51049999999998},{"$f":"OH_XArms!J15","v":6.6366666666666676},{"$f":"OH_XArms!K15","v":533.66},{"$f":"OH_XArms!L15","v":0},"ea",0,{"$f":"IF(M312=0,0,$G312*M312)","v":0},0]
[null,null,"Switchgear",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N314:N317)","v":0}]
[null,null,null,null,"USL",19,{"$f":"SUM(H314:K314)","v":2941.7200000000003},{"$f":"VLOOKUP($E314,SwitchGear,8,FALSE)","v":531.45000000000005},{"$f":"VLOOKUP($E314,SwitchGear,9,FALSE)","v":103.44},{"$f":"VLOOKUP($E314,SwitchGear,10,FALSE)","v":2306.83},{"$f":"VLOOKUP($E314,SwitchGear,11,FALSE)","v":0},"ea",0,{"$f":"IF(M314=0,0,$G314*M314)","v":0},0]
[null,null,null,null,"DOF",19,{"$f":"SUM(H315:K315)","v":1980.3500000000001},{"$f":"VLOOKUP($E315,SwitchGear,8,FALSE)","v":531.45000000000005},{"$f":"VLOOKUP($E315,SwitchGear,9,FALSE)","v":103.44},{"$f":"VLOOKUP($E315,SwitchGear,10,FALSE)","v":1345.46},{"$f":"VLOOKUP($E315,SwitchGear,11,FALSE)","v":0},"ea",0,{"$f":"IF(M315=0,0,$G315*M315)","v":0},0]
[null,null,null,null,"ABS",19,{"$f":"SUM(H316:K316)","v":4189.71},{"$f":"VLOOKUP($E316,SwitchGear,8,FALSE)","v":733.2},{"$f":"VLOOKUP($E316,SwitchGear,9,FALSE)","v":139.63999999999999},{"$f":"VLOOKUP($E316,SwitchGear,10,FALSE)","v":3316.87},{"$f":"VLOOKUP($E316,SwitchGear,11,FALSE)","v":0},"ea",0,{"$f":"IF(M316=0,0,$G316*M316)","v":0},0]
[null,null,null,null,"LV Links",20,{"$f":"SUM(H317:K317)","v":1397.0900000000001},{"$f":"VLOOKUP($E317,SwitchGear,8,FALSE)","v":733.2},{"$f":"VLOOKUP($E317,SwitchGear,9,FALSE)","v":139.63999999999999},{"$f":"VLOOKUP($E317,SwitchGear,10,FALSE)","v":524.25},{"$f":"VLOOKUP($E317,SwitchGear,11,FALSE)","v":0},"ea",0,{"$f":"IF(M317=0,0,$G317*M317)","v":0},0]
[null,null,"Services",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N319:N320)","v":0}]
[null,null,null,null,"Single Phase Service (excl conductor)",18,{"$f":"SUM(H319:K319)","v":281.61},{"$f":"VLOOKUP($E319,Service,8,FALSE)","v":196.19},{"$f":"VLOOKUP($E319,Service,9,FALSE)","v":21.74},{"$f":"VLOOKUP($E319,Service,10,FALSE)","v":63.68},{"$f":"VLOOKUP($E319,Service,11,FALSE)","v":0},"ea",0,{"$f":"IF(M319=0,0,$G319*M319)","v":0},0]
[null,null,null,null,"Two/Three Phase Service (excl conductor)",19,{"$f":"SUM(H320:K320)","v":281.61},{"$f":"VLOOKUP($E320,Service,8,FALSE)","v":196.19},{"$f":"VLOOKUP($E320,Service,9,FALSE)","v":21.74},{"$f":"VLOOKUP($E320,Service,10,FALSE)","v":63.68},{"$f":"VLOOKUP($E320,Service,11,FALSE)","v":0},"ea",0,{"$f":"IF(M320=0,0,$G320*M320)","v":0},0]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N322:N364)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N323:N328)","v":0}]
[null,null,null,null,"Attach Pole Stay Wire and Tension",{"$f":"VLOOKUP($E323,Misc,2,FALSE)","v":19},{"$f":"SUM(H323:K323)","v":588.61},{"$f":"VLOOKUP($E323,Misc,8,FALSE)","v":336.26},{"$f":"VLOOKUP($E323,Misc,9,FALSE)","v":118.95},{"$f":"VLOOKUP($E323,Misc,10,FALSE)","v":133.4},{"$f":"VLOOKUP($E323,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M323=0,0,$G323*M323)","v":0},0]
[null,null,null,null,"UG/OH (not including cable)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,"Pole Subs (excl TX's)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N330:N334)","v":0}]
[null,null,null,null,null,11,0,null,null,null,null,"unit",0,{"$f":"IF(M330=0,0,$G330*M330)","v":0},0]
[null,null,null,null,null,11,0,null,null,null,null,"unit",0,{"$f":"IF(M331=0,0,$G331*M331)","v":0},0]
[null,null,null,null,null,11,0,null,null,null,null,"unit",0,{"$f":"IF(M332=0,0,$G332*M332)","v":0},0]
[null,null,null,null,null,11,0,null,null,null,null,"unit",0,{"$f":"IF(M333=0,0,$G333*M333)","v":0},0]
[null,null,null,null,null,11,0,null,null,null,null,"unit",0,{"$f":"IF(M334=0,0,$G334*M334)","v":0},0]
[null,null,"22/11 kV Pole Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N336:N340)","v":0}]
[null,null,null,null,null,12,0,null,null,null,null,"unit",0,{"$f":"IF(M336=0,0,$G336*M336)","v":0},0]
[null,null,null,null,null,12,0,null,null,null,null,"unit",0,{"$f":"IF(M337=0,0,$G337*M337)","v":0},0]
[null,null,null,null,null,12,0,null,null,null,null,"unit",0,{"$f":"IF(M338=0,0,$G338*M338)","v":0},0]
[null,null,null,null,null,12,0,null,null,null,null,"unit",0,{"$f":"IF(M339=0,0,$G339*M339)","v":0},0]
[null,null,null,null,null,12,0,null,null,null,null,"unit",0,{"$f":"IF(M340=0,0,$G340*M340)","v":0},0]
[null,null,"22kV Overhead Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N342:N346)","v":0}]
[null,null,null,null,null,18,0,null,null,null,null,"unit",0,{"$f":"IF(M342=0,0,$G342*M342)","v":0},0]
[null,null,null,null,null,18,0,null,null,null,null,"unit",0,{"$f":"IF(M343=0,0,$G343*M343)","v":0},0]
[null,null,null,null,null,18,0,null,null,null,null,"unit",0,{"$f":"IF(M344=0,0,$G344*M344)","v":0},0]
[null,null,null,null,null,18,0,null,null,null,null,"unit",0,{"$f":"IF(M345=0,0,$G345*M345)","v":0},0]
[null,null,null,null,null,18,0,null,null,null,null,"unit",0,{"$f":"IF(M346=0,0,$G346*M346)","v":0},0]
[null,null,"11kV Overhead Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N348:N352)","v":0}]
[null,null,null,null,null,19,0,null,null,null,null,"unit",0,{"$f":"IF(M348=0,0,$G348*M348)","v":0},0]
[null,null,null,null,null,19,0,null,null,null,null,"unit",0,{"$f":"IF(M349=0,0,$G349*M349)","v":0},0]
[null,null,null,null,null,19,0,null,null,null,null,"unit",0,{"$f":"IF(M350=0,0,$G350*M350)","v":0},0]
[null,null,null,null,null,19,0,null,null,null,null,"unit",0,{"$f":"IF(M351=0,0,$G351*M351)","v":0},0]
[null,null,null,null,null,19,0,null,null,null,null,"unit",0,{"$f":"IF(M352=0,0,$G352*M352)","v":0},0]
[null,null,"LV Overhead Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N354:N358)","v":0}]
[null,null,null,null,null,20,0,null,null,null,null,"unit",0,{"$f":"IF(M354=0,0,$G354*M354)","v":0},0]
[null,null,null,null,null,20,0,null,null,null,null,"unit",0,{"$f":"IF(M355=0,0,$G355*M355)","v":0},0]
[null,null,null,null,null,20,0,null,null,null,null,"unit",0,{"$f":"IF(M356=0,0,$G356*M356)","v":0},0]
[null,null,null,null,null,20,0,null,null,null,null,"unit",0,{"$f":"IF(M357=0,0,$G357*M357)","v":0},0]
[null,null,null,null,null,20,0,null,null,null,null,"unit",0,{"$f":"IF(M358=0,0,$G358*M358)","v":0},0]
[null,null,"SWER Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N360:N364)","v":0}]
[null,null,null,null,null,22,0,null,null,null,null,"unit",0,{"$f":"IF(M360=0,0,$G360*M360)","v":0},0]
[null,null,null,null,null,22,0,null,null,null,null,"unit",0,{"$f":"IF(M361=0,0,$G361*M361)","v":0},0]
[null,null,null,null,null,22,0,null,null,null,null,"unit",0,{"$f":"IF(M362=0,0,$G362*M362)","v":0},0]
[null,null,null,null,null,22,0,null,null,null,null,"unit",0,{"$f":"IF(M363=0,0,$G363*M363)","v":0},0]
[null,null,null,null,null,22,0,null,null,null,null,"unit",0,{"$f":"IF(M364=0,0,$G364*M364)","v":0},0]
[null,"Street Lighting (REMOVAL)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N366:N447)","v":0}]
[null,"Columns",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N367:N378)","v":0}]
[null,null,"Erect Column",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N368:N378)","v":0}]
[null,null,null,"Installation:",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M369)","v":0},{"$f":"SUBTOTAL(9,N369:N370)","v":0}]
[4,null,null,null,"Total Number of Columns (excl ragbolt)",17,{"$f":"SUM(H369:K369)","v":563.00749999999994},{"$f":"VLOOKUP(A369,Columns,8,TRUE)","v":372.63},{"$f":"VLOOKUP(A369,Columns,9,TRUE)","v":190.3775},{"$f":"VLOOKUP(A369,Columns,10,TRUE)","v":0},{"$f":"VLOOKUP((A369),Columns,11,TRUE)","v":0},"ea",0,{"$f":"IF(M369=0,0,$G369*M369)","v":0},0]
[null,null,null,null,"Install Ragbolt",17,{"$f":"SUM(H370:K370)","v":674.37750000000005},{"$f":"VLOOKUP($E370,Pillars,8,FALSE)","v":190.9075},{"$f":"VLOOKUP($E370,Pillars,9,FALSE)","v":70.7},{"$f":"VLOOKUP($E370,Pillars,10,FALSE)","v":412.77},{"$f":"VLOOKUP($E370,Pillars,11,FALSE)","v":0},"ea",0,{"$f":"IF(M370=0,0,$G370*M370)","v":0},0]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M372:M378)","v":0},{"$f":"SUBTOTAL(9,N372:N378)","v":0}]
[null,null,null,null,"Pole 4.5m outreach: Single 1.5m",17,{"$f":"SUM(H372:K372)","v":446.89054999999996},0,0,{"$f":"VLOOKUP($E372,Col,2,FALSE)","v":446.89054999999996},0,"ea",0,{"$f":"IF(M372=0,0,$G372*M372)","v":0},0]
[null,null,null,null,"Pole 4.5m outreach: Single 3.0m",17,449.53699399999999,0,0,449.53699399999999,0,"ea",0,0,0]
[null,null,null,null,"Pole 4.5m outreach: Double 3.0m",17,548.57388300000002,0,0,548.57388300000002,0,"ea",0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Single 1.5m",17,472.64290299999993,0,0,472.64290299999993,0,"ea",0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Single 3.0m",17,475.28934699999996,0,0,475.28934699999996,0,"ea",0,0,0]
[null,null,null,null,"Pole 6.5m outreach: Double 3.0m",17,574.32623599999999,0,0,574.32623599999999,0,"ea",0,0,0]
[null,null,null,null,"Pole 8.5m outreach: Single 3.0m",17,690.04894400000001,0,0,690.04894400000001,0,"ea",0,0,0]
[null,"Brackets, SLCP's and PE Cells",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N380:N395)","v":0}]
[null,null,"Brackets",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N381:N386)","v":0}]
[null,null,null,null,"LTG Bracket B1 1.2m x 0.5m",17,{"$f":"SUM(H381:K381)","v":943.75475900000004},{"$f":"VLOOKUP($E381,Brackets,8,FALSE)","v":567.47},{"$f":"VLOOKUP($E381,Brackets,9,FALSE)","v":204.33},{"$f":"VLOOKUP($E381,Brackets,10,FALSE)","v":171.954759},{"$f":"VLOOKUP($E381,Brackets,11,FALSE)","v":0},"ea",0,{"$f":"IF(M381=0,0,$G381*M381)","v":0},0]
[null,null,null,null,"LTG Bracket B3 2.5m x 1.5m",17,1134.5185710000001,567.47,204.33,362.718571,0,"ea",0,0,0]
[null,null,null,null,"LTG Bracket B4 2.8m x 3.2m",17,911.80000000000007,567.47,204.33,140,0,"ea",0,0,0]
[null,null,null,null,"LTG Bracket B5 3.7m x 4.2m",17,1026.8000000000002,567.47,204.33,255,0,"ea",0,0,0]
[null,null,null,null,"LTG Bracket B6 4.5m x 2.0m",17,979.80000000000007,567.47,204.33,208,0,"ea",0,0,0]
[null,null,null,null,"LTG Bracket B7 6.0m x 2.6m",17,1052.8000000000002,567.47,204.33,281,0,"ea",0,0,0]
[null,null,"SLCP",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N388:N392)","v":0}]
[null,null,null,null,"SLCP - 3ph Pole Mtd Sub",17,{"$f":"SUM(H388:K388)","v":1881.47},{"$f":"VLOOKUP($E388,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E388,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E388,SLCP,10,FALSE)","v":1340},{"$f":"VLOOKUP($E388,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M388=0,0,$G388*M388)","v":0},0]
[null,null,null,null,"SLCP - 3ph Pad Mt Sub",17,{"$f":"SUM(H389:K389)","v":1492.28},{"$f":"VLOOKUP($E389,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E389,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E389,SLCP,10,FALSE)","v":950.81},{"$f":"VLOOKUP($E389,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M389=0,0,$G389*M389)","v":0},0]
[null,null,null,null,"SLCP - 1ph 60A Col Mtd",17,{"$f":"SUM(H390:K390)","v":1406.47},{"$f":"VLOOKUP($E390,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E390,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E390,SLCP,10,FALSE)","v":865},{"$f":"VLOOKUP($E390,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M390=0,0,$G390*M390)","v":0},0]
[null,null,null,null,"SLCP - 1ph 60A Pad Mt Sub",17,{"$f":"SUM(H391:K391)","v":1407.6},{"$f":"VLOOKUP($E391,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E391,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E391,SLCP,10,FALSE)","v":866.13},{"$f":"VLOOKUP($E391,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M391=0,0,$G391*M391)","v":0},0]
[null,null,null,null,"SLCP - 1ph 60A Pole Mt Sub",17,{"$f":"SUM(H392:K392)","v":1751.47},{"$f":"VLOOKUP($E392,SLCP,8,FALSE)","v":469.67},{"$f":"VLOOKUP($E392,SLCP,9,FALSE)","v":71.8},{"$f":"VLOOKUP($E392,SLCP,10,FALSE)","v":1210},{"$f":"VLOOKUP($E392,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M392=0,0,$G392*M392)","v":0},0]
[null,null,"PE Cells",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N394:N395)","v":0}]
[null,null,null,null,"P/E Cell NEMA 7.5A",17,{"$f":"SUM(H394:K394)","v":8.25},{"$f":"VLOOKUP($E394,SLCP,8,FALSE)","v":0},{"$f":"VLOOKUP($E394,SLCP,9,FALSE)","v":0},{"$f":"VLOOKUP($E394,SLCP,10,FALSE)","v":8.25},{"$f":"VLOOKUP($E394,SLCP,11,FALSE)","v":0},"ea",0,{"$f":"IF(M394=0,0,$G394*M394)","v":0},0]
[]
[null,"Lanterns (+ lamps)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N397:N415)","v":0}]
[null,null,"Tubular Fluorescent",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N398:N399)","v":0}]
[null,null,null,null,"14 watt FL (lamp and lantern) F14",17,{"$f":"SUM(H398:K398)","v":232.14000000000001},{"$f":"VLOOKUP($E398,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E398,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E398,Lights,10,FALSE)","v":231.09},{"$f":"VLOOKUP($E398,Lights,11,FALSE)","v":1.05},"ea",0,{"$f":"IF(M398=0,0,$G398*M398)","v":0},0]
[null,null,null,null,"24 watt FL (lamp and lantern) F24",17,{"$f":"SUM(H399:K399)","v":267.5},{"$f":"VLOOKUP($E399,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E399,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E399,Lights,10,FALSE)","v":265.75},{"$f":"VLOOKUP($E399,Lights,11,FALSE)","v":1.75},"ea",0,{"$f":"IF(M399=0,0,$G399*M399)","v":0},0]
[null,null,"Mercury Fluorescent",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N401:N402)","v":0}]
[null,null,null,null,"50 watt MF (lamp and lantern) M50",17,{"$f":"SUM(H401:K401)","v":157.36000000000001},{"$f":"VLOOKUP($E401,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E401,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E401,Lights,10,FALSE)","v":152.27000000000001},{"$f":"VLOOKUP($E401,Lights,11,FALSE)","v":5.09},"ea",0,{"$f":"IF(M401=0,0,$G401*M401)","v":0},0]
[null,null,null,null,"80 watt MF (lamp and lantern) M80",17,{"$f":"SUM(H402:K402)","v":154.87},{"$f":"VLOOKUP($E402,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E402,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E402,Lights,10,FALSE)","v":152.26},{"$f":"VLOOKUP($E402,Lights,11,FALSE)","v":2.61},"ea",0,{"$f":"IF(M402=0,0,$G402*M402)","v":0},0]
[null,null,"High Pressure Sodium",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N404:N408)","v":0}]
[null,null,null,null,"70 watt HPSL (lamp and lantern) S70",17,{"$f":"SUM(H404:K404)","v":154.45000000000002},{"$f":"VLOOKUP($E404,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E404,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E404,Lights,10,FALSE)","v":147.77000000000001},{"$f":"VLOOKUP($E404,Lights,11,FALSE)","v":6.68},"ea",0,{"$f":"IF(M404=0,0,$G404*M404)","v":0},0]
[null,null,null,null,"100 watt HPSL (lamp and lantern) S100",17,{"$f":"SUM(H405:K405)","v":247.21},{"$f":"VLOOKUP($E405,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E405,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E405,Lights,10,FALSE)","v":237.91},{"$f":"VLOOKUP($E405,Lights,11,FALSE)","v":9.3000000000000007},"ea",0,{"$f":"IF(M405=0,0,$G405*M405)","v":0},0]
[null,null,null,null,"150 watt HPSL (lamp and lantern) S150",17,{"$f":"SUM(H406:K406)","v":299.77999999999997},{"$f":"VLOOKUP($E406,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E406,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E406,Lights,10,FALSE)","v":293.01},{"$f":"VLOOKUP($E406,Lights,11,FALSE)","v":6.77},"ea",0,{"$f":"IF(M406=0,0,$G406*M406)","v":0},0]
[null,null,null,null,"250 watt HPSL (lamp and lantern) S250",17,{"$f":"SUM(H407:K407)","v":280.35999999999996},{"$f":"VLOOKUP($E407,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E407,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E407,Lights,10,FALSE)","v":273.45999999999998},{"$f":"VLOOKUP($E407,Lights,11,FALSE)","v":6.9},"ea",0,{"$f":"IF(M407=0,0,$G407*M407)","v":0},0]
[null,null,null,null,"400 watt HPSL (lamp and lantern) S400",17,{"$f":"SUM(H408:K408)","v":248.04999999999998},{"$f":"VLOOKUP($E408,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E408,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E408,Lights,10,FALSE)","v":239.88},{"$f":"VLOOKUP($E408,Lights,11,FALSE)","v":8.17},"ea",0,{"$f":"IF(M408=0,0,$G408*M408)","v":0},0]
[null,null,"Metal Hallide",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N410:N415)","v":0}]
[null,null,null,null,"70 watt MH (lamp and tantern) MH70",17,{"$f":"SUM(H410:K410)","v":154.45000000000002},{"$f":"VLOOKUP($E410,Lights,8,FALSE)","v":0},{"$f":"VLOOKUP($E410,Lights,9,FALSE)","v":0},{"$f":"VLOOKUP($E410,Lights,10,FALSE)","v":147.77000000000001},{"$f":"VLOOKUP($E410,Lights,11,FALSE)","v":6.68},"ea",0,{"$f":"IF(M410=0,0,$G410*M410)","v":0},0]
[null,null,null,null,"100 watt MH (lamp and tantern) MH100",17,270.04000000000002,0,0,237.91,32.130000000000003,"ea",0,0,0]
[null,null,null,null,"150 watt MH (lamp and tantern) MH150",17,334.01,0,0,293.01,41,"ea",0,0,0]
[null,null,null,null,"250 watt MH (lamp and tantern) MH250",17,290.51,0,0,273.45999999999998,17.05,"ea",0,0,0]
[null,null,null,null,"400 watt MH (lamp and tantern) MH400",17,256.99,0,0,239.88,17.11,"ea",0,0,0]
[null,null,null,null,"150/250/400 watt Flood Light",17,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,"Conductor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N417:N427)","v":0}]
[null,null,"Underground",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N418:N424)","v":0}]
[null,null,null,"Lay:",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M419:M420)","v":0},{"$f":"SUBTOTAL(9,N419:N420)","v":0}]
[null,null,null,null,"Pull Conductor through Ducts",17,{"$f":"SUM(H419:K419)","v":7.7340400000000002},{"$f":"H20","v":5.0125100000000007},2.7215299999999996,0,0,"m",0,{"$f":"IF(M419=0,0,$G419*M419)","v":0},0]
[null,null,null,null,"Directly Buried in Trench",17,{"$f":"SUM(H420:K420)","v":15.57335},8.9346800000000002,3.03756,3.6011100000000003,0,"m",0,{"$f":"IF(M420=0,0,$G420*M420)","v":0},0]
[null,null,null,"Materials:",null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M422:M424)","v":0},{"$f":"SUBTOTAL(9,N422:N424)","v":0}]
[null,null,null,null,"LV 50mm2 CU 4C XLPE/PVC",17,{"$f":"SUM(H422:K422)","v":25.393633999999999},{"$f":"VLOOKUP($E422,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E422,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E422,Cable,10,FALSE)","v":25.393633999999999},{"$f":"VLOOKUP($E422,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M422=0,0,$G422*M422)","v":0},0]
[null,null,null,null,"LV 25mm2 CU 4C XLPE/PVC",17,{"$f":"SUM(H423:K423)","v":14.588343999999999},{"$f":"VLOOKUP($E423,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E423,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E423,Cable,10,FALSE)","v":14.588343999999999},{"$f":"VLOOKUP($E423,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M423=0,0,$G423*M423)","v":0},0]
[null,null,null,null,"LV 4mm2 CU 2C 7/0.85 DI",17,{"$f":"SUM(H424:K424)","v":1.281636},{"$f":"VLOOKUP($E424,Cable,8,FALSE)","v":0},{"$f":"VLOOKUP($E424,Cable,9,FALSE)","v":0},{"$f":"VLOOKUP($E424,Cable,10,FALSE)","v":1.281636},{"$f":"VLOOKUP($E424,Cable,11,FALSE)","v":0},"m",0,{"$f":"IF(M424=0,0,$G424*M424)","v":0},0]
[null,null,"Overhead",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N426:N427)","v":0}]
[6,null,null,null,"Run SL ABC (2x25mm Al XLPE)",17,{"$f":"SUM(H426:K426)","v":563.45499999999993},{"$f":"VLOOKUP((A426),SLABC,8,TRUE)","v":355.77583333333331},{"$f":"VLOOKUP((A426),SLABC,9,TRUE)","v":178.03916666666666},{"$f":"VLOOKUP((A426),SLABC,10,TRUE)","v":29.639999999999997},{"$f":"VLOOKUP((A426),SLABC,11,TRUE)","v":0},"bay",0,{"$f":"IF(M426=0,0,$G426*M426)","v":0},0]
[]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N429:N447)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N430:N435)","v":0}]
[null,null,null,null,"Attach Pole Stay Wire and Tension",{"$f":"VLOOKUP($E430,Misc,2,FALSE)","v":19},{"$f":"SUM(H430:K430)","v":588.61},{"$f":"VLOOKUP($E430,Misc,8,FALSE)","v":336.26},{"$f":"VLOOKUP($E430,Misc,9,FALSE)","v":118.95},{"$f":"VLOOKUP($E430,Misc,10,FALSE)","v":133.4},{"$f":"VLOOKUP($E430,Misc,11,FALSE)","v":0},"ea",0,{"$f":"IF(M430=0,0,$G430*M430)","v":0},0]
[null,null,null,null,"UG/OH (not including cable)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"ea",0,0,0]
[null,null,null,null,"Pole Sub CB",11,8916.07,1002.67,162.9,7750.5,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,null,null,"select",0,0,0,0,0,0,"ea",0,0,0]
[null,null,"Overhead Street Light Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N437:N441)","v":0}]
[null,null,null,null,null,16,0,null,null,null,null,"unit",0,{"$f":"IF(M437=0,0,$G437*M437)","v":0},0]
[null,null,null,null,null,16,0,null,null,null,null,"unit",0,{"$f":"IF(M438=0,0,$G438*M438)","v":0},0]
[null,null,null,null,null,16,0,null,null,null,null,"unit",0,{"$f":"IF(M439=0,0,$G439*M439)","v":0},0]
[null,null,null,null,null,16,0,null,null,null,null,"unit",0,{"$f":"IF(M440=0,0,$G440*M440)","v":0},0]
[null,null,null,null,null,16,0,null,null,null,null,"unit",0,{"$f":"IF(M441=0,0,$G441*M441)","v":0},0]
[null,null,"Underground Street Lights Costs (including mains)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N443:N447)","v":0}]
[null,null,null,null,null,17,0,null,null,null,null,"unit",0,{"$f":"IF(M443=0,0,$G443*M443)","v":0},0]
[null,null,null,null,null,17,0,null,null,null,null,"unit",0,{"$f":"IF(M444=0,0,$G444*M444)","v":0},0]
[null,null,null,null,null,17,0,null,null,null,null,"unit",0,{"$f":"IF(M445=0,0,$G445*M445)","v":0},0]
[null,null,null,null,null,17,0,null,null,null,null,"unit",0,{"$f":"IF(M446=0,0,$G446*M446)","v":0},0]
[null,null,null,null,null,17,0,null,null,null,null,"unit",0,{"$f":"IF(M447=0,0,$G447*M447)","v":0},0]
[null,"Transmission (REMOVAL)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N449:N677)","v":0}]
[null,"Overhead",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N450:N494)","v":0}]
[null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N451:N464)","v":0}]
[null,null,null,"Install:",{"$f":"E452&\", \"&E453&\", \"&E454&\", \"&E455&\", \"&E456","v":"132 Double circuit steel lattice tower, single conductor, Rural, All, Heavy, Tower"},{"$f":"F452-F456","v":4},{"$f":"1000*VLOOKUP(E451,TOH,7,FALSE)","v":205000},null,null,null,null,"km",0,{"$f":"IF(M451=0,0,$G451*M451)","v":0},0]
[null,null,null,"Asset:","132 Double circuit steel lattice tower, single conductor",{"$f":"VLOOKUP(E452,Tass,2,\"FALSE\")","v":4}]
[null,null,null,"Region:","Rural"]
[null,null,null,"Environment:","All"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Construction:","Tower",{"$f":"IF(E456=\"Concrete\",1,0)","v":0}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N458:N464)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F451","v":4},{"$f":"1000*VLOOKUP(E451,TOH,8,FALSE)","v":17000},null,null,null,null,"km",0,{"$f":"IF(M458=0,0,$G458*M458)","v":0},0]
[null,null,null,null,"Extra OHEW",{"$f":"F458","v":4},{"$f":"1000*VLOOKUP(E451,TOH,9,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Traffic Control",4,{"$f":"1000*VLOOKUP(E451,TOH,10,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",4,{"$f":"1000*VLOOKUP(E451,TOH,11,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",4,{"$f":"1000*VLOOKUP(E451,TOH,12,FALSE)","v":2000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation",4,{"$f":"1000*VLOOKUP(E451,TOH,13,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",4,{"$f":"1000*VLOOKUP(E451,TOH,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N466:N479)","v":0}]
[null,null,null,"Install:",{"$f":"E467&\", \"&E468&\", \"&E469&\", \"&E470&\", \"&E471","v":"33 Line, rural, Dry, Light, Concrete"},{"$f":"F467-F471","v":9},{"$f":"1000*VLOOKUP(E466,TOH,7,FALSE)","v":58000},null,null,null,null,"km",0,{"$f":"IF(M466=0,0,$G466*M466)","v":0},0]
[null,null,null,"Asset:","33 Line",{"$f":"VLOOKUP(E467,Tass,2,\"FALSE\")","v":10}]
[null,null,null,"Region:","rural"]
[null,null,null,"Environment:","Dry"]
[null,null,null,"Type:","Light"]
[null,null,null,"Construction:","Concrete",{"$f":"IF(E471=\"Concrete\",1,0)","v":1}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N473:N479)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F466","v":9},{"$f":"1000*VLOOKUP(E466,TOH,8,FALSE)","v":17000},null,null,null,null,"km",0,{"$f":"IF(M473=0,0,$G473*M473)","v":0},0]
[null,null,null,null,"Extra OHEW",{"$f":"F473","v":9},{"$f":"1000*VLOOKUP(E466,TOH,9,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Traffic Control",9,{"$f":"1000*VLOOKUP(E466,TOH,10,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",9,{"$f":"1000*VLOOKUP(E466,TOH,11,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",9,{"$f":"1000*VLOOKUP(E466,TOH,12,FALSE)","v":2000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation",9,{"$f":"1000*VLOOKUP(E466,TOH,13,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",9,{"$f":"1000*VLOOKUP(E466,TOH,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N481:N494)","v":0}]
[null,null,null,"Install:",{"$f":"E482&\", \"&E483&\", \"&E484&\", \"&E485&\", \"&E486","v":"132 H pole, Rural, Dry, Heavy, Wood"},{"$f":"F482-F486","v":6},{"$f":"1000*VLOOKUP(E481,TOH,7,FALSE)","v":86000},null,null,null,null,"km",0,{"$f":"IF(M481=0,0,$G481*M481)","v":0},0]
[null,null,null,"Asset:","132 H pole",{"$f":"VLOOKUP(E482,Tass,2,\"FALSE\")","v":6}]
[null,null,null,"Region:","Rural"]
[null,null,null,"Environment:","Dry"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Construction:","Wood",{"$f":"IF(E486=\"Concrete\",1,0)","v":0}]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N488:N494)","v":0}]
[null,null,null,null,"Optical OHEW",{"$f":"F481","v":6},{"$f":"1000*VLOOKUP(E481,TOH,8,FALSE)","v":17000},null,null,null,null,"km",0,{"$f":"IF(M488=0,0,$G488*M488)","v":0},0]
[null,null,null,null,"Extra OHEW",{"$f":"F488","v":6},{"$f":"1000*VLOOKUP(E481,TOH,9,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Traffic Control",6,{"$f":"1000*VLOOKUP(E481,TOH,10,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",6,{"$f":"1000*VLOOKUP(E481,TOH,11,FALSE)","v":5000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",6,{"$f":"1000*VLOOKUP(E481,TOH,12,FALSE)","v":2000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation",6,{"$f":"1000*VLOOKUP(E481,TOH,13,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",6,{"$f":"1000*VLOOKUP(E481,TOH,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,"Underground",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N496:N543)","v":0}]
[null,null,"Unit 1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N497:N511)","v":0}]
[null,null,null,"Install:",{"$f":"E498&\", \"&E499&\", \"&E500","v":"132 Underground cable, CBD, Ex Heavy"},{"$f":"VLOOKUP(E498,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E497,TranUnder,5,FALSE)","v":1619000},null,null,null,null,"km",0,{"$f":"IF(M497=0,0,$G497*M497)","v":0},0]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Ex Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N502:N511)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F497","v":23},{"$f":"1000*VLOOKUP(E497,TranUnder,6,FALSE)","v":20000},null,null,null,null,"km",0,{"$f":"IF(M502=0,0,$G502*M502)","v":0},0]
[null,null,null,null,"Traffic Control",{"$f":"F502","v":23},{"$f":"1000*VLOOKUP(E497,TranUnder,7,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E497,TranUnder,8,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E497,TranUnder,9,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E497,TranUnder,10,FALSE)","v":90000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E497,TranUnder,11,FALSE)","v":150000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E497,TranUnder,12,FALSE)","v":225000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E497,TranUnder,13,FALSE)","v":120000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E497,TranUnder,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E497,TranUnder,15,FALSE)","v":404750},null,null,null,null,"km",0,0,0]
[null,null,"Unit 2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N513:N527)","v":0}]
[null,null,null,"Install:",{"$f":"E514&\", \"&E515&\", \"&E516","v":"132 Underground cable, CBD, Heavy"},{"$f":"VLOOKUP(E514,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E513,TranUnder,5,FALSE)","v":1314000},null,null,null,null,"km",0,{"$f":"IF(M513=0,0,$G513*M513)","v":0},0]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N518:N527)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F513","v":23},{"$f":"1000*VLOOKUP(E513,TranUnder,6,FALSE)","v":20000},null,null,null,null,"km",0,{"$f":"IF(M518=0,0,$G518*M518)","v":0},0]
[null,null,null,null,"Traffic Control",{"$f":"F518","v":23},{"$f":"1000*VLOOKUP(E513,TranUnder,7,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E513,TranUnder,8,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E513,TranUnder,9,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E513,TranUnder,10,FALSE)","v":90000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E513,TranUnder,11,FALSE)","v":150000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E513,TranUnder,12,FALSE)","v":225000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E513,TranUnder,13,FALSE)","v":120000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E513,TranUnder,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E513,TranUnder,15,FALSE)","v":328500},null,null,null,null,"km",0,0,0]
[null,null,"Unit 3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N529:N543)","v":0}]
[null,null,null,"Install:",{"$f":"E530&\", \"&E531&\", \"&E532","v":"132 Underground cable, CBD, Heavy"},{"$f":"VLOOKUP(E530,TUass,2)","v":23},{"$f":"1000*VLOOKUP(E529,TranUnder,5,FALSE)","v":1314000},null,null,null,null,"km",0,{"$f":"IF(M529=0,0,$G529*M529)","v":0},0]
[null,null,null,"Asset:","132 Underground cable"]
[null,null,null,"Region:","CBD"]
[null,null,null,"Type:","Heavy"]
[null,null,null,"Additions",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N534:N543)","v":0}]
[null,null,null,null,"Optical Fibre",{"$f":"F529","v":23},{"$f":"1000*VLOOKUP(E529,TranUnder,6,FALSE)","v":20000},null,null,null,null,"km",0,{"$f":"IF(M534=0,0,$G534*M534)","v":0},0]
[null,null,null,null,"Traffic Control",{"$f":"F534","v":23},{"$f":"1000*VLOOKUP(E529,TranUnder,7,FALSE)","v":3500},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Heavy Clearing",23,{"$f":"1000*VLOOKUP(E529,TranUnder,8,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rugged Terrain",23,{"$f":"1000*VLOOKUP(E529,TranUnder,9,FALSE)","v":3000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Floating)",23,{"$f":"1000*VLOOKUP(E529,TranUnder,10,FALSE)","v":90000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Rock Excavation (Solid)",23,{"$f":"1000*VLOOKUP(E529,TranUnder,11,FALSE)","v":150000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Bitumen / Concrete)",23,{"$f":"1000*VLOOKUP(E529,TranUnder,12,FALSE)","v":225000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Reinstate (Paving)",23,{"$f":"1000*VLOOKUP(E529,TranUnder,13,FALSE)","v":120000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"Remote Transport",23,{"$f":"1000*VLOOKUP(E529,TranUnder,14,FALSE)","v":1000},null,null,null,null,"km",0,0,0]
[null,null,null,null,"100% Conduit / Pit",23,{"$f":"1000*VLOOKUP(E529,TranUnder,15,FALSE)","v":328500},null,null,null,null,"km",0,0,0]
[null,"Substation Equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N545:N603)","v":0}]
[null,null,"Power Transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N546:N548)","v":0}]
[null,null,null,null,"33/11 10/12.5 MVA ONAN/ONAF",3,{"$f":"VLOOKUP(E546,PowerTX,12,FALSE)","v":345000},null,null,null,null,"ea",0,{"$f":"IF(M546=0,0,$G546*M546)","v":0},0]
[null,null,null,null,"33/11 20/28/35 MVA ONAN/ONAF/OFAF",3,{"$f":"VLOOKUP(E547,PowerTX,12,FALSE)","v":560000},null,null,null,null,"ea",0,{"$f":"IF(M547=0,0,$G547*M547)","v":0},0]
[null,null,null,null,"132/33 60/120 MVA ONAN/ONAF",3,{"$f":"VLOOKUP(E548,PowerTX,12,FALSE)","v":1456500},null,null,null,null,"ea",0,{"$f":"IF(M548=0,0,$G548*M548)","v":0},0]
[null,null,"Outdoor Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N550:N578)","v":0}]
[null,null,null,"132kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N551:N555)","v":0}]
[null,null,null,null,"132 CB outdoor – feeder",1,{"$f":"VLOOKUP(E551,Tequipment,12,FALSE)","v":375000},null,null,null,null,"ea",0,{"$f":"IF(M551=0,0,$G551*M551)","v":0},0]
[null,null,null,null,"132 CB outdoor – bus section",1,{"$f":"VLOOKUP(E552,Tequipment,12,FALSE)","v":335000},null,null,null,null,"ea",0,{"$f":"IF(M552=0,0,$G552*M552)","v":0},0]
[null,null,null,null,"132 CB outdoor – transformer ",1,{"$f":"VLOOKUP(E553,Tequipment,12,FALSE)","v":425000},null,null,null,null,"ea",0,{"$f":"IF(M553=0,0,$G553*M553)","v":0},0]
[null,null,null,null,"132 CB outdoor – feeder or bus section (no CB)",1,{"$f":"VLOOKUP(E554,Tequipment,12,FALSE)","v":175000},null,null,null,null,"ea",0,{"$f":"IF(M554=0,0,$G554*M554)","v":0},0]
[null,null,null,null,"132 CB outdoor – transformer feeder (no CB)",1,{"$f":"VLOOKUP(E555,Tequipment,12,FALSE)","v":325000},null,null,null,null,"ea",0,{"$f":"IF(M555=0,0,$G555*M555)","v":0},0]
[null,null,null,"66kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N557:N563)","v":0}]
[null,null,null,null,"66 CB outdoor – feeder ",1,{"$f":"VLOOKUP(E557,Tequipment,12,FALSE)","v":330000},null,null,null,null,"ea",0,{"$f":"IF(M557=0,0,$G557*M557)","v":0},0]
[null,null,null,null,"66 CB outdoor – bus section",1,250000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 CB outdoor – transformer ",1,280000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 outdoor – feeder (no CB)",1,170000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 outdoor – bus section (no CB)",1,130000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 outdoor – transformer (no CB)",1,200000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 capacitor bank",1,430000,null,null,null,null,"ea",0,0,0]
[null,null,null,"33kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N565:N572)","v":0}]
[null,null,null,null,"33 CB outdoor feeder",1,{"$f":"VLOOKUP(E565,Tequipment,12,FALSE)","v":250000},null,null,null,null,"ea",0,{"$f":"IF(M565=0,0,$G565*M565)","v":0},0]
[null,null,null,null,"33 CB outdoor – bus section",1,200000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 CB outdoor – bus section (no CB)",1,151000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 CB outdoor – transformer ",1,190000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 outdoor – transformer (no CB)",1,70000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 outdoor – transformer (expulsion fuse)",1,60000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 outdoor - feeder (no CB)",1,110000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 Capacitor bank",1,350000,null,null,null,null,"ea",0,0,0]
[null,null,null,"11kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N574:N578)","v":0}]
[null,null,null,null,"11/22 CB outdoor - bus section",2,{"$f":"VLOOKUP(E574,Tequipment,12,FALSE)","v":83000},null,null,null,null,"ea",0,{"$f":"IF(M574=0,0,$G574*M574)","v":0},0]
[null,null,null,null,"11/22 CB outdoor – feeder ",2,{"$f":"VLOOKUP(E575,Tequipment,12,FALSE)","v":90000},null,null,null,null,"ea",0,{"$f":"IF(M575=0,0,$G575*M575)","v":0},0]
[null,null,null,null,"11/22 CB outdoor – transformer ",2,{"$f":"VLOOKUP(E576,Tequipment,12,FALSE)","v":110000},null,null,null,null,"ea",0,{"$f":"IF(M576=0,0,$G576*M576)","v":0},0]
[null,null,null,null,"11/22 outdoor – feeder recloser",2,{"$f":"VLOOKUP(E577,Tequipment,12,FALSE)","v":45000},null,null,null,null,"ea",0,{"$f":"IF(M577=0,0,$G577*M577)","v":0},0]
[null,null,null,null,"11 outdoor - bus section (no CB)",2,{"$f":"VLOOKUP(E578,Tequipment,12,FALSE)","v":63000},null,null,null,null,"ea",0,{"$f":"IF(M578=0,0,$G578*M578)","v":0},0]
[null,null,"Indoor Equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N580:N598)","v":0}]
[null,null,null,"66kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N581:N583)","v":0}]
[null,null,null,null,"66 CB indoor – feeder ",1,{"$f":"VLOOKUP(E581,Tequipment,12,FALSE)","v":270000},null,null,null,null,"ea",0,{"$f":"IF(M581=0,0,$G581*M581)","v":0},0]
[null,null,null,null,"66 CB indoor – bus section",1,{"$f":"VLOOKUP(E582,Tequipment,12,FALSE)","v":190000},null,null,null,null,"ea",0,{"$f":"IF(M582=0,0,$G582*M582)","v":0},0]
[null,null,null,null,"66 CB indoor – transformer ",1,{"$f":"VLOOKUP(E583,Tequipment,12,FALSE)","v":300000},null,null,null,null,"ea",0,{"$f":"IF(M583=0,0,$G583*M583)","v":0},0]
[null,null,null,"33kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N585:N588)","v":0}]
[null,null,null,null,"33 indoor – transformer (no CB)",1,{"$f":"VLOOKUP(E585,Tequipment,12,FALSE)","v":96000},null,null,null,null,"ea",0,{"$f":"IF(M585=0,0,$G585*M585)","v":0},0]
[null,null,null,null,"33 CB indoor – feeder ",1,{"$f":"VLOOKUP(E586,Tequipment,12,FALSE)","v":230000},null,null,null,null,"ea",0,{"$f":"IF(M586=0,0,$G586*M586)","v":0},0]
[null,null,null,null,"33 CB indoor – bus section",1,{"$f":"VLOOKUP(E587,Tequipment,12,FALSE)","v":154000},null,null,null,null,"ea",0,{"$f":"IF(M587=0,0,$G587*M587)","v":0},0]
[null,null,null,null,"33 CB indoor - transformer",1,{"$f":"VLOOKUP(E588,Tequipment,12,FALSE)","v":250000},null,null,null,null,"ea",0,{"$f":"IF(M588=0,0,$G588*M588)","v":0},0]
[null,null,null,"11kV",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N590:N598)","v":0}]
[null,null,null,null,"11/22 CB indoor – single feeder",2,{"$f":"VLOOKUP(E590,Tequipment,12,FALSE)","v":45000},null,null,null,null,"ea",0,{"$f":"IF(M590=0,0,$G590*M590)","v":0},0]
[null,null,null,null,"11/22 CB indoor – double feeder single protection",2,80000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 CB indoor – double feeder double protection",2,90000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 CB indoor – bus section",2,80000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer",2,105000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer (no CB)",2,25000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 CB indoor – transformer (two CBs)",2,185000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11/22 load control injection",2,140000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"11 indoor - feeder (no CB)",2,25000,null,null,null,null,"ea",0,0,0]
[null,null,"Other",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N600:N603)","v":0}]
[null,null,null,null,"Switchyard",2,{"$f":"VLOOKUP(E600,Tequipment,12,FALSE)","v":125000},null,null,null,null,"ea",0,{"$f":"IF(M600=0,0,$G600*M600)","v":0},0]
[null,null,null,null,"Ancillaries",2,{"$f":"VLOOKUP(E601,Tequipment,12,FALSE)","v":80000},null,null,null,null,"ea",0,{"$f":"IF(M601=0,0,$G601*M601)","v":0},0]
[null,null,null,null,"Building (Brick or Concrete)",2,{"$f":"VLOOKUP(E602,Tequipment,12,FALSE)","v":160000},null,null,null,null,"ea",0,{"$f":"IF(M602=0,0,$G602*M602)","v":0},0]
[null,null,null,null,"Building (Wood)",2,{"$f":"VLOOKUP(E603,Tequipment,12,FALSE)","v":160000},null,null,null,null,"ea",0,{"$f":"IF(M603=0,0,$G603*M603)","v":0},0]
[null,"Miscelaneous",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N605:N677)","v":0}]
[null,null,"Determined",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N606:N617)","v":0}]
[null,null,null,null,"Pilot cable",4,{"$f":"VLOOKUP(E606,Tequipment,12,FALSE)","v":30000},null,null,null,null,"ea",0,{"$f":"IF(M606=0,0,$G606*M606)","v":0},0]
[null,null,null,null,"66 Regulator",8,115000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 Regulator",10,76000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"66 Air break switch, 3 phase",8,18100,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 Air break switch, 3 phase",10,11500,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 Fuse, 3 phase set",10,11400,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33 Link, 3 phase set",10,8100,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"Cap Bank 11 kV 2.5 MVAr",2,126781,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"Cap Bank 11 kV 5 MVAr",2,162583,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"Cap Bank 11 kV 10 MVAr",2,247057,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"HV metering, incl meter, CT & VT",1,20000,null,null,null,null,"ea",0,0,0]
[null,null,null,null,"33kV Recloser 3 phase",10,580,null,null,null,null,"ea",0,0,0]
[null,null,"Transmission Substations 132/66/33kV Including Building, Excluding TX",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N619:N623)","v":0}]
[null,null,null,null,null,1,0,null,null,null,null,"unit",0,{"$f":"IF(M619=0,0,$G619*M619)","v":0},0]
[null,null,null,null,null,1,0,null,null,null,null,"unit",0,{"$f":"IF(M620=0,0,$G620*M620)","v":0},0]
[null,null,null,null,null,1,0,null,null,null,null,"unit",0,{"$f":"IF(M621=0,0,$G621*M621)","v":0},0]
[null,null,null,null,null,1,0,null,null,null,null,"unit",0,{"$f":"IF(M622=0,0,$G622*M622)","v":0},0]
[null,null,null,null,null,1,0,null,null,null,null,"unit",0,{"$f":"IF(M623=0,0,$G623*M623)","v":0},0]
[null,null,"Zone Substation including Building, Excluding TX",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N625:N629)","v":0}]
[null,null,null,null,null,2,0,null,null,null,null,"unit",0,{"$f":"IF(M625=0,0,$G625*M625)","v":0},0]
[null,null,null,null,null,2,0,null,null,null,null,"unit",0,{"$f":"IF(M626=0,0,$G626*M626)","v":0},0]
[null,null,null,null,null,2,0,null,null,null,null,"unit",0,{"$f":"IF(M627=0,0,$G627*M627)","v":0},0]
[null,null,null,null,null,2,0,null,null,null,null,"unit",0,{"$f":"IF(M628=0,0,$G628*M628)","v":0},0]
[null,null,null,null,null,2,0,null,null,null,null,"unit",0,{"$f":"IF(M629=0,0,$G629*M629)","v":0},0]
[null,null,"132/66/33/22/11kV transmission & zone transformers",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N631:N635)","v":0}]
[null,null,null,null,null,3,0,null,null,null,null,"unit",0,{"$f":"IF(M631=0,0,$G631*M631)","v":0},0]
[null,null,null,null,null,3,0,null,null,null,null,"unit",0,{"$f":"IF(M632=0,0,$G632*M632)","v":0},0]
[null,null,null,null,null,3,0,null,null,null,null,"unit",0,{"$f":"IF(M633=0,0,$G633*M633)","v":0},0]
[null,null,null,null,null,3,0,null,null,null,null,"unit",0,{"$f":"IF(M634=0,0,$G634*M634)","v":0},0]
[null,null,null,null,null,3,0,null,null,null,null,"unit",0,{"$f":"IF(M635=0,0,$G635*M635)","v":0},0]
[null,null,"132kV Tower Line",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N637:N641)","v":0}]
[null,null,null,null,null,4,0,null,null,null,null,"unit",0,{"$f":"IF(M637=0,0,$G637*M637)","v":0},0]
[null,null,null,null,null,4,0,null,null,null,null,"unit",0,{"$f":"IF(M638=0,0,$G638*M638)","v":0},0]
[null,null,null,null,null,4,0,null,null,null,null,"unit",0,{"$f":"IF(M639=0,0,$G639*M639)","v":0},0]
[null,null,null,null,null,4,0,null,null,null,null,"unit",0,{"$f":"IF(M640=0,0,$G640*M640)","v":0},0]
[null,null,null,null,null,4,0,null,null,null,null,"unit",0,{"$f":"IF(M641=0,0,$G641*M641)","v":0},0]
[null,null,"132kV Conc/Steel Pole Line",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N643:N647)","v":0}]
[null,null,null,null,null,5,0,null,null,null,null,"unit",0,{"$f":"IF(M643=0,0,$G643*M643)","v":0},0]
[null,null,null,null,null,5,0,null,null,null,null,"unit",0,{"$f":"IF(M644=0,0,$G644*M644)","v":0},0]
[null,null,null,null,null,5,0,null,null,null,null,"unit",0,{"$f":"IF(M645=0,0,$G645*M645)","v":0},0]
[null,null,null,null,null,5,0,null,null,null,null,"unit",0,{"$f":"IF(M646=0,0,$G646*M646)","v":0},0]
[null,null,null,null,null,5,0,null,null,null,null,"unit",0,{"$f":"IF(M647=0,0,$G647*M647)","v":0},0]
[null,null,"132kV Other Line",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N649:N653)","v":0}]
[null,null,null,null,null,6,0,null,null,null,null,"unit",0,{"$f":"IF(M649=0,0,$G649*M649)","v":0},0]
[null,null,null,null,null,6,0,null,null,null,null,"unit",0,{"$f":"IF(M650=0,0,$G650*M650)","v":0},0]
[null,null,null,null,null,6,0,null,null,null,null,"unit",0,{"$f":"IF(M651=0,0,$G651*M651)","v":0},0]
[null,null,null,null,null,6,0,null,null,null,null,"unit",0,{"$f":"IF(M652=0,0,$G652*M652)","v":0},0]
[null,null,null,null,null,6,0,null,null,null,null,"unit",0,{"$f":"IF(M653=0,0,$G653*M653)","v":0},0]
[null,null,"66kV Concrete Pole Line",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N655:N659)","v":0}]
[null,null,null,null,null,7,0,null,null,null,null,"unit",0,{"$f":"IF(M655=0,0,$G655*M655)","v":0},0]
[null,null,null,null,null,7,0,null,null,null,null,"unit",0,{"$f":"IF(M656=0,0,$G656*M656)","v":0},0]
[null,null,null,null,null,7,0,null,null,null,null,"unit",0,{"$f":"IF(M657=0,0,$G657*M657)","v":0},0]
[null,null,null,null,null,7,0,null,null,null,null,"unit",0,{"$f":"IF(M658=0,0,$G658*M658)","v":0},0]
[null,null,null,null,null,7,0,null,null,null,null,"unit",0,{"$f":"IF(M659=0,0,$G659*M659)","v":0},0]
[null,null,"66kV Other Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N661:N665)","v":0}]
[null,null,null,null,null,8,0,null,null,null,null,"unit",0,{"$f":"IF(M661=0,0,$G661*M661)","v":0},0]
[null,null,null,null,null,8,0,null,null,null,null,"unit",0,{"$f":"IF(M662=0,0,$G662*M662)","v":0},0]
[null,null,null,null,null,8,0,null,null,null,null,"unit",0,{"$f":"IF(M663=0,0,$G663*M663)","v":0},0]
[null,null,null,null,null,8,0,null,null,null,null,"unit",0,{"$f":"IF(M664=0,0,$G664*M664)","v":0},0]
[null,null,null,null,null,8,0,null,null,null,null,"unit",0,{"$f":"IF(M665=0,0,$G665*M665)","v":0},0]
[null,null,"33kV Concrete Pole Line",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N667:N671)","v":0}]
[null,null,null,null,null,9,0,null,null,null,null,"unit",0,{"$f":"IF(M667=0,0,$G667*M667)","v":0},0]
[null,null,null,null,null,9,0,null,null,null,null,"unit",0,{"$f":"IF(M668=0,0,$G668*M668)","v":0},0]
[null,null,null,null,null,9,0,null,null,null,null,"unit",0,{"$f":"IF(M669=0,0,$G669*M669)","v":0},0]
[null,null,null,null,null,9,0,null,null,null,null,"unit",0,{"$f":"IF(M670=0,0,$G670*M670)","v":0},0]
[null,null,null,null,null,9,0,null,null,null,null,"unit",0,{"$f":"IF(M671=0,0,$G671*M671)","v":0},0]
[null,null,"33kV Other Lines",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N673:N677)","v":0}]
[null,null,null,null,null,10,0,null,null,null,null,"unit",0,{"$f":"IF(M673=0,0,$G673*M673)","v":0},0]
[null,null,null,null,null,10,0,null,null,null,null,"unit",0,{"$f":"IF(M674=0,0,$G674*M674)","v":0},0]
[null,null,null,null,null,10,0,null,null,null,null,"unit",0,{"$f":"IF(M675=0,0,$G675*M675)","v":0},0]
[null,null,null,null,null,10,0,null,null,null,null,"unit",0,{"$f":"IF(M676=0,0,$G676*M676)","v":0},0]
[null,null,null,null,null,10,0,null,null,null,null,"unit",0,{"$f":"IF(M677=0,0,$G677*M677)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"~end of page~","R"]

{"sheet":"Summary Sheet","index":2,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[45,2,45,3],[57,1,57,4],[58,1,58,4],[59,1,59,4],[60,1,60,4],[50,1,50,4],[51,1,51,4],[52,1,52,4],[53,1,53,4],[54,1,54,4],[55,1,55,4],[56,1,56,4]]}
[{"$f":"\"EE Asset Valuation Summary inclusive of PM & design costs for \"&AVS!A1","v":"EE Asset Valuation Summary inclusive of PM & design costs for UML12345"},null,null,null,{"$f":"IF(M9=1,\"\",\"CLICK REFRESH\")","v":""},null,null,null,null,{"$f":"AV","v":1},null,null,null,null,{"$f":"RA","v":0}]
[]
[]
[]
[]
[]
[]
["Cat","Asset Type","Network Funded","Customer Funded","Current Rem/Rep V"]
[1,"SubTran Sub incl bldg, excl tx",{"$f":"'Final Valuation'!H4","v":0},{"$f":"'Final Valuation'!I4","v":0},{"$f":"'Final Valuation'!J4","v":0},null,null,null,null,null,"Check:",null,{"$f":"M10*M11*M12","v":1}]
[2,"Zone Sub inc bldg, excl transf",{"$f":"'Final Valuation'!H5","v":0},{"$f":"'Final Valuation'!I5","v":0},{"$f":"'Final Valuation'!J5","v":0},null,null,null,null,null,{"$f":"ROUND(SUBTOTAL(9,AVS!O:O),2)","v":0},{"$f":"IF(ROUND('Final Valuation'!K41,2)=1,0,ROUND('Final Valuation'!K41,2))","v":0},{"$f":"K10=L10","v":true}]
[3,"132/66/33kV Transf",{"$f":"'Final Valuation'!H6","v":0},{"$f":"'Final Valuation'!I6","v":0},{"$f":"'Final Valuation'!J6","v":0},null,null,null,null,null,{"$f":"ROUND(SUBTOTAL(9,AVS!Q:Q),2)","v":0},{"$f":"IF(ROUND('Final Valuation'!C41,2)=1,0,ROUND('Final Valuation'!C41,2))","v":0},{"$f":"K11=L11","v":true}]
[4,"132kV Tower Line",{"$f":"'Final Valuation'!H7","v":0},{"$f":"'Final Valuation'!I7","v":0},{"$f":"'Final Valuation'!J7","v":0},null,null,null,null,null,{"$f":"ROUND(SUBTOTAL(9,RAVS!N:N),2)","v":0},{"$f":"IF(ROUND('Final Valuation'!D41,2)=1,0,ROUND('Final Valuation'!D41,2))","v":0},{"$f":"K12=L12","v":true}]
[5,"132kV Conc/Steel Pole Line",{"$f":"'Final Valuation'!H8","v":0},{"$f":"'Final Valuation'!I8","v":0},{"$f":"'Final Valuation'!J8","v":0}]
[6,"132kV Other Line",{"$f":"'Final Valuation'!H9","v":0},{"$f":"'Final Valuation'!I9","v":0},{"$f":"'Final Valuation'!J9","v":0}]
[7,"66kV Concrete Pole Line",{"$f":"'Final Valuation'!H10","v":0},{"$f":"'Final Valuation'!I10","v":0},{"$f":"'Final Valuation'!J10","v":0}]
[8,"66kV Other Lines",{"$f":"'Final Valuation'!H11","v":0},{"$f":"'Final Valuation'!I11","v":0},{"$f":"'Final Valuation'!J11","v":0}]
[9,"33kV Concrete Pole Line",{"$f":"'Final Valuation'!H12","v":0},{"$f":"'Final Valuation'!I12","v":0},{"$f":"'Final Valuation'!J12","v":0}]
[10,"33kV Other Lines",{"$f":"'Final Valuation'!H13","v":0},{"$f":"'Final Valuation'!I13","v":0},{"$f":"'Final Valuation'!J13","v":0}]
[11,"Pole Subs excl transf",{"$f":"'Final Valuation'!H14","v":0},{"$f":"'Final Valuation'!I14","v":0},{"$f":"'Final Valuation'!J14","v":0}]
[12,"22/11kV Pole Transformers",{"$f":"'Final Valuation'!H15","v":0},{"$f":"'Final Valuation'!I15","v":0},{"$f":"'Final Valuation'!J15","v":0}]
[13,"Ground Subs excl transf",{"$f":"'Final Valuation'!H16","v":0},{"$f":"'Final Valuation'!I16","v":0},{"$f":"'Final Valuation'!J16","v":0}]
[14,"22/11kV Ground Sub Transf",{"$f":"'Final Valuation'!H17","v":0},{"$f":"'Final Valuation'!I17","v":0},{"$f":"'Final Valuation'!J17","v":0}]
[15,"Cust Metering & Load control",{"$f":"'Final Valuation'!H18","v":0},{"$f":"'Final Valuation'!I18","v":0},{"$f":"'Final Valuation'!J18","v":0}]
[16,"Overhead SL incl mains",{"$f":"'Final Valuation'!H19","v":0},{"$f":"'Final Valuation'!I19","v":0},{"$f":"'Final Valuation'!J19","v":0}]
[17,"Underground SL incl mains",{"$f":"'Final Valuation'!H20","v":0},{"$f":"'Final Valuation'!I20","v":0},{"$f":"'Final Valuation'!J20","v":0}]
[18,"22kV Overhead Lines",{"$f":"'Final Valuation'!H21","v":0},{"$f":"'Final Valuation'!I21","v":0},{"$f":"'Final Valuation'!J21","v":0}]
[19,"11kV Overhead Lines",{"$f":"'Final Valuation'!H22","v":0},{"$f":"'Final Valuation'!I22","v":0},{"$f":"'Final Valuation'!J22","v":0}]
[20,"LV Overhead Lines",{"$f":"'Final Valuation'!H23","v":0},{"$f":"'Final Valuation'!I23","v":0},{"$f":"'Final Valuation'!J23","v":0}]
[21,"Power Station Dist Equip",{"$f":"'Final Valuation'!H24","v":0},{"$f":"'Final Valuation'!I24","v":0},{"$f":"'Final Valuation'!J24","v":0}]
[22,"SWER Lines",{"$f":"'Final Valuation'!H25","v":0},{"$f":"'Final Valuation'!I25","v":0},{"$f":"'Final Valuation'!J25","v":0}]
[23,"132kV UG cable",{"$f":"'Final Valuation'!H26","v":0},{"$f":"'Final Valuation'!I26","v":0},{"$f":"'Final Valuation'!J26","v":0}]
[24,"66kV UG cable",{"$f":"'Final Valuation'!H27","v":0},{"$f":"'Final Valuation'!I27","v":0},{"$f":"'Final Valuation'!J27","v":0}]
[25,"33kV UG cable",{"$f":"'Final Valuation'!H28","v":0},{"$f":"'Final Valuation'!I28","v":0},{"$f":"'Final Valuation'!J28","v":0}]
[26,"22kV UG cable",{"$f":"'Final Valuation'!H29","v":0},{"$f":"'Final Valuation'!I29","v":0},{"$f":"'Final Valuation'!J29","v":0}]
[27,"11kV UG cable",{"$f":"'Final Valuation'!H30","v":0},{"$f":"'Final Valuation'!I30","v":0},{"$f":"'Final Valuation'!J30","v":0}]
[28,"LV UG cable",{"$f":"'Final Valuation'!H31","v":0},{"$f":"'Final Valuation'!I31","v":0},{"$f":"'Final Valuation'!J31","v":0}]
[29,"SCADA/Cent Control Facility",{"$f":"'Final Valuation'!H32","v":0},{"$f":"'Final Valuation'!I32","v":0},{"$f":"'Final Valuation'!J32","v":0}]
[30,"Easements",{"$f":"'Final Valuation'!H33","v":0},{"$f":"'Final Valuation'!I33","v":0},{"$f":"'Final Valuation'!J33","v":0}]
[31,"Emergency Spares",{"$f":"'Final Valuation'!H34","v":0},{"$f":"'Final Valuation'!I34","v":0},{"$f":"'Final Valuation'!J34","v":0}]
[32,"Land (Infrastructure)",{"$f":"'Final Valuation'!H35","v":0},{"$f":"'Final Valuation'!I35","v":0},{"$f":"'Final Valuation'!J35","v":0}]
[33,"Generation Assets",{"$f":"'Final Valuation'!H36","v":0},{"$f":"'Final Valuation'!I36","v":0},{"$f":"'Final Valuation'!J36","v":0}]
[34,"Jointly Owned Spare Transf",{"$f":"'Final Valuation'!H37","v":0},{"$f":"'Final Valuation'!I37","v":0},{"$f":"'Final Valuation'!J37","v":0}]
[35,"Tools & Sundry Plant",{"$f":"'Final Valuation'!H38","v":0},{"$f":"'Final Valuation'!I38","v":0},{"$f":"'Final Valuation'!J38","v":0}]
[36,"Computer Equipment",{"$f":"'Final Valuation'!H39","v":0},{"$f":"'Final Valuation'!I39","v":0},{"$f":"'Final Valuation'!J39","v":0}]
["Total EE Capital Contribution ( excluding PM & Design)",null,{"$f":"'Final Valuation'!K41","v":1},{"$f":"ROUNDUP(SUM(D9:D44),0)","v":0},{"$f":"SUM(E9:E44)","v":0}]
["Combined CAPEX",null,{"$f":"ROUNDUP((C45+D45),0)","v":1},null,{"$f":"E45","v":0}]
["EE Capital Contribution(HV reimbursed)",null,{"$f":"ROUNDUP(SUM(C9:C44),0)","v":0}]
["R","Physical Removal Costs",{"$f":"'Final Valuation'!B40","v":0},{"$f":"'Final Valuation'!C40","v":0},"na"]
[]
["AVS v22",null,null,null,{"$f":"NOW()","v":"2022-07-18T20:57:18.730"}]
["Notes:"]

{"sheet":"Mapping","index":3,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Asset Class","Asset Class Name","CAT","Asset Type","Cat","Asset Type"]
[30000,"Tower Line-132KV",4,"132kV Tower Line",1,"SubTran Sub incl bldg, excl tx"]
[30010,"Other Line-132kV",6,"132kV Other Line",2,"Zone Sub inc bldg, excl transf"]
[30020,"Other Line-66KV",8,"66kV Other Lines",3,"132/66/33kV Transf"]
[30030,"Other Line-33kV",10,"33kV Other Lines",4,"132kV Tower Line"]
[30090,"Conc/SteelPole-132kV",5,"132kV Conc/Steel Pole Line",5,"132kV Conc/Steel Pole Line"]
[30100,"Concrete Pole-66kV",7,"66kV Concrete Pole Line",6,"132kV Other Line"]
[30110,"Concrete Pole-33kV",9,"33kV Concrete Pole Line",7,"66kV Concrete Pole Line"]
[30120,"UG Cable-132kV",23,"132kV UG cable",8,"66kV Other Lines"]
[30130,"UG Cable-66kV",24,"66kV UG cable",9,"33kV Concrete Pole Line"]
[30140,"UG Cable-33kV",25,"33kV UG cable",10,"33kV Other Lines"]
[30150,"Emergency Spares",31,"Emergency Spares",11,"Pole Subs excl transf"]
[30160,"Communic Bearer CSRV","NA",{"$error":"#N/A"},12,"22/11kV Pole Transformers"]
[30180,"SCADA/CCF",29,"SCADA/Cent Control Facility",13,"Ground Subs excl transf"]
[30250,"Transformers-Spare",34,"Jointly Owned Spare Transf",14,"22/11kV Ground Sub Transf"]
[40000,"Meters & Load Contrl",15,"Cust Metering & Load control",15,"Cust Metering & Load control"]
[40010,"OH Lines-22kV",18,"22kV Overhead Lines",16,"Overhead SL incl mains"]
[40020,"OH Lines-11kV",19,"11kV Overhead Lines",17,"Underground SL incl mains"]
[40030,"OH Lines-LV",20,"LV Overhead Lines",18,"22kV Overhead Lines"]
[40040,"OH Lines-SWER",22,"SWER Lines",19,"11kV Overhead Lines"]
[40050,"UG Cable-22kV",26,"22kV UG cable",20,"LV Overhead Lines"]
[40060,"UG Cable-11kV",27,"11kV UG cable",21,"Power Station Dist Equip"]
[40070,"UG Cable-LV",28,"LV UG cable",22,"SWER Lines"]
[40080,"Pole Nailing","NA",{"$error":"#N/A"},23,"132kV UG cable"]
[40090,"Gr Subs Excl Transf",13,"Ground Subs excl transf",24,"66kV UG cable"]
[40100,"Gr Sub Trans-22/11kV",14,"22/11kV Ground Sub Transf",25,"33kV UG cable"]
[40110,"Pole Subs Excl Trans",11,"Pole Subs excl transf",26,"22kV UG cable"]
[40120,"Pole Transf-22/11kV",12,"22/11kV Pole Transformers",27,"11kV UG cable"]
[40130,"Streetlights-OH",16,"Overhead SL incl mains",28,"LV UG cable"]
[40140,"Streetlights-UG",17,"Underground SL incl mains",29,"SCADA/Cent Control Facility"]
[40150,"Nightwatch","NA",{"$error":"#N/A"},30,"Easements"]
[40160,"Distribution Equip",21,"Power Station Dist Equip",31,"Emergency Spares"]
[30160,"Communic Bearer CSRV","NA",{"$error":"#N/A"},32,"Land (Infrastructure)"]
[30160,"Communic Bearer CSRV","NA",{"$error":"#N/A"},33,"Generation Assets"]
[null,null,null,{"$error":"#N/A"},34,"Jointly Owned Spare Transf"]
[null,null,null,{"$error":"#N/A"},35,"Tools & Sundry Plant"]
[null,null,null,{"$error":"#N/A"},36,"Computer Equipment"]

{"sheet":"SAPJOB","index":4,"n_rows":2,"n_cols":15,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["PROJNUM","PROJADDRESS","PROJDESC","L3ASP","DEVELOPER","DRAWINGNUM1","DRAWINGNUM2","CERTDATE","CERTBY","CERTEMAIL","PROJWBS","DEVVENDORNUM","UPLOADBY","UPLOADDATE","UPLOADTIME"]
["UML12345",null,null,"UML12345",null,null,null,20211201,null,"XXX.XX@endeavourenergy.com.au",null,null,null,20220706,172939]

{"sheet":"SAPAVS","index":5,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["ASSETCLASS","NETWORKFUNDED","CUSTOMERFUNDED"]
[30000,0,0]
[30010,0,0]
[30020,0,0]
[30030,0,0]
[30090,0,0]
[30100,0,0]
[30110,0,0]
[30120,0,0]
[30130,0,0]
[30140,0,0]
[30150,0,0]
[30180,0,0]
[30250,0,0]
[40000,0,0]
[40010,0,0]
[40020,0,0]
[40030,0,0]
[40040,0,0]
[40050,0,0]
[40060,0,0]
[40070,0,0]
[40090,0,0]
[40100,0,0]
[40110,0,9654]
[40120,12366,0]
[40130,0,0]
[40140,0,8988]
[40160,0,0]

{"sheet":"Dataload WMS","index":6,"n_rows":129,"n_cols":10,"rows_kept":129,"cut":false,"hidden":true,"merged":[]}
["No","Title",null,"Labor","P&V","Materials","Direct","Units"]
[]
[1,"Common Concrete pole earth mat",null,null,null,301.24,null,1,null,"Updated 28/05/21"]
[2,"Common Wood Pole Earth mat",null,null,null,409.24,null,1]
[3,"Earth_Deep Earth Clay 0-25m",null,297.08999999999997,165.5,null,null,1]
[4,"Earth_Deep Earth Clay 26m",null,445.63,248.25,null,null,1]
[5,"Earth_Granite 0 - 15m",null,802.13,446.85,null,null,1]
[6,"Earth_Granite 15 - 25m",null,1304.21,726.55,null,null,1]
[7,"Earth_Granite 26m+",null,1675.57,933.42,null,null,1]
[8,"Earth_PMSub_Common",null,null,null,316.17,null,2]
[9,"Earth_PMSub_Seperate",null,null,null,404.33,null,2]
[10,"Earth_Sandstone >26m",null,601.6,335.14,null,null,1]
[11,"Earth_Sandstone 0 - 25m",null,576.35,321.07,null,null,1]
[12,"Earth_Separate Concrete Pole",null,null,null,383.78,null,1]
[13,"Earth_Seperate Wood",null,null,null,511.56,null,1]
[]
[14,"OH_Dress XArm Double LV (3 units)",null,201.75,36.200000000000003,792.24]
[15,"OH_Dress XArm LV (6 units)",null,605.26,108.6,782.04]
[16,"OH_Dress_XA Double HV (1 unit)",null,269.01,36.200000000000003,533.66]
[17,"OH_Dress_XA Double HV (3 units)",null,269.01,36.200000000000003,1595.13]
[18,"OH_Dress_XA Double HV (6 units)",null,511.11,68.78,3161.4]
[19,"OH_Dress_XA Double LV (1 unit)",null,201.75,36.200000000000003,264.57]
[20,"OH_Dress_XA Double LV(6 units)",null,201.75,36.200000000000003,782.04]
[21,"OH_Dress_XA Single HV (1 unit)",null,269.01,36.200000000000003,247.36]
[22,"OH_Dress_XA Single HV (3 units)",null,538.01,72.400000000000006,742.08]
[23,"OH_Dress_XA Single HV (6 units)",null,807.02,144.80000000000001,1468.32]
[24,"OH_Dress_XA Single LV (1 unit)",null,201.75,36.200000000000003,130.34]
[25,"OH_Dress_Xarm Single LV (3 units)",null,201.75,36.200000000000003,389.55]
[]
[26,"OH_Mains_ABC 1 bay",null,474.12,85.07,90.1,null,1]
[27,"OH_Mains_ABC 3 bays",null,950.27,170.5,253.02,null,3]
[28,"OH_Mains_ABC 6 bays",null,1700.79,305.17,357,null,6]
[29,"OH_Mains_ABC 9 bays",null,2449.3000000000002,439.47,460.98,null,9]
[30,"OH_Mains_Bare(existing) 1 bay",null,558.19000000000005,158.77000000000001,0,null,1]
[31,"OH_Mains_Bare(existing) 3 bays",null,735.73,190.63,0,null,3]
[32,"OH_Mains_Bare(existing) 6 bays",null,1074.68,251.44,0,null,6]
[33,"OH_Mains_Bare(existing) 9 bays",null,1139.24,263.02999999999997,0,null,9]
[34,"OH_Mains_CCT 1 bay",null,665.12,177.96,1211.02,null,1]
[35,"OH_Mains_CCT 3 bays",null,816.43,205.11,2059.62,null,3]
[36,"OH_Mains_CCT 6 bays",null,1046.43,246.37,3334.02,null,6]
[37,"OH_Mains_CCT 9 bays",null,1637.58,352.44,4608.42,null,9]
[38,"OH_Mains_HVABC(new) 1 bay",null,1327,616.74,197.22,null,1]
[39,"OH_Mains_HVABC(new) 3 bays",null,2661.56,1204.67,788.88,null,3]
[40,"OH_Mains_HVABC(new)_6 bays",null,4087.37,1836.12,1360.55,null,6]
[41,"OH_Mains_HVABC(new) 9 bays",null,5418.15,2438.46,1952.21,null,9]
[42,"OH_Mains_SWER (1 bay)",null,365.18,65.52,90.04,null,1]
[43,"OH_Mains_SWER (18 bays)",null,1844.04,330.87,845.88,null,18]
[44,"OH_Mains_SWER (3 bays)",null,401.49,72.040000000000006,179.08,null,3]
[45,"OH_Mains_SWER (6 bays)",null,728.33,130.68,311.64,null,6]
[46,"OH_Mains_SWER (9 bays)",null,917.98,164.71,445.2,null,9]
[]
[47,"OH_Misc_Ints all Pole Stay wire and Tension",null,336.26,118.95,133.4,null,1]
[48,"OH_Misc_PoleSubCB",null,1002.67,162.9,7750.5,null,1]
[49,"OH_Misc_Recloser",null,401.07,65.16,17794.09,null,1]
[50,"OH_Misc_Remove UGOH",null,229.41,87.92,0,null,1]
[51,"OH_Misc_Run earth cable up standing pole",null,201.75,36.200000000000003,160.25,null,1]
[52,"22 kV OH_Misc_UGOH",null,309.70999999999998,118.69,137.6,null,1]
[53,"11kV OH_Misc_UGOH",null,309.70999999999998,118.69,137.6,null,1]
[]
[54,"OH_Poles_1 unit",null,419.05,175.84,64.92,null,1]
[55,"OH_Poles_2 units",null,903.91,528.34,119.02,null,2]
[56,"OH_Poles_4 units",null,1486.09,951.59,367.88,null,4]
[57,"OH_Poles_8 units",null,2184.36,1459.24,476.08,null,8]
[58,"OH_Poles_Remove 1",null,315.57,124.12,0]
[59,"OH_Poles_Remove 16",null,1885.7,916.01,0]
[60,"OH_Poles_Remove 4",null,707.31,409.39,0]
[61,"OH_Poles_Remove 8",null,1385.6,800.01,0]
[]
[62,"OH_PoleSub_1 to 3 Phase uprate",null,4450.09,891.47,181.7,null,1]
[63,"OH_PoleSub_New 3-p < 300KVA",null,2185.09,444.81,3167.3,null,1]
[64,"OH_PoleSub_New 3-p > 300KVA",null,2433.41,496.53,3186.87,null,1]
[65,"OH_Pole Sub_New Single Phase",null,3079.57,648.73,2808,null,1]
[66,"OH_PoleSub_Remove 1",null,1185.43,212.36,0,null,1]
[67,"OH_Pole Sub_Uprate sub (3-3 phase uprate)",null,5307.33,1304.53,84.53,null,1]
[]
[68,"OH_SG LBS auto op",null,897.15,457.34,16559.89,null,1]
[69,"OH_SG LBS manual op",null,897.15,457.34,8002.72,null,1]
[70,"OH_SG LV USL",null,733.2,139.63999999999999,524.25,null,1]
[71,"OH_SG USL",null,531.45000000000005,103.44,2306.83,null,1]
[72,"OH_SG_ABS 1 unit",null,733.2,139.63999999999999,3316.87,null,1]
[73,"OH_SG_DOF 1 units",null,531.45000000000005,103.44,1345.46,null,1]
[74,"OH_SG_Remove ABS",null,1348.78,639.23,0,null,1]
[75,"OH_SG_Remove USL or LVL",null,780.28,329.45,0,null,1]
[]
[76,"SL_Overhead_ABC (1 bay)",null,701.09,290.25,61.32,null,1]
[77,"SL_Overhead_ABC (2 bays)",null,963.99,427.17,75.72,null,2]
[78,"SL_Overhead_ABC (4 bays)",null,1611.07,760.43,144.44999999999999,null,4]
[79,"SL_Overhead_ABC (8 units)",null,2658.24,1376.04,211.23,null,8]
[]
[80,"UG_Col&Pil_Instal Mains Pillar",null,513.66,82.76,63.63,null,1]
[81,"UG_Col&Pil_LV Service Pillar",null,513.66,82.76,58.42,null,1]
[82,"UG_Col&Pil_Ragbolt (4 units)",null,763.63,282.8,1651.08,null,4]
[83,"UG_Col&Pil_Remove Ragbolt (1 unit)",null,510.76,227.56,0,null,1]
[]
[84,"UG_Joints_Joint in Column (LV)",null,590.13,90.52,55.44,0,1]
[85,"UG_Joints_Joint in PM (LV)",null,513.66,82.76,142,0,1]
[86,"UG_Joints_STJ in Pillar (LV)",null,629.9,94.56,162.62,0,1]
[87,"UG_Joints_STJ in Trench (HV)",null,714.03,230.2,612.29999999999995,0,1]
[88,"UG_Joints_Straight to Transformer (HV)",null,1186.6099999999999,151.05000000000001,589.27,0,1]
[89,"UG Joints Sub Term (HV)",null,1651.78,167.62,916.63,66.78,1]
[]
[90,"UG_PMSub_Culvert Only",null,921.92,195.48,1480.18,null,1]
[91,"UG_PMSub_Modify HV",null,3267.92,405,0,null,2]
[92,"UG_PMSub_Modify LV",null,3267.92,405,0,null,2]
[93,"UG PMSub_Modify/Install CB",null,1032.3599999999999,104.76,0,null,1]
[94,"UG_PM Sub_New Install",null,1884.75,377.52,698.04,null,1]
[95,"UG_PMSub_Remove PM",null,715.42,149.46,0,null,1]
[96,"UG_PMSub_Uprate TX only",null,2064.7199999999998,209.52,0,null,1]
[]
[97,"UG_Trenching_Excavate for Joint/Pillar",null,554.30999999999995,89.21,48.53,0,1,null,"Updated 28/05/2021"]
[98,"UG_Trenching_Heavy",null,21671.439999999999,10145.77,0,25250,100,null,"Materials eg. polymeric covers are in Lay New Cable in Trench Duct"]
[99,"UG_Trenching_Light",null,3654.11,1160.93,0,5500,100]
[100,"UG_Trenching_Medium",null,6123.96,1950.96,0,8250,100]
[]
[101,"UG_Lay New Cable in Existing Duct (50m)",null,402.91,225.07,0,null,1,null,"Updated 21.05.21"]
[102,"UG_Lay New Cable in Existing Duct (250m)",null,999.32,532.05999999999995,0,null,1]
[103,"UG_Lay New Cable in Existing Duct (1000m)",null,3189.17,1736.44,0,null,1]
[]
[104,"UG_Lay New Cable in Trench Duct (50m)",null,518.44000000000005,261.63,211.83,null,1,null,"Updated 28/05/2021"]
[105,"UG_Lay New Cable in Trench Duct (250m)",null,2114.16,576.47,847.32,null,1]
[106,"UG_Lay New Cable in Trench Duct (1000m)",null,2114.16,576.47,847.32,null,1]
[]
[107,"UG_Ducts_1 length",null,170.73,36.200000000000003,0,null,1,null,"Updated 21.05.21"]
[108,"UG_Ducts_50 lengths",null,346.57,73.489999999999995,0,null,1]
[]
[109,"SL_Columns_Install (1 unit)",null,829.08,398.39,0,null,1,null,"Updated 21.05.21"]
[110,"SL_Columns_Install (2 units)",null,868.06,323.61,0,null,1]
[111,"SL_Columns_Install (4 units)",null,1490.52,761.51,0,null,1]
[112,"SL_Columns_Install (8 units)",null,2949.5,1515.41,0,null,1]

{"sheet":"Dataload Ellipse","index":7,"n_rows":234,"n_cols":14,"rows_kept":234,"cut":false,"hidden":true,"merged":[]}
["No",null,"Title","Stock Code","Labor","P&V","Materials","Direct","Units"]
[]
[null,null,"Poles"]
[1,"OH_Poles","Pole Impregnated 8/15","SP11869",null,null,261.11930000000001,null,null,null,null,null,null,"Updated 3/6/21"]
[2,"OH_Poles","Pole Impregnated 8/30","SP11877",null,null,736.00027799999998]
[3,"OH_Poles","Pole Impregnated 9.5/4","SP11885",null,null,316.30567600000001]
[4,"OH_Poles","Pole Impregnated 9.5/8","SP11893",null,null,509.456703]
[5,"OH_Poles","Pole Impregnated 11/4","SP11907",null,null,447.69458300000002]
[6,"OH_Poles","Pole Impregnated 11/8","SP11915",null,null,701.91761899999995]
[7,"OH_Poles","Pole Impregnated 11/12","SP11923",null,null,839.25705900000003]
[8,"OH_Poles","Pole Impregnated 12.5/4","SP11931",null,null,630.88678600000003]
[9,"OH_Poles","Pole Impregnated 12.5/8","SP11958",null,null,850.97589700000003]
[10,"OH_Poles","Pole Impregnated 12.5/12","SP11966",null,null,1121.8180990000001]
[11,"OH_Poles","Pole Impregnated 12.5S","SP11974",null,null,657.20659999999998]
[12,"OH_Poles","Pole Impregnated 12.5/18","SP11982",null,null,1257.4625000000001]
[13,"OH_Poles","Pole Impregnated 14/8","SP11990",null,null,993.62909100000002]
[14,"OH_Poles","Pole Impregnated 14/12","SP12008",null,null,1283.595139]
[15,"OH_Poles","Pole Impregnated 18.5/8","SP12059",null,null,2073.2521879999999]
[16,"OH_Poles","Pole Impregnated 15.5/12","SP12105",null,null,1851.508]
[17,"OH_Poles","Pole Impregnated 17/12","SP12288",null,null,2252.9299999999998]
[18,"OH_Poles","Pole Impregnated 18.5/12","SP12296",null,null,2512.65]
[19,"OH_Poles","Pole Impregnated 20/12","SP12326",null,null,3011.0364290000002]
[20,"OH_Poles","Pole Impregnated 21.5/12","SP12334",null,null,3564.7537499999999]
[21,"OH_Poles","Pole Impregnated 9.5/12","SP12458",null,null,640.47699999999998]
[22,"OH_Poles","Pole Impregnated 23/12","SP13717",null,null,640.47699999999998]
[23,"OH_Poles","Pole Concrete 11/8 C1 ",1548718,null,null,1054]
[24,"OH_Poles","Pole Concrete 11/8 E1 ",1548734,null,null,1065]
[25,"OH_Poles","Pole Concrete 11/8 G2 ",1548759,null,null,1212]
[26,"OH_Poles","Pole Concrete 12.5/5 G3 ",1548767,null,null,932.55359999999996]
[27,"OH_Poles","Pole Concrete 12.5/8 G4 ",1548775,null,null,1059.3408999999999]
[28,"OH_Poles","Pole Concrete 12.5/12 G5 ",1548783,null,null,1319.8417999999999]
[29,"OH_Poles","Pole Concrete 12.5/20 G6 ",1548791,null,null,1691.36]
[30,"OH_Poles","Pole Concrete 14/8 G7 ",1548809,null,null,1271.559]
[31,"OH_Poles","Pole Concrete 14/12 G8 ",1548817,null,null,1578.3748000000001]
[32,"OH_Poles","Pole Concrete 14/12 REGULATOR ",1550078,null,null,2450.5300000000002]
[33,"OH_Poles","Pole Concrete 14/12 D2 ",1550557,null,null,1207]
[34,"OH_Poles","Pole Concrete 12.5/8 C6 ABS",1551977,null,null,1238.3402000000001]
[35,"OH_Poles","Pole Concrete 11/8 B2 ",1552074,null,null,993.62]
[36,"OH_Poles","Pole Concrete 9.5/8 A4 ","SP17328",null,null,894.04899999999998]
[37,"OH_Poles","Pole Concrete 11/8 A7 ","SP17344",null,null,1090.7515000000001]
[38,"OH_Poles","Pole Concrete 11/12 A8 ","SP17352",null,null,1165.9163000000001]
[39,"OH_Poles","Pole Concrete 12.5/8 B4 ","SP17387",null,null,1928.8971799999999]
[40,"OH_Poles","Pole Concrete 12.5/12 C2 ABS","SP17409",null,null,1468.6311000000001]
[41,"OH_Poles","Pole Concrete 14/12 C5 ABS","SP17425",null,null,1718.4315999999999]
[42,"OH_Poles","Pole Concrete 14/8 C4 ABS","SP17484",null,null,1424.81]
[43,"OH_Poles","Pole Concrete 9.5/12 A5 ","SP17506",null,null,1011.4688]
[44,"OH_Poles","Pole Concrete 8/30 H2 ","SP17514",null,null,2672]
[45,"OH_Poles","Pole Concrete 18.5/12  ","SP17522",null,null,2738.5]
[46,"OH_Poles","Pole Concrete 20/12  ","SP17557",null,null,4407.4669999999996]
[47,"OH_Poles","Pole Concrete 8/15 H1 ","SP17638",null,null,1596.1421]
[48,"OH_Poles","Pole Concrete 12.5/20 C3 ABS","SP17646",null,null,1912]
[49,"OH_Poles","Pole Concrete 17/12  ","SP17786",null,null,3158]
[50,"OH_Poles","Pole Concrete 12.5 SUBSTATION ","SP17913",null,null,1881.6985999999999]
[51,"OH_Poles","Pole 1PH Service Steel 6.5M",1546126,null,null,594.70000000000005]
[52,"OH_Poles","Pole 3PH Service Steel 6.5M",1546134,null,null,594.70000000000005]
[]
[null,null,"String Bare (on existing pole/s air dress)"]
[]
[1,"OH_String Mains","BARE AAC 7/3.00","001031636",null,null,{"$f":"0.798035*250","v":199.50875000000002}]
[2,"OH_String Mains","BARE AAC 19/4.75","001031673",null,null,{"$f":"3.9964*250","v":999.1}]
[3,"OH_String Mains","BARE AAAC 7/4.50","001113588",null,null,{"$f":"1.547689*250","v":386.92225000000002}]
[4,"OH_String Mains","BARE AAC 19/3.75","SZ12538",null,null,{"$f":"2.62333*250","v":655.8325000000001}]
[5,"OH_String Mains","BARE AAC 7/4.50","SZ12562",null,null,{"$f":"1.264475*250","v":316.11874999999998}]
[6,"OH_String Mains","BARE AAAC 7/3.75","SZ15464",null,null,{"$f":"1.367823*250","v":341.95575000000002}]
[7,"OH_String Mains","BARE AAAC 7/2.50","SZ15472",null,null,{"$f":"0.606182*250","v":151.5455}]
[8,"OH_String Mains","BARE AAC 19/3.25","SZ12554",null,null,{"$f":"2.082907*250","v":520.72675000000004}]
[9,"OH_String Mains","BARE ACSR 6/1/2.5","001031697",null,null,{"$f":"0.528337*250","v":132.08425}]
[10,"OH_String Mains","BARE ACSR 6/4.75+7/1.6","001031727",null,null,{"$f":"2.233284*250","v":558.32099999999991}]
[]
[null,null,"String ABC(grd dress)"]
[]
[1,"OH_String Mains","4C 150mm2 ABC","001547686",null,null,{"$f":"10.866212*250","v":2716.5530000000003}]
[2,"OH_String Mains","4C 95mm2 ABC","001066213",null,null,{"$f":"6.716531*250","v":1679.13275}]
[3,"OH_String Mains","4C 25mm2 ABC","SZ15278",null,null,{"$f":"2.153625*250","v":538.40625}]
[4,"OH_String Mains","4C 95mm2 ABC + 1C 16mm2 SL","001135466",null,null,{"$f":"9.563391*250","v":2390.8477499999999}]
[5,"OH_String Mains","4C 150mm2 ABC + 1C 16mm2 SL","001553569",null,null,{"$f":"10.924438*250","v":2731.1095}]
[]
[null,null,"String CCT"]
[]
[1,"OH_String Mains","CCT 11kV 40mm2 XLPE","1501204",null,null,{"$f":"6.807361*250","v":1701.84025}]
[2,"OH_String Mains","CCT 11kV 80mm2 XLPE","1103910",null,null,{"$f":"7.511267*250","v":1877.81675}]
[3,"OH_String Mains","CCT 11kV 120mm2 XLPE","1103928",null,null,{"$f":"9.664896*250","v":2416.2240000000002}]
[4,"OH_String Mains","CCT 11kV 180mm2 XLPE","1116540",null,null,{"$f":"14.324683*250","v":3581.1707500000002}]
[5,"OH_String Mains","CCT 22kV 120mm2 Grey XLPE","001502020",null,null,{"$f":"15.607202*250","v":3901.8004999999998}]
[]
[null,null,"String HV ABC"]
[]
[1,"OH_String Mains","ABC AL 3C 50mm2 NMS","SZ10020",null,null,{"$f":"22.79*250","v":5697.5}]
[2,"OH_String Mains","ABC AL 3C 150mm2 NMS","SZ10055",null,null,{"$f":"29.221387*250","v":7305.3467499999997}]
[]
[null,null,"Conductor"]
[]
[1,"UG_Lay Cable","11kV 240mm2 CU 3C XLPE","SZ15391",null,null,{"$f":"95.619689*50","v":4780.9844499999999},null,50]
[2,"UG_Lay Cable","11kV 240mm2 AL 3C XLPE","SZ15294",null,null,{"$f":"29.598228*50","v":1479.9114},null,50]
[3,"UG_Lay Cable","11kV 185mm2 AL 3C XLPE","SZ15286",null,null,{"$f":"34.16*50","v":1707.9999999999998},null,50]
[4,"UG_Lay Cable","11kV 300mm2 CU 3C XLPE","SZ12791",null,null,{"$f":"127.78143*50","v":6389.0715},null,50]
[5,"UG_Lay Cable","22kV 240mm2 CU 3C XLPE","SZ10136",null,null,{"$f":"102.477556*50","v":5123.8778000000002},null,50]
[6,"UG_Lay Cable","22kV 240mm2 AL 3C XLPE","SZ15324",null,null,{"$f":"34.706175*50","v":1735.3087500000001},null,50]
[7,"UG_Lay Cable","33kV 300mm2 CU 1C PLYPV","SZ12872",null,null,1718.5,null,50]
[8,"UG_Lay Cable","33kV 630mm2 CU 1C XLPE","SZ13577",null,null,{"$f":"35.373*50","v":1768.6499999999999},null,50]
[9,"UG_Lay Cable","LV 240mm2 AL 4C XLPE","SZ15308",null,null,{"$f":"15.473072*50","v":773.65359999999998},null,50]
[10,"UG_Lay Cable","LV 50mm2 CU 4C XLPE/PVC","SZ14611",null,null,{"$f":"25.393634*50","v":1269.6816999999999},null,50]
[11,"UG_Lay Cable","LV 25mm2 CU 4C XLPE/PVC","SZ10012",null,null,{"$f":"14.588344*50","v":729.41719999999998},null,50]
[12,"UG_Lay Cable","LV BARE CU Anealed 19/2.14","SZ13771",null,null,{"$f":"8.01711*50","v":400.85550000000001},null,50]
[13,"UG_Lay Cable","16MM2  0.6/1KV DOUBLE INSULATED",1007403,null,null,{"$f":"2.385186*1","v":2.385186},null,1]
[14,"UG_Lay Cable","LV 4mm2 CU 2C 7/0.85 DI","SZ15332",null,null,{"$f":"1.281636*50","v":64.081800000000001},null,50]
[]
[null,null,"Bracket on Pole"]
[]
[1,"SL_Brackets","LTG Bracket B1 1.2m x 0.5m","001019739",null,null,171.954759]
[2,"SL_Brackets","LTG Bracket B3 2.5m x 1.5m","001019752",null,null,362.718571]
[3,"SL_Brackets","LTG Bracket B4 2.8m x 3.2m","001542216",null,null,140]
[4,"SL_Brackets","LTG Bracket B5 3.7m x 4.2m","001542224",null,null,255]
[5,"SL_Brackets","LTG Bracket B6 4.5m x 2.0m","001542232",null,null,208]
[6,"SL_Brackets","LTG Bracket B7 6.0m x 2.6m","001542240",null,null,281]
[]
[null,null,"Columns"]
[]
[1,"UG_Columns&Pillars","COLUMN 7M                               ","1540137",null,null,561.5,null,null,null,null,null,null,"Updated 31/05/21"]
[2,"UG_Columns&Pillars","COLUMN 8.5M                             ","1540145",null,null,563.25250000000005]
[3,"UG_Columns&Pillars","COLUMN 10M                              ","1540152",null,null,955]
[4,"UG_Columns&Pillars","COLUMN 11.5M                            ","1540160",null,null,878]
[5,"UG_Columns&Pillars","COLUMN 7M IMPACT ABSORB                 ","1540178",null,null,515.35304299999996]
[6,"UG_Columns&Pillars","COLUMN 8.5M IMPACT ABSORB               ","1540186",null,null,582.50080000000003]
[7,"UG_Columns&Pillars","COLUMN 10M IMPACT ABSORB                ","1540194",null,null,857.80487800000003]
[8,"UG_Columns&Pillars","OUTREACH 3M SINGLE CURVED               ","1540210",null,null,126.79644399999999]
[9,"UG_Columns&Pillars","OUTREACH 4.5M SINGLE CURVED             ","1540228",null,null,164.2731]
[10,"UG_Columns&Pillars","OUTREACH EXTN 1.5M                      ","1540236",null,null,25.752352999999999]
[11,"UG_Columns&Pillars","COLUMN OCT 6.5M T LANE WAY              ","1542208",null,null,860]
[12,"UG_Columns&Pillars","LTG BKT 2XCURVE O'REACH 3M              ","1542257",null,null,225.83333300000001]
[13,"UG_Columns&Pillars","COLUMN TOP EXTN 2M                      ","1542265",null,null,265]
[14,"UG_Columns&Pillars","COLUMN TOP EXTN 2WAY ADAPTOR            ","1542307",null,null,325.90909099999999]
[15,"UG_Columns&Pillars","COLUMN LARGE BASE 4.5M                  ","1545110",null,null,322.74054999999998]
[16,"UG_Columns&Pillars","COLUMN LARGE BASE 5.5M                  ","1545128",null,null,388.64714300000003]
[17,"UG_Columns&Pillars","OUTREACH 1.5M                           ","1545193",null,null,116.374977]
[18,"UG_Columns&Pillars","OUTREACH 3M                             ","1545201",null,null,151.049623]
[19,"UG_Columns&Pillars","OUTREACH 4.5M                           ","1545219",null,null,207.91399999999999]
[20,"UG_Columns&Pillars","OUTREACH 4.5M                           ","1545227",null,null,230]
[21,"UG_Columns&Pillars","DOUBLE OUTREACH 3M DWG 262717           ","1545235",null,null,273.33333299999998]
[22,"UG_Columns&Pillars","DOUBLE OUTREACH 4.5M DWG262717          ","1545243",null,null,394.6216]
[]
[null,null,"Ducts"]
[]
[1,"UG_Trenching","125x6m",1138767,null,null,25.06,null,6,null,null,null,null,"Updated 31/05/21"]
[2,"UG_Trenching","125x6m","SC19039",null,null,24.77,null,6]
[3,"UG_Trenching","40mm Conduit","001005893",null,null,7.23,null,4]
[4,"UG_Trenching","50mm Conduit",1005900,null,null,9.8699999999999992,null,4]
[5,"UG_Trenching","M150x6m","001546662",null,null,53.95,null,6]
[]
[null,null,"Pole Mount Sub Components"]
[]
[1,"UG_PMSub","FUSE CART HRC 3 1/4\"CNT W 250A    ",1143874,null,null,9.35,null,1]
[2,"UG_PMSub","FUSE CART HRC 3 1/4\"CNT W 400A     ",1013166,null,null,10.74,null,1]
[3,"UG_PMSub","Size 16 Fibreglass Cubicle",1547108,null,null,3777.01,null,1]
[4,"UG_PMSub","Size 14 Fibreglass Cubicle",1547983,null,null,3580,null,1]
[5,"UG_PMSub","Size 14 - 16 concrete plinth",1547785,null,null,1384.91,null,1]
[6,"UG_PMSub","Switching Station Size 16 Cubicle",1550193,null,null,2330.25,null,1]
[7,"UG_PMSub","Galvanised Plinth for 1500kVA ",1553254,null,null,2227.4299999999998,null,1]
[]
[null,null,"Lights",null,null,null,"Lantern","Lamp",null,null,"Lantern","Lamp"]
[null,null,null,null,null,null,null,null,null,null,"Stockcodes"]
[1,"SL_Lights","14 watt FL (lamp and lantern) F14","1548395",null,null,231.09,1.05,1,null,"1548395",1551217,null,"Updated 31/05/21"]
[2,"SL_Lights","24 watt FL (lamp and lantern) F24","1548403",null,null,265.75,1.75,1,null,"1548403",1551225]
[3]
[4,"SL_Lights","ECO 42W CFL","1555564",null,null,169.48,6.2,1,null,"1555564",1555572]
[5,"SL_Lights","50 watt MF (lamp and lantern) M50","1542703",null,null,152.27000000000001,5.09,1,null,"1542703",1015618]
[6,"SL_Lights","80 watt MF (lamp and lantern) M80","1542703",null,null,152.26,2.61,1,null,"1542703",1015620]
[7,"SL_Lights","70 watt HPSL (lamp and lantern) S70","1082942",null,null,147.77000000000001,6.68,1,null,"1082942",1083960]
[8,"SL_Lights","100 watt HPSL (lamp and lantern) S100","1540483",null,null,237.91,9.3000000000000007,1,null,"1540483",1081081]
[9,"SL_Lights","150 watt HPSL (lamp and lantern) S150","1540509",null,null,293.01,6.77,1,null,"1540509",1015539]
[10,"SL_Lights","250 watt HPSL (lamp and lantern) S250","1540525",null,null,273.45999999999998,6.9,1,null,"1540525",1015527]
[11,"SL_Lights","400 watt HPSL (lamp and lantern) S400","1541192",null,null,239.88,8.17,1,null,"1541192","SL25888"]
[12,"SL_Lights","70 watt MH (lamp and tantern) MH70","1082942",null,null,147.77000000000001,6.68,1,null,"1082942",1083960]
[13,"SL_Lights","100 watt MH (lamp and tantern) MH100","1540483",null,null,237.91,32.130000000000003,1,null,"1540483",1544964]
[14,"SL_Lights","150 watt MH (lamp and tantern) MH150","1540509",null,null,293.01,41,1,null,"1540509",1544386]
[15,"SL_Lights","250 watt MH (lamp and tantern) MH250","1540525",null,null,273.45999999999998,17.05,1,null,"1540525",1156090]
[16,"SL_Lights","400 watt MH (lamp and tantern) MH400","1541192",null,null,239.88,17.11,1,null,"1541192",1082784]
[17,"SL_Lights","75 watt LED Aglo Nilum Plus FloodLight",1561240,null,null,410,null,1,null,null,null,null,"Updated 21/06/21"]
[18,"SL_Lights","100 watt LED Aglo Nilum Plus FloodLight",1561257,null,null,435,null,1,null,null,null,null,"New LEDS"]
[19,"SL_Lights","150 watt LED Aglo Nilum Plus FloodLight","1561265",null,null,485,null,1]
[20,"SL_Lights","300 watt LED Aglo Nilum Plus FloodLight",null,null,null,798,null,1]
[21,"SL_Lights","17 watt StreetLED3 4K","1564129",null,null,170,null,1]
[22,"SL_Lights","33 watt StreetLEDII 4K",1567643,null,null,252,null,1]
[23,"SL_Lights","80 watt RoadLED",null,null,null,375,null,1]
[24,"SL_Lights","100 watt RoadLED",null,null,null,395,null,1]
[25,"SL_Lights","200 watt RoadLED",null,null,null,410,null,1]
[26,"SL_Lights","70 watt LED RoadLED Midi",1568815,null,null,375,null,1]
[27,"SL_Lights","80 watt LED RoadLED Midi",1568807,null,null,395,null,1]
[28,"SL_Lights","165 watt LED RoadLED Midi",1568823,null,null,410,null,1]
[29,"SL_Lights","60 watt LED RoadLED Midi Optic Tuner",null,null,null,435,null,1]
[30,"SL_Lights","80 watt LED RoadLED Midi Optic Tuner",null,null,null,515,null,1]
[31,"SL_Lights","17 Watt LED B2001 NUWE Post Top",null,null,null,550,null,1]
[32,"SL_Lights","150W LED SastaLED Maximus",null,null,null,620,null,1]
[33,"SL_Lights","175W LED SastaLED Maximus",null,null,null,735,null,1]
[34,"SL_Lights","250W HPS/ MH Asymmetrical Floodlight",1565555,null,null,470,null,1,null,null,null,null,"Updated 21/06/21"]
[35,"SL_Lights","400W HPS/ MH Asymmetrical Floodlight",1565563,null,null,510,null,1,null,null,null,null,"New LEDS"]
[null,"SL_Lights","24W LED STREETLED3 STD Visor",null,null,null,195,null,1,null,null,null,null,"Updated 26/06/22"]
[null,"SL_Lights","17W LED STREETLED3 Aeroscreen",null,null,null,165,null,1,null,null,null,null,"New LEDS"]
[null,"SL_Lights","13W LED STREETLED3 STD Visor",null,null,null,160,null,1]
[null,"SL_Lights","9W LED STREETLED Aeroscreen",null,null,null,160,null,1]
[null,"SL_Lights","17W LED Post Top B2001",null,null,null,550,null,1]
[null,"SL_Lights","28W LED Post Top B2001",null,null,null,585,null,1]
[null,"SL_Lights","18W LED Bourke Hill",null,null,null,720,null,1]
[null,"SL_Lights","24W LED Bourke Hill",null,null,null,745,null,1]
[null,"SL_Lights","37W LED 4K ROADLED MIDI STD Visor",null,null,null,373,null,1]
[null,"SL_Lights","40W LED 3K ROADLED MIDI STD Visor",null,null,null,373,null,1]
[null,"SL_Lights","36W LED 4K ROADLED MIDI Aeroscreen",null,null,null,373,null,1]
[null,"SL_Lights","39W LED 3K ROADLED MIDI Aeroscreen",null,null,null,373,null,1]
[null,"SL_Lights","55W LED 4K ROADLED MIDI STD Visor",null,null,null,381,null,1]
[null,"SL_Lights","61W LED 3K ROADLED MIDI STD Visor",null,null,null,381,null,1]
[null,"SL_Lights","57W LED 4K ROADLED MIDI Aeroscreen",null,null,null,381,null,1]
[null,"SL_Lights","63W LED 3K ROADLED MIDI Aerosreen",null,null,null,381,null,1]
[null,"SL_Lights","113W LED ROADLED MIDI STD Visor",null,null,null,412,null,1]
[null,"SL_Lights","120W LED 4K ROADLED MIDI Aeroscreen",null,null,null,412,null,1]
[null,"SL_Lights","121W LED 3K ROADLED MIDI Aeroscreen",null,null,null,412,null,1]
[null,"SL_Lights","275W LED ROADLED ",null,null,null,770,null,1]
[null,"SL_Lights","254W LED 3K ROADLED MIDI STD Visor",null,null,null,770,null,1]
[null,"SL_Lights","230W LED Avento",null,null,null,432,null,1]
[null,"SL_Lights","205W LED 3K ROADLED MIDI Aeroscreen",null,null,null,770,null,1]
[null,"SL_Lights","30W LED ATS PLED MKII ",null,null,null,220,null,1]
[null,"SL_Lights","20W LED ATS PLED MKII ",null,null,null,155,null,1]
[null,"SL_Lights","13W LED ATS PLED MKII ",null,null,null,140,null,1]
[null,"SL_Lights","74W LED ATS VLED ",null,null,null,260,null,1]
[null,"SL_Lights","155W LED ATS VLED ",null,null,null,330,null,1]
[null,"SL_Lights","290W LED ATS VLED ",null,null,null,527,null,1,null,null,null,null,"Updated 26/06/22"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"New LEDS"]
[null,null,"P/E Cells and SLCPs"]
[]
[1,"SL_Lights","P/E Cell NEMA 7.5A","001066547",null,null,8.25,null,1,null,null,"Updated 31/05/21"]
[2,"SL_Lights","SLCP - 3ph Pole Mtd Sub","001021930",469.67,71.8,1340,null,1]
[3,"SL_Lights","SLCP - 3ph Pad Mt Sub","001548304",null,null,950.81,null,1]
[4,"SL_Lights","SLCP - 1ph 60A Col Mtd","SL22935",null,null,865,null,1]
[5,"SL_Lights","SLCP - 1ph 60A Pad Mt Sub","SL22951",null,null,866.13,null,1]
[6,"SL_Lights","SLCP - 1ph 60A Pole Mt Sub","SL22986",null,null,1210,null,1]

{"sheet":"Dataload TXWS","index":8,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":true,"merged":[[0,0,1,0],[5,2,5,3],[0,1,1,5]]}
["Substation Price List ex Ellipse for E.E. INTERNAL Work","2021-12-01"]
[]
["ITEM",null,"GST Exclusive Price - Complete Package Substation","GST Exclusive Price - Excluding Transformer","Stock Code","SAP Material Noo."]
["VALUE OF 315kVA 11kV TRANSFORMER ONLY  = ",9884.3448649999991,null,null,1553734]
["VALUE OF 315kVA 22kV TRANSFORMER ONLY  = ",10855.305,null,null,1553742]
["315kVA Padmount Substation"]
["VALUE OF 500kVA 11kV TRANSFORMER ONLY  = ",12576.416590999999,null,null,1547090]
["VALUE OF 500kVA 22kV TRANSFORMER ONLY  = ",12291.534545,null,null,1548544]
["500kVA Padmount Substation"]
["VALUE OF 1000kVA 11kV TRANSFORMER ONLY  = ",18034.449400000001,null,null,1044965]
["VALUE OF 1000kVA 22kV TRANSFORMER ONLY  = ",25840.441999999999,null,null,1546514]
["1000kVA Padmount Substation"]
["VALUE OF 1500kVA 11kV TRANSFORMER ONLY  = ",33172.384444000003,null,null,1546506]
["VALUE OF 1500kVA 22kV TRANSFORMER ONLY  = ",41216.027999999998,null,null,1546522]
["1500kVA Padmount Substations"]
["Other Items"]
["Fuse Strip - No CT's (Including 3 x 400A fuses) - Weber",null,408.97043000000002,null,1558196]
["FF+Meter - Two Fuse Strips with CT's and Meter arrangement (for use on Circuit Breakers requiring an additional two fuse strips)",null,776.16750000000002,null,"SF15908"]
["CAT 1 FFIFF",null,3794.0138299999999,null,1548429]
["CAT 2 FFIFF",null,5289.1016669999999,null,1548445]
["CAT 2 FIF ",null,3732.962857,null,1548437]
["Siemens RT (Switch Fuse)",null,5835.1735289999997,null,1547843]
["Siemens RTR (Switch Fuse Switch)",null,7042.5557140000001,null,1548072]
["Siemens RTRR (Switch Fuse Switch Switch)",null,17629.767041999999,null,1547959]
["Siemens RL (Switch+CB)",null,9816.9150000000009,null,1563626]
["Siemens RLR (Switch+CB)",null,9869.7036840000001,null,1548080]
["Siemens RLRR (Switch+CB)",null,12340.61,null,1563600]
["1250 CB (Weber)",null,8468.8041670000002,null,1548452]
["2500 CB (Weber)",null,9487.114286,null,1548460]
["3200 CB (Weber)",null,15512.91,null,1550102]
["Padmount Substation Culvert",null,1440.025682,null,"YT10615"]
["Switching Station"]
["RRR Switching Station",null,9742,null,1570613]
["RRRR Switching Station",null,9242.6875,null,1563592]
[]
["CUBICLES"]
["11KV PADMOUNT SUBSTATION SIZE 5 WITH 2 LV ENDS",null,9112.0560000000005,null,1557958]
["11/22KV PADMOUNT SUBSTATION SIZE 14 TO SDI308",null,9387,null,1558980]
["11/22KV PADMOUNT SUBSTATION SIZE 10 WITH 2 LV ENDS",null,8492.5550000000003,null,1558998]
["11/22KV PADMOUNT SUBSTATION SIZE 16 TO SDI308",null,9019.8724999999995,null,1559004]
["Pole Mounted Transformers"]
["POLE TRANSFORMERS - WITH FITTINGS"]
["400 KVA 11KV 3PH",null,8672.2520000000004,null,"YT10327"]
["300 KVA 11KV 3PH",null,7392.8466669999998,null,"YT10319"]
["200 KVA 11 KV  3PH",null,5674.5613039999998,null,"YT10297"]
["100 KVA 11 KV  3PH",null,3910.2567650000001,null,"YT10270"]
["63 KVA 11 KV  3PH",null,2997.9953850000002,null,"YT10556"]
["25 KVA 11 KV  3PH",null,2056.5420690000001,null,"YT10254"]
["400 KVA 22 KV  3PH",null,16146.086667,null,"YT10400"]
["315 KVA 22 KV  3PH",null,9936.43,null,"YT10572"]
["100 KVA 22 KV  3PH",null,6654.639091,null,"YT10432"]
["50 KVA 11 KV  1 PH",null,2404.1551850000001,null,"YT10491"]
["25 KVA 11 KV  1 PH",null,1458.854808,null,"YT10378"]
["25 KVA 22 KV  1 PH",null,2367.7337499999999,null,"YT10394"]
["25 KVA 11 KV (SWER)",null,1716.7436359999999,null,"YT10475"]
["50 KVA 22kV 1 PH",null,2648,null,1547116]
["25 KVA 22 KV  3 PH",null,3916.01,null,"YT10416"]
["63 KVA 22 KV  3PH",null,6450,null,"YT10363"]
["Switchgear"]
["CFC Safelink Switchgear",null,6982.4481249999999,null,1547819]
["CFCC Safelink Switchgear",null,8415.1268749999999,null,1547827]
["8DJ10 HV switchgear",null,15620,null,"Not available"]
["Autotransformer"]
["11/22KV AUTOTRANSFORMER 3000 kVA",null,77500,null,1553726]
["Switchgear - Automated"]
["ABB Safelink 2 CFC 1 Switch Automated",null,10543.44,null,1573732,1000007186]
["ABB Safelink 2 CFC 2 Switches Automated",null,13544.03,null,1573740,1000007187]
["ABB Safelink 2 CFCC 3 Switches Automated",null,17523.5,null,1573757,1000007188]
["ABB Safelink 2 CCC 3 Switches Automated",null,16651,null,1573765,1000007189]
["ABB Safelink 2 CCCC 4 Switches Automated",null,21103,null,1573773,1000007190]
["Siemens 8DJH RTR 1 Switch Automated",null,11139,null,1574722,1000007283]
["Siemens 8DJH RTR 2 Switches Automated",null,14714,null,1574730,1000007284]
["Siemens 8DJH RTRR-C 3 Switches Automated - PM Sub",null,27055,null,1574805,1000007291]
["Siemens 8DJH RTRR-S 3 Switches Automated- Indoor",null,20469,null,1574748,1000007285]
["Siemens 8DJH RLR 1 Switch Automated",null,12980,null,1574771,1000007288]
["Siemens 8DJH RLR  2 Switches Automated ",null,16740,null,1574789,1000007289]
["Siemens 8DJH RLRR 3 Switches Automated - Indoor",null,22828,null,1574797,1000007290]
["Siemens 8DJH RRR 3 Switches Automated",null,17228,null,1574755,1000007286]
["Siemens 8DJH RRRR 4 Switches Automated",null,22266,null,1574763,1000007287]

{"sheet":"AVS Data","index":9,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":true,"merged":[]}
["TrenchVoltage","CAT"]
["TR 132 kV",23]
["TR 66 kV",24]
["TR 33 kV",25]
["HV 22 kV",26]
["HV 11 kV",27]
["LV",28]
["SL",17]
[]
["Greenfield duct 01",61]
["Greenfield duct 02",118]
["Greenfield duct 03",157]
["Greenfield duct 04",187]
["Greenfield duct 05",249]
["Greenfield duct 06",279]
["Greenfield duct 11",71]
["Greenfield duct 12",128]
["Greenfield duct 13",167]
["Greenfield duct 14",197]
["Greenfield duct 15",258]
["Greenfield duct 16",288]
["Greenfield duct 21",81]
["Greenfield duct 22",138]
["Greenfield duct 23",177]
["Greenfield duct 24",207]
["Greenfield duct 25",268]
["Greenfield duct 26",298]
[]
["11kV",19]
["22kV",18]
[]
[null,null,null,"FR3 Transformer Stockcode",null,null,"Price",null,"Oil Transformer Price"]
["Cost difference of oil vs FR3 transformer 315kVA 11kV",{"$f":"G33-I33","v":1076.6551350000009},null,1569524,null,null,10961,null,{"$f":"'Dataload TXWS'!B4","v":9884.3448649999991}]
["Cost difference of oil vs FR3 transformer 500kVA 11kV",{"$f":"G34-I34","v":379.58340900000076},null,1557909,null,null,12956,null,{"$f":"'Dataload TXWS'!B7","v":12576.416590999999}]
["Cost difference of oil vs FR3 transformer 1000kVA 11kV",{"$f":"G35-I35","v":2384.5505999999987},null,1557917,null,null,20419,null,{"$f":"'Dataload TXWS'!B10","v":18034.449400000001}]
["Cost difference of oil vs FR3 transformer 1500kVA 11kV",{"$f":"G36-I36","v":7174.6255559999991},null,1558477,null,null,40347.01,null,{"$f":"'Dataload TXWS'!B13","v":33172.384444000003}]
["Cost difference of oil vs FR3 transformer 315kVA 22kV",2003.44,null,1572494,null,null,12528,null,{"$f":"'Dataload TXWS'!B5","v":10855.305}]
["Cost difference of oil vs FR3 transformer 500kVA 22kV",2052.1999999999998,null,1572502,null,null,15072,null,{"$f":"'Dataload TXWS'!B8","v":12291.534545}]
["Cost difference of oil vs FR3 transformer 1000kVA 22kV",3742,null,1572510,null,null,28693.37,null,{"$f":"'Dataload TXWS'!B11","v":25840.441999999999}]
["Cost difference of oil vs FR3 transformer 1500kVA 22kV",6231.6,null,1572528,null,null,49850.2,null,{"$f":"'Dataload TXWS'!B14","v":41216.027999999998}]
["Cost difference of oil vs dry type 1000kVA 11kV",33375]
["Cost difference of oil vs dry type 1500kVA 11kV",70391]
[]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
["R"]
[]
["Ancilliary Network Services - Non Contestable",null,"Price Excluding GST"]
["Zone sub access & supervision",null,3382.98]
["Protection setting ",null,4307.53]
["Testing prior to commissioning ",null,4883.7]
["Zone Sub 11kV CB termination",null,4021.6]
["Zone Sub 22kV CB termination",null,4171.29]
["PM/Indoor 11kV sub termination",null,4361.92]
["PM/Indoor 22kV sub termination",null,5293.43]
["Pole top 11kV UGOH termination",null,5170.76]
["Pole top 22kV UGOH termination",null,5793.2]
["First STJ out of zone substation 11kV",null,4293.67]
["First STJ out of zone substation 22kV",null,4483.63]
[]
["Network Need Only Duct",null,"Price Excluding GST"]
["45 deg concrete encased bend - Network Need Only",null,175]
["90 deg concrete encased bend - Network Need Only",null,250]

{"sheet":"Admin","index":10,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Project Tracking","Project No","Address","Description","L3ASP","Developer","DWG","Ammendment","Certifier","CERTDATE","CERTBY","CERTEMAIL","Vendor Number","Username","Project WBS"]
[]
["2022-07-18T20:57:16.840",null,null,null,null,null,null,null,null,""]
["2022-07-18T20:49:20.010",null,null,null,null,null,null,null,null,""]
["2022-07-18T09:15:18.330",null,null,null,null,null,null,null,null,""]
["2022-07-14T09:03:11.850",null,null,null,null,null,null,null,null,""]
["2022-07-08T21:13:23.550",null,null,null,null,null,null,null,null,""]
["2022-07-07T23:32:42.530",null,null,null,null,null,null,null,null,""]
["2022-07-07T23:14:39.570",null,"100 Hello St","Installation of xzy",null,null,"123456",null,null,""]
["2022-07-07T23:08:16.900",null,null,null,null,null,null,null,null,""]
["2022-07-07T22:35:16.700",null,null,null,null,null,null,null,null,""]
["2022-07-06T17:27:35.240",null,null,null,null,null,null,null,null,""]
["2022-07-06T17:07:57.320",null,null,null,null,null,null,null,null,""]
["2022-07-06T16:50:14.750",null,null,null,null,null,null,null,null,""]
["2022-07-06T16:38:18.560",null,null,null,null,null,null,null,null,""]
["2022-07-06T08:40:50.940",null,null,null,null,null,null,null,null,""]
["2022-06-27T19:31:08.970",null,null,null,null,null,null,null,null,""]
["2022-06-27T19:28:51.970",null,null,null,null,null,null,null,null,""]
["2022-06-27T18:21:03.060",null,null,null,null,null,null,null,null,""]
["2022-06-27T18:16:33",null,null,null,null,null,null,null,null,""]
["2022-06-27T18:16:08.460","UML12345",null,null,null,null,null,null,null,""]
["2022-06-27T18:15:50.410",null,null,null,null,null,null,null,null,""]
["2022-06-27T18:07:49.380",null,null,null,null,null,null,null,null,""]
["2022-06-27T18:00:09.480",null,null,null,"UML12345",null,null,null,null,""]
["2022-06-27T17:35:24.880",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:34:07.250",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:33:31.940",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:27:57.800",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:27:41.540",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:27:30.270",null,null,null,null,null,null,null,null,""]
["2022-06-27T17:25:16.970",null,null,null,null,null,null,null,null,""]
["2022-06-24T20:58:40.050","AVS v17",null,null,null,null,null,null,null,""]

{"sheet":"Final Valuation","index":11,"n_rows":117,"n_cols":11,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
["Determination for the final \"Summary Sheet\":"]
[null,"Initial Values",null,null,"Portion of Total Values",null,null,"Including overheads:"]
["Cat","Network","Customer","Current R Value","Network Portion Overheads","Customer Portion Overheads","R Portions","Network including OH","Customer Including Overhead",null,"checker"]
[1,{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A4)","v":0},{"$f":"GETPIVOTDATA(\"Sum of C Value\",$A$57,\"Cat\",A4)","v":0},{"$f":"GETPIVOTDATA(\"Sum of R Value\",$E$57,\"Cat\",A4)","v":0},{"$f":"B4/SUM($B$41:$C$41)","v":0},{"$f":"C4/SUM($B$41:$C$41)","v":0},{"$f":"D4/$D$41","v":0},{"$f":"ROUND(B4+E4*$C$48,0)","v":0},{"$f":"ROUND(C4+F4*$C$48,0)","v":0},{"$f":"D4+G4*$D$48","v":0},{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A4)","v":0}]
[2,{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A5)","v":0},{"$f":"GETPIVOTDATA(\"Sum of C Value\",$A$57,\"Cat\",A5)","v":0},0,{"$f":"B5/SUM($B$41:$C$41)","v":0},0,{"$f":"D5/$D$41","v":0},{"$f":"ROUND(B5+E5*$C$48,0)","v":0},{"$f":"ROUND(C5+F5*$C$48,0)","v":0},{"$f":"D5+G5*$D$48","v":0},{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A5)","v":0}]
[3,{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A6)","v":0},0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0]
[9,0,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,0,0]
[11,0,0,0,0,0,0,0,0,0,0]
[12,0,0,{"$f":"GETPIVOTDATA(\"Sum of R Value\",$E$57,\"Cat\",A15)","v":0},0,0,0,0,0,0,0]
[13,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A17)","v":0},0,0,0,0,0,0,0,0,0]
[15,{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A18)","v":0},0,0,0,0,0,0,0,0,0]
[16,0,0,0,0,0,0,0,0,0,0]
[17,0,0,0,0,0,0,0,0,0,0]
[18,0,0,0,0,0,0,0,0,0,0]
[19,0,0,0,0,0,0,0,0,0,0]
[20,0,0,0,0,0,0,0,0,0,0]
[21,0,0,0,0,0,0,0,0,0,0]
[22,0,0,0,0,0,0,0,0,0,0]
[23,0,0,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,0,0,0]
[25,0,0,0,0,0,0,0,0,0,0]
[26,0,0,0,0,0,0,0,0,0,0]
[27,0,0,0,0,0,0,0,0,0,0]
[28,0,0,{"$f":"GETPIVOTDATA(\"Sum of R Value\",$E$57,\"Cat\",A31)","v":0},0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0]
[30,0,0,0,0,0,0,0,0,0,0]
[31,0,0,0,0,0,0,0,0,0,0]
[32,0,0,0,0,0,0,0,0,0,0]
[33,0,0,0,0,0,0,0,0,0,0]
[34,0,0,0,0,0,0,0,0,0,0]
[35,0,0,0,0,0,0,0,0,0,0]
[36,0,0,0,0,0,0,0,0,0,0]
["R",{"$f":"GETPIVOTDATA(\"Sum of EE Value\",$A$57,\"Cat\",A40)","v":0},{"$f":"GETPIVOTDATA(\"Sum of C Value\",$A$57,\"Cat\",A40)","v":0},0,0,0,0,0,0,0,0]
["Total",{"$f":"IF(SUM(B4:B40)=0,1,SUM(B4:B40))","v":1},1,{"$f":"IF(SUM(D4:D40)=0,1,SUM(D4:D40))","v":1},1,1,1,1,1,1,1]
["total",null,{"$f":"IF(SUM(B41:C41)=2,0,SUM(B41:C41))","v":0},{"$f":"IF(SUM(D41)=1,0,SUM(D41))","v":0}]
["overheads:"]
["Project Management",null,{"$f":"(APM*EXP(-$C$42/TPM)+KPM)*C42","v":0},{"$f":"KPM*D42","v":0}]
["Design",null,{"$f":"(AD*EXP(-$C$42/TD)+KD)*C42","v":0},{"$f":"KD*D42","v":0}]
["Travel",null,{"$f":"(AT*EXP(-$C$42/TT)+KT)*C42","v":0},{"$f":"KT*D42","v":0}]
["Notification/Supervision etc",null,{"$f":"(ATS*EXP(-$C$42/TTS)+KTS)*C42","v":0},{"$f":"KTS*D42","v":0}]
[null,null,{"$f":"SUM(C44:C47)","v":0},{"$f":"SUM(D44:D47)","v":0}]
["Total",null,{"$f":"C48+C42","v":0},{"$f":"D48+D42","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Data",null,null,"Sum of R Value"]
["Cat","Sum of EE Value","Sum of C Value",null,"Cat","Total"]
[0,0,0,null,0,0]
[1,0,0,null,1,0]
[2,0,0,null,2,0]
[3,0,0,null,3,0]
[4,0,0,null,4,0]
[5,0,0,null,5,0]
[6,0,0,null,6,0]
[7,0,0,null,7,0]
[8,0,0,null,8,0]
[9,0,0,null,9,0]
[10,0,0,null,10,0]
[11,0,0,null,11,0]
[12,0,0,null,12,0]
[13,0,0,null,13,0]
[14,0,0,null,14,0]
[15,null,null,null,15]
[16,0,0,null,16,0]
[17,0,0,null,17,0]
[18,0,0,null,18,0]
[19,0,0,null,19,0]
[20,0,0,null,20,0]
[21,null,null,null,21]
[22,0,0,null,22,0]
[23,0,0,null,23,0]
[24,0,0,null,24]
[25,0,0,null,25]
[26,0,0,null,26,0]
[27,0,0,null,27,0]
[28,0,0,null,28,0]
[29,null,null,null,29]
[30,null,null,null,30]
[31,0,0,null,31]
[32,null,null,null,32]
[33,null,null,null,33]
[34,null,null,null,34]
[35,0,0,null,35]
[36,null,null,null,36]
["(blank)",0,0,null,"(blank)",0]
[53,null,null,null,"R"]
[101,null,null,null,"#N/A",0]
[133,null,null,null,"Grand Total",0]
[157]
[209]
[233]
[61]
[110]
[142]
[166]
[218]
[242]
[70]
[119]
[151]
[175]
[227]
[251]
["R"]
["#N/A",0,0]
["Grand Total",0,0]

{"sheet":"Compatibility Report","index":12,"n_rows":11,"n_cols":6,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[null,"Compatibility Report for Copy+of+AVS+v14+final from website.xls"]
[null,"Run on 10/07/2017 8:48"]
[]
[null,"The following features in this workbook are not supported by earlier versions of Excel. These features may be lost or degraded when opening this workbook in an earlier version of Excel or if you save this workbook in an earlier file format."]
[]
[null,"Minor loss of fidelity",null,null,"# of occurrences","Version"]
[]
[null,"Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.",null,null,22]
[null,null,null,null,"UG_Columns&Pillars'!M22:M43","Excel 97-2003"]
[]
[null,"Some cells or styles in this workbook contain formatting that is not supported by the selected file format. These formats will be converted to the closest format available.",null,null,25,"Excel 97-2003"]

{"sheet":"Indirect","index":13,"n_rows":87,"n_cols":15,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"PM","Design","Travel","Travel"]
[null,"Const (direct cost)","Proj Mgmt","Design","PM portion","Design Portion",null,null,null,"A",0.27,0.64,7.0000000000000007E-2,7.0000000000000007E-2,"A"]
["SLCD0011",866.24,232.56,{"$f":"427.47+209.63","v":637.1},{"$f":"C3/$B3","v":0.26847063169560398},{"$f":"D3/$B3","v":0.73547746582933138},null,null,null,"direction",1,1,1,1,"direction"]
["DSCE0017",4285.79,820.54,2137.88,0.19145595094486664,0.49882985400591257,null,null,null,"direction",-1,-1,-1,-1,"direction"]
["DSCL0082",5537.84,951.42,1355.25,0.17180344683125551,0.24472538029267729,null,null,null,"t",6000,6000,4000,4000,"t"]
["SLCD0048",8931.9500000000007,472.44,{"$f":"782.44+260.81","v":1043.25},5.2893265188452686E-2,0.11679980295456198,null,null,null,"offset",0.02,0.04,1.9E-2,1.7999999999999999E-2,"offset"]
["DSCE0108",10106.799999999999,904.98,2108.6,8.9541694700597627E-2,0.20863181224522104,null,null,null,0,{"$f":"K$2*K$3*EXP(K$4*$J7/K$5)+K$6","v":0.29000000000000004},{"$f":"L$2*L$3*EXP(L$4*$J7/L$5)+L$6","v":0.68},{"$f":"M$2*M$3*EXP(M$4*$J7/M$5)+M$6","v":8.900000000000001E-2},{"$f":"N$2*N$3*EXP(N$4*$J7/N$5)+N$6","v":8.8000000000000009E-2},{"$f":"K7+L7+M7","v":1.0590000000000002}]
["LVS00135",10678.03,757.12,962.4,7.0904464587569049E-2,9.0128984466235809E-2,null,null,null,1500,{"$f":"K$2*K$3*EXP(K$4*$J8/K$5)+K$6","v":0.23027621142927931},{"$f":"L$2*L$3*EXP(L$4*$J8/L$5)+L$6","v":0.53843250116569918},6.7110249515368064E-2,6.6110249515368064E-2,{"$f":"K8+L8+M8","v":0.83581896211034656}]
["LVCU0445",12784.72,1286.67,1498.03,0.10064123422335414,0.11717346957931031,null,null,null,{"$f":"J8+$J$8","v":3000},0.18376327812241103,0.42817962221608535,5.2065658691871033E-2,5.1065658691871033E-2,0.66400855903036748]
["LVN00451",19640.77,314.95999999999998,{"$f":"1043.26+521.63","v":1564.8899999999999},1.6036031173930553E-2,7.9675593166663006E-2,null,null,null,4500,0.14753896924007395,0.34231459375424939,4.1725672715084483E-2,4.0725672715084482E-2,0.53157923570940779]
["LVCU0400",23740,787.4,1564.89,3.3167649536647005E-2,6.5917860151642804E-2,null,null,null,6000,0.11932744911628944,0.2754428423497231,3.4619111210390088E-2,3.3619111210390087E-2,0.42938940267640263]
["DSCE0016",24192,1094.06,1785.96,4.5224041005291003E-2,7.3824404761904758E-2,null,null,null,7500,{"$f":"K$2*K$3*EXP(K$4*$J12/K$5)+K$6","v":9.7356295152251332E-2},{"$f":"L$2*L$3*EXP(L$4*$J12/L$5)+L$6","v":0.22336306999052166},2.9734847679144992E-2,2.8734847679144991E-2,0.35045421282191797]
["DSCE0018",26789,547.03,1785.96,2.041994848631901E-2,6.6667662100115724E-2,null,null,null,9000,8.0245143240076061E-2,0.1828033024949951,2.6377945719330505E-2,2.5377945719330504E-2,{"$f":"K13+L13+M13","v":0.28942639145440163}]
["LVCU0402",{"$f":"1076.68+29782.74","v":30859.420000000002},944.88,1564.89,3.0618851553269631E-2,5.0710285546520316E-2,null,null,null,10500,6.6918964731620192E-2,0.1512153238082849,2.40707829923976E-2,2.30707829923976E-2,0.24220507153230267]
["LVCU0346",37484.959999999999,1164.6300000000001,1833.02,3.1069260844882859E-2,4.8900145551709275E-2,null,null,null,12000,5.6540526473885439E-2,0.12661458127143213,2.2485094785750476E-2,2.1485094785750475E-2,0.20564020253106804]
["LVCU0477",38428.400000000001,302.26,2138.62,7.8655369466332191E-3,5.5652069823359802E-2,null,null,null,13500,4.8457790631703371E-2,0.10745550371959317,2.1395268281816621E-2,2.039526828181662E-2,0.17730856263311315]
["LVCF0096",41475.760000000002,1430.58,1878.66,3.4491953854492358E-2,4.5295372526024842E-2,null,null,null,15000,4.2162949628452677E-2,9.253439911929523E-2,2.0646242209920639E-2,1.9646242209920638E-2,0.15534359095766856]
["ULL0877Q",42938.7,1414.88,1920.1,3.2951160608029592E-2,4.4717236432402475E-2,null,null,null,16500,3.7260522525811045E-2,8.0913831172292838E-2,2.0131444621171612E-2,1.9131444621171612E-2,0.1383057983192755]
["QAN3702",45883.4,1916.5,4466.79,4.1768918606729231E-2,9.7350893787295625E-2,null,null,null,18000,3.344250845932327E-2,7.1863723755432929E-2,1.9777629757676961E-2,1.877762975767696E-2,0.12508386197243315]
["QAC3528",57986.57,306.5,2336.84,5.2857066731141367E-3,4.0299676287112694E-2,null,null,null,19500,3.0469036114564946E-2,6.4815493012302092E-2,1.9534456595320198E-2,1.8534456595320197E-2,0.11481898572218724]
["QAC3585",72492.94,2934.14,1178.42,4.0474837963531345E-2,1.6255651929691362E-2,null,null,null,21000,2.8153293524025996E-2,5.9326325390283846E-2,1.9367326287942698E-2,1.8367326287942697E-2,0.10684694520225255]
["ncl2582q",81535.89,2358.06,2859.08,2.8920515861174754E-2,3.5065294559242559E-2,null,null,null,22500,2.6349791381122461E-2,5.5051357347845831E-2,1.9252459419521101E-2,1.8252459419521101E-2,0.10065360814848939]
["LVN00454",{"$f":"65448.94+56648.42","v":122097.36},1259.8399999999999,{"$f":"2608.14+2608.14","v":5216.28},1.031832301697596E-2,4.2722299646773688E-2,null,null,null,24000,2.4945222499958231E-2,5.1722008888789875E-2,1.9173512652366644E-2,1.8173512652366643E-2,9.5840744041114756E-2]
["ucl4774",127879.89,1956.76,2662.73,1.5301545848999402E-2,2.0822116753462957E-2,null,null,null,25500,2.3851343155429798E-2,4.9129109701759523E-2,1.9119253385706178E-2,1.8119253385706177E-2,9.2099706242895499E-2]
[null,null,null,null,"average",{"$f":"AVERAGE(F3:F24)","v":0.12707469692714418},null,null,null,27000,2.2999429065325424E-2,4.7109757784475077E-2,1.9081961573455382E-2,1.8081961573455381E-2,8.9191148423255873E-2]
[null,null,null,null,null,null,null,null,null,28500,2.2335957704842573E-2,4.553708492999721E-2,1.9056331310708722E-2,1.8056331310708721E-2,8.6929373945548505E-2]
[null,null,null,null,null,null,null,null,null,30000,2.1819245689753075E-2,4.4312286079414703E-2,1.9038715905910348E-2,1.8038715905910347E-2,8.5170247675078123E-2]
[null,null,null,null,null,null,null,null,null,31500,2.1416829967778973E-2,4.3358411775476086E-2,1.9026609027050861E-2,1.8026609027050861E-2,8.3801850770305913E-2]
[null,null,null,null,null,null,null,null,null,33000,2.1103428288385299E-2,4.2615533720617001E-2,1.9018288099011117E-2,1.8018288099011116E-2,8.2737250108013416E-2]
[null,null,null,null,null,null,null,null,null,34500,2.085935081505761E-2,4.2036979709766185E-2,1.9012569214379809E-2,1.8012569214379808E-2,8.1908899739203608E-2]
[null,null,null,null,null,null,null,null,null,36000,2.0669263087699917E-2,4.158640139306647E-2,1.9008638686286067E-2,1.8008638686286067E-2,8.1264303167052451E-2]
[null,null,null,null,null,null,null,null,null,37500,2.0521222616781482E-2,4.1235490647185735E-2,1.9005937276467252E-2,1.8005937276467252E-2,8.0762650540434466E-2]
[null,null,null,null,null,null,null,null,null,39000,2.0405928582103945E-2,4.096220108350565E-2,1.900408062646116E-2,1.8004080626461159E-2,8.0372210292070756E-2]
[null,null,null,null,null,null,null,null,null,40500,2.0316137497613618E-2,4.074936295730635E-2,1.9002804570817506E-2,1.8002804570817505E-2,8.0068305025737474E-2]
[null,null,null,null,null,null,null,null,null,42000,2.024620813069972E-2,4.0583604457954892E-2,1.9001927551454481E-2,1.800192755145448E-2,7.9831740140109089E-2]
[null,null,null,null,null,null,null,null,null,43500,2.0191747084987489E-2,4.0454511608859232E-2,1.9001324785448984E-2,1.8001324785448983E-2,7.9647583479295708E-2]
[null,null,null,null,null,null,null,null,null,45000,2.0149332779939917E-2,4.0353973996894617E-2,1.9000910510835783E-2,1.8000910510835782E-2,7.950421728767032E-2]
[null,null,null,null,null,null,null,null,null,46500,2.0116300485955436E-2,4.0275675225968442E-2,1.9000625784335659E-2,1.8000625784335658E-2,7.9392601496259541E-2]
[null,null,null,null,null,null,null,null,null,48000,2.0090574909533677E-2,4.0214696081857605E-2,1.9000430094864733E-2,1.8000430094864732E-2,7.9305701086256009E-2]
[null,null,null,null,null,null,null,null,null,49500,2.0070539810471452E-2,4.0167205476673067E-2,1.9000295599589392E-2,1.8000295599589392E-2,7.9238040886733918E-2]
[null,null,null,null,null,null,null,null,null,{"$f":"J40+$J$8","v":51000},2.0054936459632876E-2,4.0130219756166811E-2,1.9000203162428606E-2,1.8000203162428605E-2,7.9185359378228293E-2]
[null,null,null,null,null,null,null,null,null,52500,2.0042784557781253E-2,4.0101415248074083E-2,1.9000139631359034E-2,1.8000139631359033E-2,7.914433943721437E-2]
[null,null,null,null,null,null,null,null,null,54000,2.0033320647103402E-2,4.0078982274615475E-2,1.9000095967136046E-2,1.8000095967136046E-2,7.9112398888854921E-2]
[null,null,null,null,null,null,null,null,null,55500,2.0025950146056577E-2,4.0061511457319295E-2,1.9000065957183721E-2,1.800006595718372E-2,7.908752756055959E-2]
[null,null,null,null,null,null,null,null,null,57000,2.0020209994069678E-2,4.0047905171128127E-2,1.900004533166523E-2,1.8000045331665229E-2,7.9068160496863035E-2]
[null,null,null,null,null,null,null,null,null,58500,2.0015739559207334E-2,4.0037308584787754E-2,1.9000031155967503E-2,1.8000031155967502E-2,7.9053079299962595E-2]
[null,null,null,null,null,null,null,null,null,60000,2.0012257981035873E-2,4.0029055955047993E-2,1.9000021413162434E-2,1.8000021413162433E-2,7.9041335349246289E-2]
[null,null,null,null,null,null,null,null,null,61500,2.0009546525229609E-2,4.002262880054426E-2,1.9000014717036967E-2,1.8000014717036966E-2,7.903219004281084E-2]
[null,null,null,null,null,null,null,null,null,63000,2.0007434841324431E-2,4.0017623327583837E-2,1.9000010114861722E-2,1.8000010114861721E-2,7.9025068283769984E-2]
[null,null,null,null,null,null,null,null,null,64500,2.000579026024548E-2,4.0013725061322621E-2,1.900000695183602E-2,1.8000006951836019E-2,7.9019522273404114E-2]
[null,null,null,null,null,null,null,null,null,66000,2.0004509459213365E-2,4.001068908850576E-2,1.9000004777922363E-2,1.8000004777922362E-2,7.9015203325641492E-2]
[null,null,null,null,null,null,null,null,null,67500,2.0003511970366598E-2,4.0008324670498606E-2,1.9000003283814813E-2,1.8000003283814812E-2,7.9011839924680027E-2]
[null,null,null,null,null,null,null,null,null,69000,2.0002735125271631E-2,4.0006483259903122E-2,1.9000002256930715E-2,1.8000002256930714E-2,7.9009220642105471E-2]
[null,null,null,null,null,null,null,null,null,70500,2.0002130117703344E-2,4.0005049167889412E-2,1.9000001551164283E-2,1.8000001551164282E-2,7.9007180836757035E-2]
[null,null,null,null,null,null,null,null,null,72000,2.0001658937335399E-2,4.0003932295906132E-2,1.900000106609858E-2,1.800000106609858E-2,7.9005592299340122E-2]
[null,null,null,null,null,null,null,null,null,73500,2.0001291981695875E-2,4.0003062475130961E-2,1.9000000732718125E-2,1.8000000732718124E-2,7.9004355189544961E-2]
[null,null,null,null,null,null,null,null,null,75000,2.0001006196356461E-2,4.0002385058030131E-2,1.9000000503589312E-2,1.8000000503589311E-2,7.900339175797591E-2]
[null,null,null,null,null,null,null,null,null,76500,2.0000783626510334E-2,4.0001857485061534E-2,1.9000000346111535E-2,1.8000000346111534E-2,7.9002641457683404E-2]
[null,null,null,null,null,null,null,null,null,78000,2.0000610288939884E-2,4.0001446610820467E-2,1.9000000237878747E-2,1.8000000237878747E-2,7.9002057137639095E-2]
[null,null,null,null,null,null,null,null,null,79500,2.0000475293504284E-2,4.0001126621639779E-2,1.9000000163491512E-2,1.8000000163491511E-2,7.9001602078635574E-2]
[null,null,null,null,null,null,null,null,null,81000,2.0000370158953323E-2,4.0000877413815285E-2,1.9000000112365963E-2,1.8000000112365962E-2,7.9001247685134571E-2]
[null,null,null,null,null,null,null,null,null,82500,2.0000288280082709E-2,4.0000683330566424E-2,1.9000000077227922E-2,1.8000000077227921E-2,7.900097168787705E-2]
[null,null,null,null,null,null,null,null,null,84000,2.0000224512754159E-2,4.0000532178380226E-2,1.9000000053077924E-2,1.8000000053077923E-2,7.9000756744212308E-2]
[null,null,null,null,null,null,null,null,null,85500,2.0000174850708749E-2,4.0000414460939257E-2,1.9000000036479888E-2,1.8000000036479887E-2,7.9000589348127898E-2]
[null,null,null,null,null,null,null,null,null,87000,2.0000136173868893E-2,4.0000322782504046E-2,1.9000000025072235E-2,1.8000000025072235E-2,7.9000458981445171E-2]
[null,null,null,null,null,null,null,null,null,88500,2.0000106052315728E-2,4.0000251383266912E-2,1.9000000017231879E-2,1.8000000017231878E-2,7.9000357452814529E-2]
[null,null,null,null,null,null,null,null,null,90000,2.0000082593626536E-2,4.000019577748512E-2,1.9000000011843286E-2,1.8000000011843285E-2,7.9000278382954953E-2]
[null,null,null,null,null,null,null,null,null,91500,2.0000064323981024E-2,4.0000152471658723E-2,1.9000000008139763E-2,1.8000000008139762E-2,7.9000216803779499E-2]
[null,null,null,null,null,null,null,null,null,93000,2.0000050095566792E-2,4.0000118745047206E-2,1.9000000005594372E-2,1.8000000005594371E-2,7.9000168846208377E-2]
[null,null,null,null,null,null,null,null,null,94500,2.0000039014466644E-2,4.0000092478735753E-2,1.9000000003844952E-2,1.8000000003844951E-2,7.9000131497047349E-2]
[null,null,null,null,null,null,null,null,null,96000,2.0000030384497176E-2,4.0000072022511823E-2,1.9000000002642594E-2,{"$f":"N$2*N$3*EXP(N$4*$J71/N$5)+N$6","v":1.8000000002642593E-2},7.9000102409651593E-2]
[null,null,null,null,null,null,null,null,null,97500,{"$f":"K$2*K$3*EXP(K$4*$J72/K$5)+K$6","v":2.0000023663470194E-2},4.0000056091188604E-2,1.9000000001816227E-2,1.8000000001816226E-2,{"$f":"K72+L72+M72","v":7.9000079756475022E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"J72+$J$8","v":99000},2.0000018429129116E-2,4.0000043683861612E-2,1.9000000001248272E-2,1.8000000001248271E-2,7.9000062114239003E-2]
[null,null,null,null,null,null,null,null,null,100500,2.0000014352620187E-2,4.0000034021025629E-2,1.9000000000857924E-2,1.8000000000857923E-2,7.9000048374503737E-2]
[null,null,null,null,null,null,null,null,null,102000,2.0000011177831841E-2,4.0000026495601401E-2,1.9000000000589642E-2,1.8000000000589642E-2,7.9000037674022888E-2]
[null,null,null,null,null,null,null,null,null,103500,2.000000870530419E-2,4.0000020634795116E-2,1.9000000000405255E-2,1.8000000000405254E-2,7.9000029340504568E-2]
[null,null,null,null,null,null,null,null,null,105000,2.000000677969772E-2,4.0000016070394599E-2,1.9000000000278527E-2,1.8000000000278526E-2,7.9000022850370846E-2]
[null,null,null,null,null,null,null,null,null,106500,2.0000005280033893E-2,4.0000012515635897E-2,1.900000000019143E-2,1.8000000000191429E-2,7.9000017795861216E-2]
[null,null,null,null,null,null,null,null,null,108000,2.000000411209453E-2,4.0000009747187038E-2,1.9000000000131568E-2,1.8000000000131567E-2,7.9000013859413132E-2]
[null,null,null,null,null,null,null,null,null,109500,2.0000003202502441E-2,4.0000007591116896E-2,1.9000000000090424E-2,1.8000000000090423E-2,7.900001079370976E-2]
[null,null,null,null,null,null,null,null,null,111000,2.0000002494111411E-2,4.0000005911967784E-2,1.9000000000062148E-2,1.8000000000062147E-2,7.9000008406141339E-2]
[null,null,null,null,null,null,null,null,null,112500,2.0000001942415919E-2,4.0000004604245139E-2,1.9000000000042712E-2,1.8000000000042711E-2,7.9000006546703777E-2]
[null,null,null,null,null,null,null,null,null,114000,2.000000151275504E-2,4.0000003585789722E-2,1.9000000000029355E-2,1.8000000000029354E-2,7.9000005098574119E-2]
[null,null,null,null,null,null,null,null,null,115500,2.0000001178134809E-2,4.0000002792615841E-2,1.9000000000020174E-2,1.8000000000020173E-2,7.9000003970770824E-2]
[null,null,null,null,null,null,null,null,null,117000,2.0000000917532311E-2,4.0000002174891407E-2,1.9000000000013867E-2,1.8000000000013866E-2,7.9000003092437585E-2]
[null,null,null,null,null,null,null,null,null,118500,2.0000000714574882E-2,4.000000169380713E-2,1.900000000000953E-2,1.8000000000009529E-2,7.9000002408391543E-2]
[null,null,null,null,null,null,null,null,null,120000,2.000000055651148E-2,4.000000131913832E-2,1.900000000000655E-2,1.8000000000006549E-2,7.9000001875656353E-2]

{"sheet":"Transmission","index":14,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
["2002 Applicable Transmission Costs (Treasury Guidelines)",null,null,null,null,null,null,0.1,0.05,{"$f":"1-(H1+I1)","v":0.85},0]
["Sections and Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["132 CB outdoor – feeder",null,null,null,375000,null,null,{"$f":"$E3*H$1","v":37500},{"$f":"$E3*I$1","v":18750},{"$f":"$E3*J$1","v":318750},{"$f":"$E3*K$1","v":0},{"$f":"SUM(H3:K3)","v":375000}]
["132 CB outdoor – bus section",null,null,null,335000,null,null,{"$f":"$E4*H$1","v":33500},16750,284750,0,{"$f":"SUM(H4:K4)","v":335000}]
["132 CB outdoor – transformer ",null,null,null,425000,null,null,42500,21250,361250,0,425000]
["132 CB outdoor – feeder or bus section (no CB)",null,null,null,175000,null,null,17500,8750,148750,0,175000]
["132 CB outdoor – transformer feeder (no CB)",null,null,null,325000,null,null,32500,16250,276250,0,325000]
["66 CB outdoor – feeder ",null,null,null,330000,null,null,33000,16500,280500,0,330000]
["66 CB outdoor – bus section",null,null,null,250000,null,null,25000,12500,212500,0,250000]
["66 CB outdoor – transformer ",null,null,null,280000,null,null,28000,14000,238000,0,280000]
["66 CB indoor – feeder ",null,null,null,270000,null,null,27000,13500,229500,0,270000]
["66 CB indoor – bus section",null,null,null,190000,null,null,19000,9500,161500,0,190000]
["66 CB indoor – transformer ",null,null,null,300000,null,null,30000,15000,255000,0,300000]
["66 outdoor – feeder (no CB)",null,null,null,170000,null,null,17000,8500,144500,0,170000]
["66 outdoor – bus section (no CB)",null,null,null,130000,null,null,13000,6500,110500,0,130000]
["66 outdoor – transformer (no CB)",null,null,null,200000,null,null,20000,10000,170000,0,200000]
["66 capacitor bank",null,null,null,430000,null,null,43000,21500,365500,0,430000]
["33 CB outdoor feeder",null,null,null,250000,null,null,25000,12500,212500,0,250000]
["33 CB outdoor – bus section",null,null,null,200000,null,null,20000,10000,170000,0,200000]
["33 CB outdoor – bus section (no CB)",null,null,null,151000,null,null,15100,7550,128350,0,151000]
["33 CB outdoor – transformer ",null,null,null,190000,null,null,19000,9500,161500,0,190000]
["33 indoor – transformer (no CB)",null,null,null,96000,null,null,9600,4800,81600,0,96000]
["33 outdoor – transformer (no CB)",null,null,null,70000,null,null,7000,3500,59500,0,70000]
["33 outdoor – transformer (expulsion fuse)",null,null,null,60000,null,null,6000,3000,51000,0,60000]
["33 outdoor - feeder (no CB)",null,null,null,110000,null,null,11000,5500,93500,0,110000]
["33 CB indoor – feeder ",null,null,null,230000,null,null,23000,11500,195500,0,230000]
["33 CB indoor – bus section",null,null,null,154000,null,null,15400,7700,130900,0,154000]
["33 CB indoor - transformer",null,null,null,250000,null,null,25000,12500,212500,0,250000]
["33 Capacitor bank",null,null,null,350000,null,null,35000,17500,297500,0,350000]
["11/22 CB outdoor - bus section",null,null,null,83000,null,null,8300,4150,70550,0,83000]
["11/22 CB outdoor – feeder ",null,null,null,90000,null,null,9000,4500,76500,0,90000]
["11/22 CB outdoor – transformer ",null,null,null,110000,null,null,11000,5500,93500,0,110000]
["11/22 outdoor – feeder recloser",null,null,null,45000,null,null,4500,2250,38250,0,45000]
["11/22 CB indoor – single feeder",null,null,null,45000,null,null,4500,2250,38250,0,45000]
["11/22 CB indoor – double feeder single protection",null,null,null,80000,null,null,8000,4000,68000,0,80000]
["11/22 CB indoor – double feeder double protection",null,null,null,90000,null,null,9000,4500,76500,0,90000]
["11/22 CB indoor – bus section",null,null,null,80000,null,null,8000,4000,68000,0,80000]
["11/22 CB indoor – transformer",null,null,null,105000,null,null,10500,5250,89250,0,105000]
["11/22 CB indoor – transformer (no CB)",null,null,null,25000,null,null,2500,1250,21250,0,25000]
["11/22 CB indoor – transformer (two CBs)",null,null,null,185000,null,null,18500,9250,157250,0,185000]
["11/22 load control injection",null,null,null,140000,null,null,14000,7000,119000,0,140000]
["11 indoor - feeder (no CB)",null,null,null,25000,null,null,2500,1250,21250,0,25000]
["11 outdoor - bus section (no CB)",null,null,null,63000,null,null,6300,3150,53550,0,63000]
["Switchyard",null,null,null,125000,null,null,12500,6250,106250,0,125000]
["Ancillaries",null,null,null,80000,null,null,8000,4000,68000,0,80000]
["Building (Brick or Concrete)",null,null,null,160000,null,null,16000,8000,136000,0,160000]
["Building (Wood)",null,null,null,160000,null,null,16000,8000,136000,0,160000]
["Pilot cable",null,null,null,30000,null,null,3000,1500,25500,0,30000]
["66 Regulator",null,null,null,115000,null,null,11500,5750,97750,0,115000]
["33 Regulator",null,null,null,76000,null,null,7600,3800,64600,0,76000]
["66 Air break switch, 3 phase",null,null,null,18100,null,null,1810,905,15385,0,18100]
["33 Air break switch, 3 phase",null,null,null,11500,null,null,1150,575,9775,0,11500]
["33 Fuse, 3 phase set",null,null,null,11400,null,null,1140,570,9690,0,11400]
["33 Link, 3 phase set",null,null,null,8100,null,null,810,405,6885,0,8100]
["Cap Bank 11 kV 2.5 MVAr",null,null,null,126781,null,null,12678.1,6339.05,107763.85,0,126781]
["Cap Bank 11 kV 5 MVAr",null,null,null,162583,null,null,16258.3,8129.15,138195.54999999999,0,162583]
["Cap Bank 11 kV 10 MVAr",null,null,null,247057,null,null,24705.7,12352.85,209998.45,0,247057]
["HV metering, incl meter, CT & VT",null,null,null,20000,null,null,2000,1000,17000,0,20000]
["33kV Recloser 3 phase",null,null,null,580,null,null,58,29,493,0,580]
[]
["Power Transformers","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["33/11 1.5 MVA ONAN",null,null,null,115500,null,null,{"$f":"$E62*H$1","v":11550},{"$f":"$E62*I$1","v":5775},{"$f":"$E62*J$1","v":98175},{"$f":"$E62*K$1","v":0},{"$f":"SUM(H62:K62)","v":115500}]
["33/11 2.5 MVA ONAN",null,null,null,177500,null,null,{"$f":"$E63*H$1","v":17750},8875,150875,0,{"$f":"SUM(H63:K63)","v":177500}]
["33/11 5 MVA ONAN",null,null,null,268500,null,null,26850,13425,228225,0,268500]
["33/11 7.5 MVA ONAN",null,null,null,294000,null,null,29400,14700,249900,0,294000]
["33/11 10 MVA ONAN",null,null,null,319500,null,null,31950,15975,271575,0,319500]
["33/11 10/12.5 MVA ONAN/ONAF",null,null,null,345000,null,null,34500,17250,293250,0,345000]
["33/11 15/20 MVA ONAN/ONAF",null,null,null,421000,null,null,42100,21050,357850,0,421000]
["33/11 15/20/25 MVA ONAN/ONAF/OFAF",null,null,null,472500,null,null,47250,23625,401625,0,472500]
["33/11 20/28/35 MVA ONAN/ONAF/OFAF",null,null,null,560000,null,null,56000,28000,476000,0,560000]
["66/11 2.5 MVA ONAN",null,null,null,187000,null,null,18700,9350,158950,0,187000]
["66/11 5 MVA ONAN",null,null,null,280000,null,null,28000,14000,238000,0,280000]
["66/11 7.5 MVA ONAN",null,null,null,305000,null,null,30500,15250,259250,0,305000]
["66/11 10 MVA ONAN",null,null,null,375500,null,null,37550,18775,319175,0,375500]
["66/11 10/14 MVA ONAN/ONAF",null,null,null,420000,null,null,42000,21000,357000,0,420000]
["66/11 15/20/25 MVA ONAN/ONAF/OFAF",null,null,null,507500,null,null,50750,25375,431375,0,507500]
["66/11 20/28/35 MVA ONAN/ONAF/OFAF",null,null,null,607500,null,null,60750,30375,516375,0,607500]
["66/33/11 7.5 MVA ONAN",null,null,null,360000,null,null,36000,18000,306000,0,360000]
["66/33/11 15 MVA ONAN",null,null,null,700000,null,null,70000,35000,595000,0,700000]
["132/11 15/20/25 MVA ONAN/ONAF/OFAF",null,null,null,638000,null,null,63800,31900,542300,0,638000]
["132/11 35/40/45 MVA ONAN/ONAF/OFAF",null,null,null,858000,null,null,85800,42900,729300,0,858000]
["132/11 50/60/65 MVA ONAN/ONAF/OFAF",null,null,null,1025000,null,null,102500,51250,871250,0,1025000]
["132/33 20/30 MVA ONAN/ONAF",null,null,null,717500,null,null,71750,35875,609875,0,717500]
["132/33 40/60 MVA ONAN/ONAF",null,null,null,914500,null,null,91450,45725,777325,0,914500]
["132/33 60/120 MVA ONAN/ONAF",null,null,null,1456500,null,null,145650,72825,1238025,0,1456500]
["132/66 20/30 MVA ONAN/ONAF",null,null,null,815000,null,null,81500,40750,692750,0,815000]
["132/66 30/60 MVA ONAN/ONAF",null,null,null,1025000,null,null,102500,51250,871250,0,1025000]
["132/66 60/120 MVA ONAN/ONAF",null,null,null,1456000,null,null,145600,72800,1237600,0,1456000]
["132/22 45 MVA ONAN/ONAF",null,null,null,914500,null,null,91450,45725,777325,0,914500]

{"sheet":"Trench & duct detail cal","index":15,"n_rows":87,"n_cols":29,"rows_kept":87,"cut":false,"hidden":true,"merged":[[57,10,57,11],[57,14,57,15],[58,10,58,11],[58,14,58,15],[59,10,59,11],[59,14,59,15],[51,14,51,17],[55,10,55,11],[55,14,55,15],[56,10,56,11],[56,14,56,15],[21,6,21,7],[44,1,44,2],[45,14,45,16],[49,14,49,17],[50,14,50,17]]}
["Excavation Cost",null,null,"Type","Number 125","Rows 125","Colums 125","Number 50","Exc Depth","Exc Width","Sand Depth","Sand Width","125 Volume","50 Volume","Sand Volume","Excavation Volume","125  Duct Cost","50 duct cost","Excavate Cost","Duct lay cost","Sand Cost Bedding and compact Cost","Disposal spoil","Sand Cost","Total Cost/m trench","cost/125",null,null,{"$f":"SUM(E72:E77)","v":0.48500000000000004},"EA Cost"]
["Excavate rate",5,"Cu.m/hr","01",1,1,1,0,{"$f":"750+F2*(125)+(F2-1)*25+50","v":925},{"$f":"G2*(125)+(G2+1)*25","v":175},{"$f":"75+F2*(125)+(F2-1)*25+50","v":250},{"$f":"G2*(125)+(G2+1)*25","v":175},{"$f":"E2*PI()*(125/2)^2/1000000","v":1.2271846303085129E-2},{"$f":"H2*PI()*(50/2)^2/1000000","v":0},{"$f":"K2*L2/1000000-M2-N2","v":3.1478153696914868E-2},{"$f":"I2*J2/1000000","v":0.16187499999999999},{"$f":"E2*$B$13","v":4.1767000000000003},{"$f":"H2*$B$14","v":0},{"$f":"P2*$B$6","v":11.038579999999998},{"$f":"(E2+H2)*$B$11","v":5},{"$f":"E2*$B$32","v":11.825277777777778},{"$f":"(P2-O2-N2-M2)*$B$18*$B$19","v":7.2351562499999993},{"$f":"O2*$B$17*$B$16","v":1.9280369139360356},{"$f":"SUM(Q2:W2)","v":41.203750941713814},{"$f":"X2/E2","v":41.203750941713814},null,null,{"$f":"X2*(1+$AB$1)","v":61.187570148445019},{"$f":"E2*7.84+G2*46.86+P2*49.5","v":62.712812499999998}]
["Backhoe ",125.71,"per hr","02",2,1,2,0,925,325,250,325,2.4543692606170259E-2,0,5.6706307393829744E-2,0.30062499999999998,8.3534000000000006,0,20.500219999999995,10,23.650555555555556,13.436718749999999,3.4732613278720716,{"$f":"SUM(Q3:W3)","v":79.414155633427612},39.707077816713806,null,null,{"$f":"X3*(1+$AB$1)","v":117.93002111564002},{"$f":"E3*7.84+G3*46.86+P3*49.5","v":124.28093750000001}]
["Labourers ",180,"(3lab.)per hr","03",3,2,2,0,1075,325,400,325,3.6815538909255388E-2,0,9.3184461090744616E-2,0.34937499999999999,12.530100000000001,0,23.824579999999997,15,35.475833333333334,13.436718750000001,5.7075482418081078,105.97478032514144,35.324926775047146,null,null,157.37254878283505,134.5340625]
["Tipper",35.25,"per hr","04",4,2,2,0,1075,325,400,325,4.9087385212340517E-2,0,8.0912614787659487E-2,0.34937499999999999,16.706800000000001,0,23.824579999999997,20,47.301111111111112,13.436718750000001,4.9558976557441428,126.22510751685525,31.556276879213812,null,null,187.44428466253007,142.37406250000001]
["Total",{"$f":"SUM(B3:B5)/B2","v":68.191999999999993},"per Cu.m","05",5,2,3,0,1075,475,400,475,6.1359231515425654E-2,0,0.12864076848457434,0.510625,20.883500000000002,0,34.820539999999994,25,59.12638888888889,19.638281249999999,7.8792470696801793,167.34795720856908,33.469591441713817,null,null,248.5117164547251,205.05593749999997]
[null,null,null,"06",6,2,3,0,1075,475,400,475,7.3631077818510776E-2,0,0.11636892218148923,0.510625,25.060200000000002,0,34.820539999999994,30,70.951666666666668,19.638281250000002,7.1275964836162151,187.59828440028286,31.266380733380476,null,null,278.58345233442009,212.89593749999997]
["Pipe laying cost",null,null,11,1,1,1,1,925,175,250,175,1.2271846303085129E-2,1.9634954084936209E-3,2.9514658288421248E-2,0.16187499999999999,4.1767000000000003,1.7896205000000001,11.038579999999998,10,11.825277777777778,7.2351562499999993,1.8077728201658014,47.873107347943581,47.873107347943581,null,null,71.091564411696226,62.712812499999998]
["Laying rate",36,"m/hr",12,2,1,2,1,925,325,250,325,2.4543692606170259E-2,1.9634954084936209E-3,5.4742811985336121E-2,0.30062499999999998,8.3534000000000006,1.7896205000000001,20.500219999999995,15,23.650555555555556,13.436718750000001,3.3529972341018373,86.083512039657393,43.041756019828696,100,{"$f":"Z9/X9","v":1.1616626416674483},127.83401537889124,124.28093750000001]
["labour",180,"(3lab.)per hr",13,3,2,2,1,1075,325,400,325,3.6815538909255388E-2,1.9634954084936209E-3,9.1220965682250993E-2,0.34937499999999999,12.530100000000001,1.7896205000000001,23.824579999999997,20,35.475833333333334,13.436718750000001,5.587284148037873,112.6441367313712,37.548045577123737,null,null,167.27654304608626,134.5340625]
["Total",{"$f":"B10/B9","v":5},null,14,4,2,2,1,1075,325,400,325,4.9087385212340517E-2,1.9634954084936209E-3,7.8949119379165864E-2,0.34937499999999999,16.706800000000001,1.7896205000000001,23.824579999999997,25,47.301111111111112,13.436718750000001,4.8356335619739097,132.89446392308503,33.223615980771257,null,null,197.34827892578127,142.37406250000001]
[null,null,null,15,5,2,3,1,1075,475,400,475,6.1359231515425654E-2,1.9634954084936209E-3,0.12667727307608073,0.510625,20.883500000000002,1.7896205000000001,34.820539999999994,30,59.12638888888889,19.638281249999999,7.7589829759099445,174.01731361479887,34.803462722959772,null,null,258.41571071797631,205.05593749999997]
["125mm Duct Cost (001138767)",4.1767000000000003,"per m",16,6,2,3,1,1075,475,400,475,7.3631077818510776E-2,1.9634954084936209E-3,0.1144054267729956,0.510625,25.060200000000002,1.7896205000000001,34.820539999999994,35,70.951666666666668,19.638281250000002,7.0073323898459812,194.26764080651265,32.377940134418772,null,null,288.48744659767129,212.89593749999997]
["50mm Duct Cost (001005900)",{"$f":"10.737723/6","v":1.7896205000000001},"per m",21,1,1,1,2,925,175,250,175,1.2271846303085129E-2,3.9269908169872417E-3,2.7551162879927628E-2,0.16187499999999999,4.1767000000000003,3.5792410000000001,11.038579999999998,15,11.825277777777778,7.2351562499999993,1.6875087263955673,54.542463754173347,54.542463754173347,null,null,80.995558674947432,62.712812499999998]
[null,null,null,22,2,1,2,2,925,325,250,325,2.4543692606170259E-2,3.9269908169872417E-3,5.2779316576842504E-2,0.30062499999999998,8.3534000000000006,3.5792410000000001,20.500219999999995,20,23.650555555555556,13.436718749999999,3.2327331403316037,92.752868445887145,46.376434222943573,null,null,137.73800964214243,124.28093750000001]
["Sand Cost",35,"$/t",23,3,2,2,2,1075,325,400,325,3.6815538909255388E-2,3.9269908169872417E-3,8.9257470273757369E-2,0.34937499999999999,12.530100000000001,3.5792410000000001,23.824579999999997,25,35.475833333333334,13.436718750000002,5.4670200542676382,119.31349313760096,39.771164379200322,null,null,177.18053730933744,134.5340625]
["Sand Density",1.75,"t/cu.m",24,4,2,2,2,1075,325,400,325,4.9087385212340517E-2,3.9269908169872417E-3,7.698562397067224E-2,0.34937499999999999,16.706800000000001,3.5792410000000001,23.824579999999997,30,47.301111111111112,13.436718750000002,4.7153694682036749,{"$f":"SUM(Q17:W17)","v":139.56382032931478},34.890955082328695,160,{"$f":"Z17/X17","v":1.1464289213527117},207.25227318903245,142.37406250000001]
["Soil Density",1.75,"t/cu.m",25,5,2,3,2,1075,475,400,475,6.1359231515425654E-2,3.9269908169872417E-3,0.12471377766758709,0.510625,20.883500000000002,3.5792410000000001,34.820539999999994,35,59.12638888888889,19.638281250000002,7.6387188821397096,180.68667002102859,36.137334004205719,null,null,268.31970498122746,205.05593749999997]
["Soil Tipping",35,"$/t",26,6,2,3,2,1075,475,400,475,7.3631077818510776E-2,3.9269908169872417E-3,0.11244193136450198,0.510625,25.060200000000002,3.5792410000000001,34.820539999999994,40,70.951666666666668,19.638281250000002,6.8870682960757463,200.93699721274243,33.489499535457071,180,{"$f":"Z19/X19","v":0.8958031746111178},298.3914408609225,212.89593749999997]
["Bedding and compacting cost",null,null,null,null,null,"Direct","Benchmark",null,"Contractor Rates Average using Sheet 4.4 - Schedules of Rates - Milestone 4 - 10/05/21"]
["Excavate rate",5,"Cu.m/hr",null,null,null,"New Trench","New Trench",null,"Austonne","Diona","Connect","UEA","Variance","Average"]
["Bobcat",125.71,"per hr","Type","at $23 and $7","at $19 and $6","Total Cost/m trench"]
["Labourers ",180,"(3lab.)per hr","01",23,{"$f":"19","v":19},{"$f":"X2","v":41.203750941713814},{"$f":"G23*1.528","v":62.959331438938712}]
["Water Cart",120,"per hr","02",{"$f":"23*D24","v":46},{"$f":"19*D24","v":38},{"$f":"X3","v":79.414155633427612},{"$f":"G24*1.528","v":121.34482980787739}]
["Total",{"$f":"SUM(B22:B24)/B21","v":85.141999999999996},"per Cu.m","03",{"$f":"23*D25","v":69},{"$f":"19*D25","v":57},105.97478032514144,161.92946433681612]
[null,null,null,"04",{"$f":"23*D26","v":92},{"$f":"19*D26","v":76},126.22510751685525,192.87196428575481]
["Bedding and compacting cost Per m",null,null,"05",{"$f":"23*D27","v":115},{"$f":"19*D27","v":95},167.34795720856908,255.70767861469358]
["Excavate rate",36,"m/hr","06",{"$f":"23*D28","v":138},{"$f":"19*D28","v":114},187.59828440028286,286.65017856363221]
["Bobcat",125.71,"per hr",11,{"$f":"7+E23","v":30},{"$f":"F23+6","v":25},47.873107347943581,73.150108027657794]
["Labourers ",{"$f":"3*60","v":180},"(3lab.)per hr",12,53,44,86.083512039657393,131.53560639659651]
["Water Cart",120,"per hr",13,76,63,112.6441367313712,172.1202409255352]
["Total",{"$f":"SUM(B29:B31)/B28","v":11.825277777777778},"per m",14,99,82,132.89446392308503,203.06274087447392]
[null,null,null,15,122,101,174.01731361479887,265.89845520341265]
[null,null,null,16,145,120,194.26764080651265,296.84095515235134]
[null,null,null,21,{"$f":"14+E23","v":37},{"$f":"12+F23","v":31},54.542463754173347,83.340884616376883]
[null,null,null,22,60,50,92.752868445887145,141.72638298531555,null,112.68,370.18,225.65,176,{"$f":"((M36-J36)/J36)","v":0.56194533191338292},113]
[null,null,null,23,83,69,119.31349313760096,182.31101751425427]
[null,null,null,24,106,88,139.56382032931478,213.25351746319299,null,154.99,480.41,332.2,231,{"$f":"((M38-J38)/J38)","v":0.49041873669268976},155]
[null,null,null,25,129,107,180.68667002102859,276.08923179213167]
[null,null,null,26,152,126,200.93699721274243,307.03173174107042,null,215.86,588.5,482.55,318,{"$f":"((M40-J40)/J40)","v":0.47317705920504022},216]
[]
[]
["Duct reimbursement rates calculated using",null,null,null,null,null,null,null,null,"Above Column N37 to N40 average External Contractor reimbursed rates "]
["External Civil Rates Provided by Samantha Oliver - Procurement, Logistics & Fleet 16/03/21"]
[null,"Incremental Cost"]
["Duct type","125mm2","50mm2",null,null,null,null,null,null,null,"Duct type",null,"125mm2","50mm2","Comments"]
["22-24",{"$f":"(G38-G36)/2","v":23.405475941713817},null,null,null,null,null,null,null,null,"22-24",null,{"$f":"(O38-O36)/2","v":21}]
["22-26",{"$f":"(G40-G36)/4","v":27.04603219171382},null,null,null,null,null,null,null,null,"22-26",null,{"$f":"(O40-O36)/4","v":25.75}]
["24- 26",{"$f":"(G40-G38)/2","v":30.686588441713823},null,null,null,null,null,null,null,null,"24-26",null,{"$f":"(O40-O38)/2","v":30.5}]
["02-22",null,{"$f":"(G36-G24)/2","v":6.6693564062297668},null,null,null,null,null,null,null,"Direct ",null,null,{"$f":"17.98/2","v":8.99},"Unable to derive 50mm duct from external contractor rates."]
["04-24",null,{"$f":"(G38-G26)/2","v":6.6693564062297668},null,null,null,null,null,null,null,null,null,null,null,"$17.98/m for Type 20 CW14 ontractor cost provided by"]
["06-26",null,{"$f":"(G40-G28)/2","v":6.669356406229781},null,null,null,null,null,null,null,null,null,null,null," Samantha on 12 May 2021 CW14 is $17.98"]
["Average refreshed rates",{"$f":"AVERAGE(B47:B49)","v":27.04603219171382},{"$f":"AVERAGE(C50:C52)","v":6.6693564062297712},null,null,null,null,null,null,"Average refreshed rates",null,null,{"$f":"AVERAGE(M47:M49)","v":25.75},{"$f":"N50","v":8.99}]
["Recommended new rates ",27,8,null,null,null,null,null,null,"Recommended new rates "]
["Current rate ",23,6,"(This rate is for AVS15b)"]
[null,null,null,null,null,null,null,null,null,null,"2021-05-27",null,"125mm2","50mm2","Comments"]
[null,null,null,null,null,null,null,null,null,null,"Direct calculation",null,27.05,6.67]
["ENDEAVOUR ENERGY EXTRA OVER COST 125 PIPE TYPE A",null,null,null,null,null,null,null,null,null,"External Contractor",null,26,8.99]
["COST BREAKDOWN",null,null,null,null,null,null,null,null,null,"Average",null,{"$f":"AVERAGE(M57:M58)","v":26.524999999999999},{"$f":"AVERAGE(N57:N58)","v":7.83}]
[null,null,null,null,null,null,null,null,null,null,"Recommended unit rates",null,27,8]
["Item","Quantity","Unit","quant/metre trench","Crew Rate/hr","Rate/m3","Rate/metre","Comments"]
["Excavate",5,"m3/hr",0.15,229,{"$f":"E62/B62","v":45.8},{"$f":"F62*D62","v":6.8699999999999992},"Backhoe,2 labourers,Tipper"]
["Pipe Install",36,"lm/hr",4,84,null,{"$f":"E63/(B63/D63)","v":9.3333333333333339},"2 labourers"]
["Bedding and compact",18,"lm/hr","0.1008m3",231,null,{"$f":"E64/B64","v":12.833333333333334},"Backhoe, 2 labourers,Water cart."]
["Supply sand",0.1764,"t/m","0.1008m3",22.5,null,{"$f":"B65*E65","v":3.9689999999999999},".1008 m3/m*1.75 t/m =0.1764t"]
["Disposal excavated materiual",0.26200000000000001,"t/m","0.150m3",12,null,{"$f":"B66*E66","v":3.1440000000000001},"0.15*1.75=.109 t/m"]
["Pipe Delivery",4,"m/m","4m",0.4,null,{"$f":"B67*E67","v":1.6},"1200lm /truck at $480/load"]
[]
[]
["Direct Costs (based on industry pratice)",null,null,null,null,null,{"$f":"SUM(G62:G69)","v":37.74966666666667}]
[]
["Design Min 8% of Direct",null,null,null,0.08,null,{"$f":"0.08*G70","v":3.0199733333333336}]
["Verifier Min 1% of Direct",null,null,null,0.03,null,{"$f":"0.01*G70","v":0.3774966666666667}]
["Sub-total",null,null,null,null,null,{"$f":"SUM(G70:G73)","v":41.147136666666668}]
["Contingency",null,null,null,0.1,null,{"$f":"0.1*G74","v":4.1147136666666668}]
["Sub Total",null,null,null,null,null,{"$f":"G74+G75","v":45.261850333333335}]
["project mgt, site control, mobilisation costs 27.5%",null,null,null,0.27500000000000002,null,{"$f":"G76*E77","v":12.447008841666667}]
["Total",null,null,null,null,null,{"$f":"G76+G77","v":57.708859175000001},"per metre of trench ie 4 metres pipe"]
[null,null,null,null,null,null,{"$f":"G78/4","v":14.42721479375},"PER METRE OF PIPE"]
["Rates assumed",null,null,null,"Assumptions "]
[]
["Backhoe",72,"hr",null,"Excavation crew",null,"5m3/hr"]
["Tipper",73,"hr",null,"Pipe Laying Crew",null,"36m/hr"]
["Water Cart",42,"hr",null,"Bedding and Compact crew",null,"36m/hr"]
["Sand",22.5,"tonne",null,"Sand and soil density ",null,"1.75t/m3"]
["Labourer",42,"hr",null,"Delivery truck",null,"$120/hr"]
["Material Disposal",12,"tonne",null,"Pipe /delivery"]

{"sheet":"Service","index":16,"n_rows":4,"n_cols":12,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["String and Dress SWER",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Single Phase Service (excl conductor)","n",196.19,21.74,63.68,0,1,{"$f":"C3/$G3","v":196.19},21.74,63.68,0,{"$f":"SUM(H3:K3)","v":281.61}]
["Two/Three Phase Service (excl conductor)","n",196.19,21.74,63.68,0,1,196.19,21.74,63.68,0,{"$f":"SUM(H4:K4)","v":281.61}]

{"sheet":"RXarms","index":17,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["NC_AVS",null,null,"Labour","Plant & Vehicles","Materials","Direct","Total","Number","Price","Column1"]
["Remove Xarm",0,null,0,0,0,0,0,0,0]
[null,1,null,160.54,97.99,0,0,{"$f":"SUM(D6:G6)","v":258.52999999999997},1,{"$f":"H6/I6","v":258.52999999999997}]
[null,12,null,260.08,158.74,0,0,{"$f":"SUM(D7:G7)","v":418.82},12,{"$f":"H7/I7","v":34.901666666666664}]
[null,24,null,635.65,293.38,85.15,0,{"$f":"SUM(D8:G8)","v":1014.18},24,{"$f":"H8/I8","v":42.2575}]
[]
[]
[]
[]
["Remove Xarm",2,3,4,5,6,7,8,9,10,11,12]
["Number Removed","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,null,0,0,0,0,1,{"$f":"C15/$G15","v":0},0,0,0,{"$f":"SUM(H15:K15)","v":0}]
[1,null,160.54,97.99,0,0,1,160.54,97.99,0,0,{"$f":"SUM(H16:K16)","v":258.52999999999997}]
[12,null,260.08,158.74,0,0,2,130.04,79.37,0,0,{"$f":"SUM(H17:K17)","v":209.41}]
[24,null,635.65,293.38,113.39,0,3,211.88333333333333,97.793333333333337,37.796666666666667,0,{"$f":"SUM(H18:K18)","v":347.47333333333336}]
[null,null,null,null,null,null,null,{"$f":"C19/$G19","v":{"$error":"#DIV/0!"}},{"$f":"D19/$G19","v":{"$error":"#DIV/0!"}},{"$f":"E19/$G19","v":{"$error":"#DIV/0!"}},{"$f":"F19/$G19","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H19:K19)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Remove OH","index":18,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["bays","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,null,0,0,0,0,1,{"$f":"C2/$G2","v":0},0,0,0,{"$f":"SUM(H2:K2)","v":0}]
[1,null,867.86,274.8,0,0,1,867.86,274.8,0,0,1142.6600000000001]
[2,null,867.86,274.8,0,0,2,433.93,137.4,0,0,571.33000000000004]
[3,null,{"$f":"((C$6-C$4)/($A$6-$A$4))*($A$5-$A$4)+C$4","v":881.09500000000003},{"$f":"((D$6-D$4)/($A$6-$A$4))*($A$5-$A$4)+D$4","v":361.70500000000004},{"$f":"((E$6-E$4)/($A$6-$A$4))*($A$5-$A$4)+E$4","v":0},{"$f":"((F$6-F$4)/($A$6-$A$4))*($A$5-$A$4)+F$4","v":0},3,293.69833333333332,120.56833333333334,0,0,414.26666666666665]
[4,null,894.33,448.61,0,0,4,223.58250000000001,112.1525,0,0,335.73500000000001]
[5,null,{"$f":"((C$8-C$6)/($A$8-$A$6))*($A$7-$A$6)+C$6","v":993.44},{"$f":"((D$8-D$6)/($A$8-$A$6))*($A$7-$A$6)+D$6","v":519.81500000000005},{"$f":"((E$8-E$6)/($A$8-$A$6))*($A$7-$A$6)+E$6","v":0},{"$f":"((F$8-F$6)/($A$8-$A$6))*($A$7-$A$6)+F$6","v":0},5,198.68800000000002,103.96300000000001,0,0,302.65100000000001]
[6,null,1092.55,591.02,0,0,6,182.09166666666667,98.50333333333333,0,0,280.59500000000003]
[7,null,{"$f":"((C$14-C$8)/($A$14-$A$8))*($A9-$A$8)+C$8","v":1190.9766666666667},{"$f":"((D$14-D$8)/($A$14-$A$8))*($A9-$A$8)+D$8","v":661.73333333333335},{"$f":"((E$14-E$8)/($A$14-$A$8))*($A9-$A$8)+E$8","v":0},{"$f":"((F$14-F$8)/($A$14-$A$8))*($A9-$A$8)+F$8","v":0},7,170.13952380952381,94.533333333333331,0,0,264.67285714285714]
[8,null,{"$f":"((C$14-C$8)/($A$14-$A$8))*($A10-$A$8)+C$8","v":1289.4033333333332},732.4466666666666,0,0,8,161.17541666666665,91.555833333333325,0,0,252.73124999999999]
[9,null,1387.83,803.16,0,0,9,154.20333333333332,89.24,0,0,243.44333333333333]
[10,null,1486.2566666666667,873.87333333333322,0,0,10,148.62566666666666,87.387333333333316,0,0,236.01299999999998]
[11,null,1584.6833333333334,944.58666666666659,0,0,11,144.06212121212121,85.87151515151514,0,0,229.93363636363637]
[12,null,1683.11,1015.3,0,0,12,140.25916666666666,84.608333333333334,0,0,224.86750000000001]

{"sheet":"UG_Lay Cable","index":19,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
["new",null,null,null,null,null,null,"remove"]
[null,"m pulled","Lab/unit","P&V/unit","M/unit","D/unit",null,null,"m pulled","Lab/unit","P&V/unit","M/unit","D/unit"]
["pull through ducts",{"$f":"AVS!N43+AVS!P43+AVS!N50+AVS!P50+AVS!N59+AVS!P59+AVS!N508+AVS!P508+AVS!N67+AVS!P67","v":0},{"$f":"IF($B$3<=$A$10,C$7*$B$3+C$10,IF($B$3<$A$11,C$8*$B$3+C$11,IF($B$3<$A$12,C$9*$B$3+C$12,$C$13)))","v":8.0582000000000011},{"$f":"IF($B$3<=$A$10,D$7*$B$3+D$10,IF($B$3<$A$11,D$8*$B$3+D$11,IF($B$3<$A$12,D$9*$B$3+D$12,$D$13)))","v":4.5014000000000003},{"$f":"IF($B$3<=$A$10,E$7*$B$3+E$10,IF($B$3<$A$11,E$8*$B$3+E$11,IF($B$3<$A$12,E$9*$B$3+E$12,$E$13)))","v":0},{"$f":"IF($B$3<=$A$10,F$7*$B$3+F$10,IF($B$3<$A$11,F$8*$B$3+F$11,IF($B$3<$A$12,F$9*$B$3+F$12,$F$13)))","v":0},null,"pull through ducts",200,{"$f":"IF($I$3<=$H$10,J$7*$I$3+J$10,IF($I$3<$H$11,J$8*$I$3+J$11,IF($I$3<$H$12,J$9*$I$3+J$12,$J$13)))","v":5.0125100000000007},{"$f":"IF($I$3<=$H$10,K$7*$I$3+K$10,IF($I$3<$H$11,K$8*$I$3+K$11,IF($I$3<$H$12,K$9*$I$3+K$12,$K$13)))","v":2.7215299999999996},{"$f":"IF($I$3<=$H$10,L$7*$I$3+L$10,IF($I$3<$H$11,L$8*$I$3+L$11,IF($I$3<$H$12,L$9*$I$3+L$12,$L$13)))","v":0},{"$f":"IF($I$3<=$H$10,M$7*$I$3+M$10,IF($I$3<$H$11,M$8*$I$3+M$11,IF($I$3<$H$12,M$9*$I$3+M$12,$M$13)))","v":0}]
["lay in trench",{"$f":"AVS!N44+AVS!P44+AVS!N51+AVS!P51+AVS!N60+AVS!P60+AVS!N509+AVS!P509+AVS!N68+AVS!P68","v":0},{"$f":"IF($B$4<=$A$19,C$16*$B$4+C$19,IF($B$4<$A$20,C$17*$B$4+C$20,IF($B$4<$A$21,C$18*$B$4+C$21,$C$22)))","v":10.3688},{"$f":"IF($B$4<=$A$19,D$16*$B$4+D$19,IF($B$4<$A$20,D$17*$B$4+D$20,IF($B$4<$A$21,D$18*$B$4+D$21,$D$22)))","v":5.2325999999999997},{"$f":"IF($B$4<=$A$19,E$16*$B$4+E$19,IF($B$4<$A$20,E$17*$B$4+E$20,IF($B$4<$A$21,E$18*$B$4+E$21,$E$22)))","v":4.2366000000000001},{"$f":"IF($B$3<=$A$19,F$16*$B$3+F$19,IF($B$3<$A$20,F$17*$B$3+F$20,IF($B$3<$A$21,F$18*$B$3+F$21,$F$22)))","v":0},null,"lay in trench",200,{"$f":"IF($I$4<=$H$19,J$16*$I$4+J$19,IF($I$4<$H$20,J$17*$I$4+J$20,IF($I$4<$H$21,J$18*$I$4+J$21,$J$22)))","v":8.9346800000000002},{"$f":"IF($I$4<=$H$19,K$16*$I$4+K$19,IF($I$4<$H$20,K$17*$I$4+K$20,IF($I$4<$H$21,K$18*$I$4+K$21,$K$22)))","v":3.03756},{"$f":"IF($I$4<=$H$19,L$16*$I$4+L$19,IF($I$4<$H$20,L$17*$I$4+L$20,IF($I$4<$H$21,L$18*$I$4+L$21,$L$22)))","v":3.6011100000000003},{"$f":"IF($I$4<=$H$19,M$16*$I$4+M$19,IF($I$4<$H$20,M$17*$I$4+M$20,IF($I$4<$H$21,M$18*$I$4+M$21,$M$22)))","v":0}]
[]
["Pull Through Ducts",null,"Lab/unit","P&V/unit","M/unit","D/unit",null,"Pull Through Ducts",null,"Lab/unit","P&V/unit","M/unit","D/unit"]
[{"$f":"G26","v":50},"m50",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"J26","v":0},{"$f":"K26","v":0},null,{"$f":"A7","v":50},"m50",{"$f":"C7","v":0},{"$f":"D7","v":0},{"$f":"E7","v":0},{"$f":"F7","v":0}]
[{"$f":"G27","v":250},"m250",{"$f":"($H26-$H27)/($G$26-$G$27)","v":-2.0304600000000006E-2},{"$f":"($I26-$I27)/($G$26-$G$27)","v":-1.1865800000000003E-2},{"$f":"($J26-$J27)/($G$26-$G$27)","v":0},{"$f":"($K26-$K27)/($G$26-$G$27)","v":0},null,{"$f":"A8","v":250},"m250",{"$f":"C8","v":-2.0304600000000006E-2},-1.1865800000000003E-2,0,0]
[{"$f":"G28","v":1000},"m1000",{"$f":"($H27-$H28)/($G$27-$G$28)","v":-1.0774800000000002E-3},{"$f":"($I27-$I28)/($G$27-$G$28)","v":-5.223999999999999E-4},{"$f":"($J27-$J28)/($G$27-$G$28)","v":0},{"$f":"($K27-$K28)/($G$27-$G$28)","v":0},null,1000,"m1000",-1.0774800000000002E-3,-5.223999999999999E-4,0,0]
[{"$f":"G26","v":50},"b50",{"$f":"H26","v":8.0582000000000011},{"$f":"I26","v":4.5014000000000003},{"$f":"J26","v":0},{"$f":"K26","v":0},null,50,"b50",8.0582000000000011,4.5014000000000003,0,0]
[{"$f":"G27","v":250},"b250",{"$f":"H26-(G26*C8)","v":9.0734300000000019},{"$f":"I26-(G26*D8)","v":5.0946899999999999},{"$f":"J26-(G26*E8)","v":0},{"$f":"K26-(H26*F8)","v":0},null,250,"b250",9.0734300000000019,5.0946899999999999,0,0]
[{"$f":"G28","v":1000},"b1000",{"$f":"H27-(G27*C9)","v":4.2666500000000003},{"$f":"I27-(G27*D9)","v":2.2588399999999997},{"$f":"J27-(G27*E9)","v":0},{"$f":"K27-(H27*F9)","v":0},null,1000,"b1000",4.2666500000000003,2.2588399999999997,0,0]
[{"$f":"\">\"&A12","v":">1000"},"b>1000",{"$f":"H28","v":3.1891700000000003},{"$f":"I28","v":1.73644},{"$f":"J28","v":0},{"$f":"K28","v":0},null,">1000","b>1000",3.1891700000000003,1.73644,0,0]
[]
["Lay in Trench",null,"Lab/unit","P&V/unit","M/unit","D/unit",null,"Lay in Trench",null,"Lab/unit","P&V/unit","M/unit","D/unit"]
[{"$f":"G32","v":50},"m50",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null,50,"m50",0,0,0,0]
[{"$f":"G33","v":250},"m250",{"$f":"($H32-$H33)/($G$32-$G$33)","v":-9.5608000000000012E-3},{"$f":"($I32-$I33)/($G$32-$G$33)","v":-1.4633599999999998E-2},{"$f":"($J32-$J33)/($G$32-$G$33)","v":-4.2365999999999992E-3},{"$f":"($K32-$K33)/($G$32-$G$33)","v":0},null,250,"m250",-9.5608000000000012E-3,-1.4633599999999998E-2,-4.2365999999999992E-3,0]
[{"$f":"G34","v":1000},"m1000",{"$f":"($H33-$H34)/($G$33-$G$34)","v":-8.4566399999999996E-3},{"$f":"($I33-$I34)/($G$33-$G$34)","v":-2.3058800000000002E-3},{"$f":"($J33-$J34)/($G$33-$G$34)","v":-3.3892800000000006E-3},{"$f":"($K33-$K34)/($G$33-$G$34)","v":0},null,1000,"m1000",-8.4566399999999996E-3,-2.3058800000000002E-3,-3.3892800000000006E-3,0]
[{"$f":"G32","v":50},"b50",{"$f":"H32","v":10.3688},{"$f":"I32","v":5.2325999999999997},{"$f":"J32","v":4.2366000000000001},{"$f":"K32","v":0},null,50,"b50",10.3688,5.2325999999999997,4.2366000000000001,0]
[{"$f":"G33","v":250},"b250",{"$f":"H32-(G32*C17)","v":10.84684},{"$f":"I32-(G32*D17)","v":5.9642799999999996},{"$f":"J32-(G32*E17)","v":4.4484300000000001},{"$f":"K32-(G32*F17)","v":0},null,250,"b250",10.84684,5.9642799999999996,4.4484300000000001,0]
[{"$f":"G34","v":1000},"b1000",{"$f":"H33-(G33*C18)","v":10.5708},{"$f":"I33-(G33*D18)","v":2.8823500000000002},{"$f":"J33-(G33*E18)","v":4.2366000000000001},{"$f":"K33-(G33*F18)","v":0},null,1000,"b1000",10.5708,2.8823500000000002,4.2366000000000001,0]
[{"$f":"\">\"&A21","v":">1000"},"b>1000",{"$f":"H34","v":2.11416},{"$f":"I34","v":0.57647000000000004},{"$f":"J34","v":0.84732000000000007},{"$f":"K34","v":0},null,">1000","b>1000",2.11416,0.57647000000000004,0.84732000000000007,0]
[]
[]
["Pull Through Ducts","Column1","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[50,null,{"$f":"'Dataload WMS'!D115","v":402.91},{"$f":"'Dataload WMS'!E115","v":225.07},0,0,50,{"$f":"C26/$G26","v":8.0582000000000011},{"$f":"D26/$G26","v":4.5014000000000003},{"$f":"E26/$G26","v":0},{"$f":"F26/$G26","v":0},{"$f":"SUM(H26:K26)","v":12.559600000000001}]
[250,null,{"$f":"'Dataload WMS'!D116","v":999.32},{"$f":"'Dataload WMS'!E116","v":532.05999999999995},0,0,250,{"$f":"C27/$G27","v":3.9972800000000004},{"$f":"D27/$G27","v":2.1282399999999999},0,0,{"$f":"SUM(H27:K27)","v":6.1255199999999999}]
[1000,null,{"$f":"'Dataload WMS'!D117","v":3189.17},{"$f":"'Dataload WMS'!E117","v":1736.44},0,0,1000,{"$f":"C28/$G28","v":3.1891700000000003},1.73644,0,0,{"$f":"SUM(H28:K28)","v":4.9256100000000007}]
[]
[]
["Lay in Trench","Column1","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[50,null,{"$f":"'Dataload WMS'!D119","v":518.44000000000005},{"$f":"'Dataload WMS'!E119","v":261.63},{"$f":"'Dataload WMS'!F119","v":211.83},0,50,{"$f":"C32/$G32","v":10.3688},5.2325999999999997,4.2366000000000001,0,{"$f":"SUM(H32:K32)","v":19.838000000000001}]
[250,null,{"$f":"'Dataload WMS'!D120","v":2114.16},{"$f":"'Dataload WMS'!E120","v":576.47},{"$f":"'Dataload WMS'!F120","v":847.32},0,250,8.4566400000000002,2.3058800000000002,3.3892800000000003,0,{"$f":"SUM(H33:K33)","v":14.151800000000001}]
[1000,null,{"$f":"'Dataload WMS'!D121","v":2114.16},{"$f":"'Dataload WMS'!E121","v":576.47},{"$f":"'Dataload WMS'!F121","v":847.32},0,1000,2.11416,0.57647000000000004,0.84732000000000007,0,{"$f":"SUM(H34:K34)","v":3.5379500000000004}]
[]
["Conductor","Column1","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["11kV 240mm2 CU 3C XLPE","SZ15391",null,null,{"$f":"'Dataload Ellipse'!G93","v":4780.9844499999999},null,50,{"$f":"C37/$G37","v":0},{"$f":"D37/$G37","v":0},{"$f":"E37/$G37","v":95.619688999999994},{"$f":"F37/$G37","v":0},{"$f":"SUM(H37:K37)","v":95.619688999999994}]
["11kV 240mm2 AL 3C XLPE","SZ15294",null,null,{"$f":"'Dataload Ellipse'!G94","v":1479.9114},null,50,0,0,{"$f":"E38/$G38","v":29.598227999999999},0,29.598227999999999]
["11kV 185mm2 AL 3C XLPE","SZ15286",null,null,{"$f":"'Dataload Ellipse'!G95","v":1707.9999999999998},null,50,0,0,34.159999999999997,0,34.159999999999997]
["11kV 300mm2 CU 3C XLPE","SZ12791",null,null,{"$f":"'Dataload Ellipse'!G96","v":6389.0715},null,50,0,0,127.78143,0,127.78143]
["22kV 240mm2 CU 3C XLPE","SZ10136",null,null,{"$f":"'Dataload Ellipse'!G97","v":5123.8778000000002},null,50,0,0,102.47755600000001,0,102.47755600000001]
["22kV 240mm2 AL 3C XLPE","SZ15324",null,null,{"$f":"'Dataload Ellipse'!G98","v":1735.3087500000001},null,50,0,0,34.706175000000002,0,34.706175000000002]
["33kV 300mm2 CU 1C PLYPV","SZ12872",null,null,{"$f":"'Dataload Ellipse'!G99","v":1718.5},null,50,0,0,34.369999999999997,0,34.369999999999997]
["33kV 630mm2 CU 1C XLPE","SZ13577",null,null,{"$f":"'Dataload Ellipse'!G100","v":1768.6499999999999},null,50,0,0,35.372999999999998,0,35.372999999999998]
["LV 240mm2 AL 4C XLPE","SZ15308",null,null,{"$f":"'Dataload Ellipse'!G101","v":773.65359999999998},null,50,0,0,15.473072,0,15.473072]
["LV 50mm2 CU 4C XLPE/PVC","SZ14611",null,null,{"$f":"'Dataload Ellipse'!G102","v":1269.6816999999999},null,50,0,0,25.393633999999999,0,25.393633999999999]
["LV 25mm2 CU 4C XLPE/PVC","SZ10012",null,null,{"$f":"'Dataload Ellipse'!G103","v":729.41719999999998},null,50,0,0,14.588343999999999,0,14.588343999999999]
["LV BARE CU Anealed 19/2.14","SZ13771",null,null,{"$f":"'Dataload Ellipse'!G104","v":400.85550000000001},null,50,0,0,8.0171100000000006,0,8.0171100000000006]
["16MM2  0.6/1KV DOUBLE INSULATED",1007403,null,null,{"$f":"'Dataload Ellipse'!G105","v":2.385186},null,1,0,0,2.385186,0,2.385186]
["LV 4mm2 CU 2C 7/0.85 DI","SZ15332",null,null,{"$f":"'Dataload Ellipse'!G106","v":64.081800000000001},null,50,0,0,1.281636,0,1.281636]

{"sheet":"OH_PoleSub","index":20,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Pole Sub","2008-11-06",3,4,5,6,7,8,9,10,11,12]
["Install Pole Sub","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["1 to 3 Phase Uprate","n",{"$f":"'Dataload WMS'!D69","v":4450.09},{"$f":"'Dataload WMS'!E69","v":891.47},{"$f":"'Dataload WMS'!F69","v":181.7},{"$f":"'Dataload WMS'!G69","v":0},{"$f":"'Dataload WMS'!H69","v":1},{"$f":"C3/$G3","v":4450.09},891.47,181.7,0,{"$f":"SUM(H3:K3)","v":5523.26}]
["3 to 3 Phase Sub Uprate","n",{"$f":"'Dataload WMS'!D74","v":5307.33},{"$f":"'Dataload WMS'!E74","v":1304.53},{"$f":"'Dataload WMS'!F74","v":84.53},{"$f":"'Dataload WMS'!G74","v":0},{"$f":"'Dataload WMS'!H74","v":1},5307.33,1304.53,84.53,0,6696.3899999999994]
["New Single Phase","n",{"$f":"'Dataload WMS'!D72","v":3079.57},{"$f":"'Dataload WMS'!E72","v":648.73},{"$f":"'Dataload WMS'!F72","v":2808},{"$f":"'Dataload WMS'!G72","v":0},{"$f":"'Dataload WMS'!H72","v":1},3079.57,648.73,2808,0,6536.3]
["New 3 Phase < 300kVA","n",{"$f":"'Dataload WMS'!D70","v":2185.09},{"$f":"'Dataload WMS'!E70","v":444.81},{"$f":"'Dataload WMS'!F70","v":3167.3},{"$f":"'Dataload WMS'!G70","v":0},{"$f":"'Dataload WMS'!H70","v":1},2185.09,444.81,3167.3,0,5797.2000000000007]
["New 3 Phase >= 300kVA","n",{"$f":"'Dataload WMS'!D71","v":2433.41},{"$f":"'Dataload WMS'!E71","v":496.53},{"$f":"'Dataload WMS'!F71","v":3186.87},{"$f":"'Dataload WMS'!G71","v":0},{"$f":"'Dataload WMS'!H71","v":1},2433.41,496.53,3186.87,0,6116.8099999999995]
["Remove Pole Substation","n",{"$f":"'Dataload WMS'!D73","v":1185.43},{"$f":"'Dataload WMS'!E73","v":212.36},{"$f":"'Dataload WMS'!F73","v":0},{"$f":"'Dataload WMS'!G73","v":0},{"$f":"'Dataload WMS'!H73","v":1},1185.43,212.36,0,0,1397.79]
[]
["Pole Sub","Fittings","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["400 KVA 11KV 3PH",1216.4099285359989,null,null,{"$f":"'Dataload TXWS'!C43","v":8672.2520000000004},null,1,{"$f":"C11/$G11","v":0},{"$f":"D11/$G11","v":0},{"$f":"E11/$G11","v":8672.2520000000004},{"$f":"F11/$G11","v":0},{"$f":"SUM(H11:K11)","v":8672.2520000000004}]
["300 KVA 11KV 3PH",1216.4099285359989,null,null,{"$f":"'Dataload TXWS'!C44","v":7392.8466669999998},null,1,0,0,{"$f":"E12/$G12","v":7392.8466669999998},0,7392.8466669999998]
["200 KVA 11 KV  3PH",1216.4099285360007,null,null,{"$f":"'Dataload TXWS'!C45","v":5674.5613039999998},null,1,0,0,5674.5613039999998,0,5674.5613039999998]
["100 KVA 11 KV  3PH",1216.4099285360007,null,null,{"$f":"'Dataload TXWS'!C46","v":3910.2567650000001},null,1,0,0,3910.2567650000001,0,3910.2567650000001]
["63 KVA 11 KV  3PH",1216.4099285360007,null,null,{"$f":"'Dataload TXWS'!C47","v":2997.9953850000002},null,1,0,0,2997.9953850000002,0,2997.9953850000002]
["25 KVA 11 KV  3PH",1216.4099285360016,null,null,{"$f":"'Dataload TXWS'!C48","v":2056.5420690000001},null,1,0,0,2056.5420690000001,0,2056.5420690000001]
["400 KVA 22 KV  3PH",1553.8307723839971,null,null,{"$f":"'Dataload TXWS'!C49","v":16146.086667},null,1,0,0,16146.086667,0,16146.086667]
["300 KVA 22 KV  3PH",1553.8307723840007,null,null,{"$f":"'Dataload TXWS'!C50","v":9936.43},null,1,0,0,9936.43,0,9936.43]
["200 KVA 22 KV  3PH",1553.8307723840007,null,null,11185,null,1,{"$f":"C19/$G19","v":0},{"$f":"D19/$G19","v":0},{"$f":"E19/$G19","v":11185},{"$f":"F19/$G19","v":0},{"$f":"SUM(H19:K19)","v":11185}]
["100 KVA 22 KV  3PH",1553.8307723840007,null,null,{"$f":"'Dataload TXWS'!C51","v":6654.639091},null,1,0,0,6654.639091,0,6654.639091]
["50 KVA 11 KV  1 PH",845.84703649600033,null,null,{"$f":"'Dataload TXWS'!C52","v":2404.1551850000001},null,1,0,0,2404.1551850000001,0,2404.1551850000001]
["25 KVA 11 KV  1 PH",845.84703649600033,null,null,{"$f":"'Dataload TXWS'!C53","v":1458.854808},null,1,0,0,1458.854808,0,1458.854808]
["25 KVA 22 KV  1 PH",914.16565363200016,null,null,{"$f":"'Dataload TXWS'!C54","v":2367.7337499999999},null,1,0,0,2367.7337499999999,0,2367.7337499999999]
["25 KVA 11 KV (SWER)",638.04580461600062,null,null,{"$f":"'Dataload TXWS'!C55","v":1716.7436359999999},null,1,0,0,1716.7436359999999,0,1716.7436359999999]
["63 KVA 22 KV  3PH",1216,null,null,{"$f":"'Dataload TXWS'!C58","v":6450},null,1,{"$f":"C25/$G25","v":0},{"$f":"D25/$G25","v":0},{"$f":"E25/$G25","v":6450},{"$f":"F25/$G25","v":0},{"$f":"SUM(H25:K25)","v":6450}]

{"sheet":"UG_PMSub","index":21,"n_rows":159,"n_cols":19,"rows_kept":159,"cut":false,"hidden":true,"merged":[]}
[]
["PM Sub","Column1","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["New PM Substation",null,{"$f":"'Dataload WMS'!D106","v":1884.75},{"$f":"'Dataload WMS'!E106","v":377.52},{"$f":"'Dataload WMS'!F106","v":698.04},{"$f":"'Dataload WMS'!G106","v":0},{"$f":"'Dataload WMS'!H106","v":1},{"$f":"C3/$G3","v":1884.75},{"$f":"D3/$G3","v":377.52},698.04,0,{"$f":"SUM(H3:K3)","v":2960.31}]
["Modify/Uprate TX Only",null,{"$f":"'Dataload WMS'!D108","v":2064.7199999999998},{"$f":"'Dataload WMS'!E108","v":209.52},{"$f":"'Dataload WMS'!F108","v":0},{"$f":"'Dataload WMS'!G108","v":0},{"$f":"'Dataload WMS'!H108","v":1},2064.7199999999998,209.52,0,0,2274.2399999999998]
["Remove PM Substation",null,{"$f":"'Dataload WMS'!D107","v":715.42},{"$f":"'Dataload WMS'!E107","v":149.46},{"$f":"'Dataload WMS'!F107","v":0},{"$f":"'Dataload WMS'!G107","v":0},{"$f":"'Dataload WMS'!H107","v":1},715.42,149.46,0,0,864.88]
["Install Sub Culvert",null,{"$f":"'Dataload WMS'!D102","v":921.92},{"$f":"'Dataload WMS'!E102","v":195.48},{"$f":"'Dataload WMS'!F102","v":1480.18},{"$f":"'Dataload WMS'!G102","v":0},{"$f":"'Dataload WMS'!H102","v":1},921.92,195.48,1480.18,0,2597.58]
["Modify/Uprate HV",null,{"$f":"'Dataload WMS'!D103","v":3267.92},{"$f":"'Dataload WMS'!E103","v":405},{"$f":"'Dataload WMS'!F103","v":0},{"$f":"'Dataload WMS'!G103","v":0},{"$f":"'Dataload WMS'!H103","v":2},1633.96,202.5,0,0,1836.46]
["Modify/Uprate LV",null,{"$f":"'Dataload WMS'!D104","v":3267.92},{"$f":"'Dataload WMS'!E104","v":405},{"$f":"'Dataload WMS'!F104","v":0},{"$f":"'Dataload WMS'!G104","v":0},{"$f":"'Dataload WMS'!H104","v":2},1633.96,202.5,0,0,1836.46]
["Modify/Uprate/Install CB",null,{"$f":"'Dataload WMS'!D105","v":1032.3599999999999},{"$f":"'Dataload WMS'!E105","v":104.76},{"$f":"'Dataload WMS'!F105","v":0},{"$f":"'Dataload WMS'!G105","v":0},{"$f":"'Dataload WMS'!H105","v":1},1032.3599999999999,104.76,0,0,1137.1199999999999]
[]
[]
["PM Package","Transformer Only","Labour","Plant and Vehicles","SG","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit","Total all"]
["11kV 315kVA CFCC CB 1250 + F",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+_sw1250+fuse+ffmeter","v":18069.068972000001},0,1,{"$f":"C13/$G13","v":0},{"$f":"D13/$G13","v":0},{"$f":"E13/$G13","v":18069.068972000001},{"$f":"F13/$G13","v":0},{"$f":"SUM(H13:K13)","v":18069.068972000001},{"$f":"B13+E13","v":27953.413837}]
["11kV 315kVA CFCC CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+_sw1250+fuse+fuse+ffmeter","v":18478.039402000002},0,1,{"$f":"C14/$G14","v":0},0,{"$f":"E14/$G14","v":18478.039402000002},0,{"$f":"SUM(H14:K14)","v":18478.039402000002},{"$f":"B14+E14","v":28362.384267000001}]
["11kV 315kVA CFCC CB 1250",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+_sw1250","v":16883.931042},0,1,{"$f":"C15/$G15","v":0},0,16883.931042,0,{"$f":"SUM(H15:K15)","v":16883.931042},26768.275906999999]
["11kV 315kVA CFCC FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+cat1ffiff","v":12209.140705},0,1,0,0,12209.140705,0,12209.140705,22093.485569999997]
["11kV 315kVA CFCC FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+cat2ffiff","v":13704.228542000001},0,1,0,0,13704.228542000001,0,13704.228542000001,23588.573407]
["11kV 315kVA CFCC FIF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"CFCC+cat2fif","v":12148.089732},0,1,0,0,12148.089732,0,12148.089732,22032.434596999999]
["11kV 315kVA RTRR CB 1250 + F",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+_sw1250+fuse+ffmeter","v":27283.709139000002},0,1,0,0,27283.709139000002,0,27283.709139000002,37168.054004000005]
["11kV 315kVA RTRR CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+_sw1250+fuse+fuse+ffmeter","v":27692.679569000004},0,1,0,0,27692.679569000004,0,27692.679569000004,37577.024434000006]
["11kV 315kVA RTRR CB 1250",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+_sw1250","v":26098.571209000002},0,1,0,0,26098.571209000002,0,26098.571209000002,35982.916074000001]
["11kV 315kVA RTRR FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+cat1ffiff","v":21423.780871999999},0,1,0,0,{"$f":"E22/$G22","v":21423.780871999999},0,{"$f":"SUM(H22:K22)","v":21423.780871999999},31308.125736999998]
["11kV 315kVA RTRR FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+cat2ffiff","v":22918.868708999998},0,1,0,0,22918.868708999998,0,22918.868708999998,32803.213573999994]
["11kV 315kVA RTRR FIF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTRR+cat2fif","v":21362.729898999998},0,1,0,0,21362.729898999998,0,21362.729898999998,31247.074763999997]
["11kV 315kVA RTR CB 1250 + F",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+_sw1250+fuse+ffmeter","v":16696.497811000001},0,1,0,0,16696.497811000001,0,16696.497811000001,26580.842676]
["11kV 315kVA RTR CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+_sw1250+fuse+fuse+ffmeter","v":17105.468240999999},0,1,0,0,17105.468240999999,0,17105.468240999999,26989.813105999998]
["11kV 315kVA RTR CB 1250",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+_sw1250","v":15511.359881},0,1,0,0,15511.359881,0,15511.359881,25395.704745999999]
["11kV 315kVA RTR FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+cat1ffiff","v":10836.569544},0,1,0,0,10836.569544,0,10836.569544,20720.914408999997]
["11kV 315kVA RTR FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+cat2ffiff","v":12331.657381000001},0,1,0,0,12331.657381000001,0,12331.657381000001,22216.002246]
["11kV 315kVA RTR FIF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RTR+cat2fif","v":10775.518571000001},0,1,0,0,10775.518571000001,0,10775.518571000001,20659.863436]
["11kV 315kVA RT CB 1250 + F",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+_sw1250+fuse+ffmeter","v":15489.115625999999},0,1,0,0,15489.115625999999,0,15489.115625999999,25373.460490999998]
["11kV 315kVA RT CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+_sw1250+fuse+fuse+ffmeter","v":15898.086055999998},0,1,0,0,15898.086055999998,0,15898.086055999998,25782.430920999999]
["11kV 315kVA RT CB 1250",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+_sw1250","v":14303.977696},0,1,0,0,14303.977696,0,14303.977696,24188.322561000001]
["11kV 315kVA RT FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+cat1ffiff","v":9629.1873589999996},0,1,0,0,9629.1873589999996,0,9629.1873589999996,19513.532223999999]
["11kV 315kVA RT FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+cat2ffiff","v":11124.275195999999},0,1,0,0,11124.275195999999,0,11124.275195999999,21008.620060999998]
["11kV 315kVA RT FIF CAT 2",{"$f":"'Dataload TXWS'!$B$4","v":9884.3448649999991},0,0,{"$f":"RT+cat2fif","v":9568.1363860000001},0,1,0,0,9568.1363860000001,0,9568.1363860000001,19452.481250999997]
["22kV 315kVA 8DJ10 CAT 1",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"old8DJ10+cat1ffiff","v":10776.461954999999},0,1,0,0,10776.461954999999,0,10776.461954999999,21631.766954999999]
["22kV 315kVA 8DJ10 CB 1250",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"old8DJ10+_sw1250","v":15451.252292000001},0,1,0,0,15451.252292000001,0,15451.252292000001,26306.557292000001]
["22kV 315kVA RTR CAT 1",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"RTR+cat1ffiff","v":10836.569544},0,1,0,0,10836.569544,0,10836.569544,21691.874543999998]
["22kV 315kVA RTRR CAT 1",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"RTRR+cat1ffiff","v":21423.780871999999},0,1,0,0,21423.780871999999,0,21423.780871999999,32279.085872]
["22kV 315kVA RTR CB 1250",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"RTR+_sw1250","v":15511.359881},0,1,0,0,15511.359881,0,15511.359881,26366.664881000001]
["22kV 315kVA RTRR CB 1250",{"$f":"'Dataload TXWS'!$B$5","v":10855.305},0,0,{"$f":"RTRR+_sw1250","v":26098.571209000002},0,1,0,0,26098.571209000002,0,26098.571209000002,36953.876209000002]
["11kV 500kVA CFCC CB 1250 + F",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+_sw1250+fuse+ffmeter","v":18069.068972000001},0,1,0,0,{"$f":"E43/$G43","v":18069.068972000001},0,18069.068972000001,30645.485563000002]
["11kV 500kVA CFCC CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+_sw1250+fuse+fuse+ffmeter","v":18478.039402000002},0,1,0,0,18478.039402000002,0,18478.039402000002,31054.455993000003]
["11kV 500kVA CFCC CB 1250",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+_sw1250","v":16883.931042},0,1,0,0,16883.931042,0,16883.931042,29460.347632999998]
["11kV 500kVA CFCC FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+cat1ffiff","v":12209.140705},0,1,0,0,12209.140705,0,12209.140705,24785.557295999999]
["11kV 500kVA CFCC FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+cat2ffiff","v":13704.228542000001},0,1,0,0,13704.228542000001,0,13704.228542000001,26280.645132999998]
["11kV 500kVA CFCC FIF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"CFCC+cat2fif","v":12148.089732},0,1,0,0,12148.089732,0,12148.089732,24724.506323000001]
["11kV 500kVA RTRR CB 1250 + F",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+_sw1250+fuse+ffmeter","v":27283.709139000002},0,1,0,0,27283.709139000002,0,27283.709139000002,39860.12573]
["11kV 500kVA RTRR CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+_sw1250+fuse+fuse+ffmeter","v":27692.679569000004},0,1,0,0,27692.679569000004,0,27692.679569000004,40269.096160000001]
["11kV 500kVA RTRR CB 1250",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+_sw1250","v":26098.571209000002},0,1,0,0,26098.571209000002,0,26098.571209000002,38674.987800000003]
["11kV 500kVA RTRR FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+cat1ffiff","v":21423.780871999999},0,1,0,0,21423.780871999999,0,21423.780871999999,34000.197462999997]
["11kV 500kVA RTRR FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+cat2ffiff","v":22918.868708999998},0,1,0,0,22918.868708999998,0,22918.868708999998,35495.285299999996]
["11kV 500kVA RTRR FIF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTRR+cat2fif","v":21362.729898999998},0,1,0,0,21362.729898999998,0,21362.729898999998,33939.146489999999]
["11kV 500kVA RTR CB 1250 + F",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+_sw1250+fuse+ffmeter","v":16696.497811000001},0,1,0,0,16696.497811000001,0,16696.497811000001,29272.914402000002]
["11kV 500kVA RTR CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+_sw1250+fuse+fuse+ffmeter","v":17105.468240999999},0,1,0,0,17105.468240999999,0,17105.468240999999,29681.884831999996]
["11kV 500kVA RTR CB 1250",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+_sw1250","v":15511.359881},0,1,0,0,15511.359881,0,15511.359881,28087.776471999998]
["11kV 500kVA RTR FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+cat1ffiff","v":10836.569544},0,1,0,0,10836.569544,0,10836.569544,23412.986134999999]
["11kV 500kVA RTR FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+cat2ffiff","v":12331.657381000001},0,1,0,0,12331.657381000001,0,12331.657381000001,24908.073971999998]
["11kV 500kVA RTR FIF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RTR+cat2fif","v":10775.518571000001},0,1,0,0,10775.518571000001,0,10775.518571000001,23351.935162000002]
["11kV 500kVA RT CB 1250 + F",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+_sw1250+fuse+ffmeter","v":15489.115625999999},0,1,0,0,15489.115625999999,0,15489.115625999999,28065.532217]
["11kV 500kVA RT CB 1250 + FF",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+_sw1250+fuse+fuse+ffmeter","v":15898.086055999998},0,1,0,0,15898.086055999998,0,15898.086055999998,28474.502646999998]
["11kV 500kVA RT CB 1250",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+_sw1250","v":14303.977696},0,1,0,0,14303.977696,0,14303.977696,26880.394286999999]
["11kV 500kVA RT FFIFF CAT 1",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+cat1ffiff","v":9629.1873589999996},0,1,0,0,9629.1873589999996,0,9629.1873589999996,22205.603949999997]
["11kV 500kVA RT FFIFF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+cat2ffiff","v":11124.275195999999},0,1,0,0,11124.275195999999,0,11124.275195999999,23700.691786999996]
["11kV 500kVA RT FIF CAT 2",{"$f":"'Dataload TXWS'!$B$7","v":12576.416590999999},0,0,{"$f":"RT+cat2fif","v":9568.1363860000001},0,1,0,0,9568.1363860000001,0,9568.1363860000001,22144.552976999999]
["22kV 500kVA 8DJ10 CAT 1",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"old8DJ10+cat1ffiff","v":10776.461954999999},0,1,0,0,10776.461954999999,0,10776.461954999999,23067.996500000001]
["22kV 500kVA 8DJ10 CB 1250",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"old8DJ10+_sw1250","v":15451.252292000001},0,1,0,0,15451.252292000001,0,15451.252292000001,27742.786837]
["22kV 500kVA RTR CAT 1",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"RTR+cat1ffiff","v":10836.569544},0,1,0,0,10836.569544,0,10836.569544,23128.104089]
["22kV 500kVA RTRR CAT 1",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"RTRR+cat1ffiff","v":21423.780871999999},0,1,0,0,21423.780871999999,0,21423.780871999999,33715.315416999998]
["22kV 500kVA RTR CB 1250",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"RTR+_sw1250","v":15511.359881},0,1,0,0,15511.359881,0,15511.359881,27802.894425999999]
["22kV 500kVA RTRR CB 1250",{"$f":"'Dataload TXWS'!$B$8","v":12291.534545},0,0,{"$f":"RTRR+_sw1250","v":26098.571209000002},0,1,0,0,26098.571209000002,0,26098.571209000002,38390.105754000004]
[]
["11kV 1000kVA CFCC CB 2500 + F",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"CFCC+_sw2500+fuse+ffmeter","v":19087.379090999999},0,1,0,0,19087.379090999999,0,19087.379090999999,37121.828491]
["11kV 1000kVA CFCC CB 2500 + FF",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"CFCC+_sw2500+fuse+fuse+ffmeter","v":19496.349521},0,1,0,0,19496.349521,0,19496.349521,37530.798921000001]
["11kV 1000kVA CFCC CB 2500A",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"CFCC+_sw2500","v":17902.241160999998},0,1,0,0,17902.241160999998,0,17902.241160999998,35936.690560999996]
["11kV 1000kVA RTRR CB 2500 + F",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTRR+_sw2500+fuse+ffmeter","v":28302.019258},0,1,0,0,28302.019258,0,28302.019258,46336.468657999998]
["11kV 1000kVA RTRR CB 2500 + FF",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTRR+_sw2500+fuse+fuse+ffmeter","v":28710.989688000001},0,1,0,0,28710.989688000001,0,28710.989688000001,46745.439087999999]
["11kV 1000kVA RTRR CB 2500A",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTRR+_sw2500","v":27116.881327999999},0,1,0,0,27116.881327999999,0,27116.881327999999,45151.330728000001]
["11kV 1000kVA RTR CB 2500 + F",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTR+_sw2500+fuse+ffmeter","v":17714.807929999999},0,1,0,0,17714.807929999999,0,17714.807929999999,35749.25733]
["11kV 1000kVA RTR CB 2500 + FF",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTR+_sw2500++fuse+fuse+ffmeter","v":18123.77836},0,1,0,0,18123.77836,0,18123.77836,36158.227760000002]
["11kV 1000kVA RTR CB 2500A",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTR+_sw2500","v":16529.669999999998},0,1,0,0,16529.669999999998,0,16529.669999999998,34564.119399999996]
["11kV 1000kVA RT CB 2500 + F",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RT+_sw2500+fuse+ffmeter","v":16507.425745},0,1,0,0,16507.425745,0,16507.425745,34541.875144999998]
["11kV 1000kVA RT CB 2500 + FF",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RT+_sw2500+fuse+fuse+ffmeter","v":16916.396174999998},0,1,0,0,16916.396174999998,0,16916.396174999998,34950.845574999999]
["11kV 1000kVA RT CB 2500A",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RT+_sw2500","v":15322.287815},0,1,0,0,15322.287815,0,15322.287815,33356.737215000001]
["11kV 1000kVA RTR CAT2 FFIFF",{"$f":"'Dataload TXWS'!$B$10","v":18034.449400000001},0,0,{"$f":"RTR+cat2ffiff","v":12331.657381000001},0,1,0,0,12331.657381000001,0,12331.657381000001,30366.106781000002]
["22kV 1000kVA 8DJ10 CB 2500A",{"$f":"'Dataload TXWS'!$B$11","v":25840.441999999999},0,0,{"$f":"old8DJ10+_sw2500","v":16469.562410999999},0,1,0,0,16469.562410999999,0,16469.562410999999,42310.004411000002]
["22kV 1000kVA RTR CB 2500A",{"$f":"'Dataload TXWS'!$B$11","v":25840.441999999999},0,0,{"$f":"RTR+_sw2500","v":16529.669999999998},0,1,0,0,16529.669999999998,0,16529.669999999998,42370.111999999994]
["22kV 1000kVA RTRR CB 2500A",{"$f":"'Dataload TXWS'!$B$11","v":25840.441999999999},0,0,{"$f":"RTRR+_sw2500","v":27116.881327999999},0,1,0,0,27116.881327999999,0,27116.881327999999,52957.323327999999]
["11kV 1500kVA RL 3200CB",{"$f":"'Dataload TXWS'!$B$13","v":33172.384444000003},0,0,{"$f":"RL+_sw3200","v":25329.825000000001},0,1,0,0,25329.825000000001,0,25329.825000000001,58502.209444000007]
["11kV 1500kVA RLR 3200CB",{"$f":"'Dataload TXWS'!$B$13","v":33172.384444000003},0,0,{"$f":"RLR+_sw3200","v":25382.613684},0,1,0,0,25382.613684,0,25382.613684,58554.998128000007]
["22kV 1500kVA RL 3200CB",{"$f":"'Dataload TXWS'!$B$14","v":41216.027999999998},0,0,{"$f":"RL+_sw3200","v":25329.825000000001},0,1,0,0,25329.825000000001,0,25329.825000000001,66545.853000000003]
["22kV 1500kVA RLR 3200CB",{"$f":"'Dataload TXWS'!$B$14","v":41216.027999999998},0,0,{"$f":"RLR+_sw3200","v":25382.613684},0,1,0,0,25382.613684,0,25382.613684,66598.641684000002]
[]
["PM Individual Components","Transformer Only","Labour","Plant and Vehicles","SG","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Fuse Strip (Including 3 x 400A fuses) - Weber",null,0,0,{"$f":"'Dataload TXWS'!C17","v":408.97043000000002},0,1,{"$f":"C96/$G96","v":0},{"$f":"D96/$G96","v":0},{"$f":"E96/$G96","v":408.97043000000002},{"$f":"F96/$G96","v":0},{"$f":"SUM(H96:K96)","v":408.97043000000002}]
["Stainless steel cubicle size 14",null,0,0,{"$f":"'Dataload TXWS'!C38","v":9387},0,1,0,{"$f":"D97/$G97","v":0},9387,0,9387]
["FUSE CART HRC 3 1/4\"CNT W 250A(1143874)          ",null,0,0,{"$f":"'Dataload Ellipse'!G152","v":9.35},0,1,0,0,9.35,0,9.35]
["FUSE CART HRC 3 1/4\"CNT W 400A(1013166)          ",null,0,0,{"$f":"'Dataload Ellipse'!G153","v":10.74},0,1,0,0,10.74,0,10.74]
["Stainless steel cubicle size 16",null,null,null,{"$f":"'Dataload TXWS'!C40","v":9019.8724999999995},null,1,0,0,9019.8724999999995,0,9019.8724999999995]
["CAT 1 FFIFF",null,0,0,{"$f":"'Dataload TXWS'!C19","v":3794.0138299999999},0,1,0,0,3794.0138299999999,0,3794.0138299999999]
["CAT 2 FFIFF",null,0,0,{"$f":"'Dataload TXWS'!C20","v":5289.1016669999999},0,1,{"$f":"C102/$G102","v":0},0,5289.1016669999999,0,5289.1016669999999]
["CAT 2 FIF ",null,0,0,{"$f":"'Dataload TXWS'!C21","v":3732.962857},0,1,0,0,3732.962857,0,3732.962857]
["Siemens RT (Switch Fuse)",null,0,0,{"$f":"'Dataload TXWS'!C22","v":5835.1735289999997},0,1,0,0,5835.1735289999997,0,5835.1735289999997]
["Siemens RTR (Switch Fuse Switch)",null,0,0,{"$f":"'Dataload TXWS'!C23","v":7042.5557140000001},0,1,0,0,7042.5557140000001,0,7042.5557140000001]
["Siemens RTRR (Switch Fuse Switch Switch)",null,0,0,{"$f":"'Dataload TXWS'!C24","v":17629.767041999999},0,1,0,0,17629.767041999999,0,17629.767041999999]
["Siemens RL (Switch+CB)",null,0,0,{"$f":"'Dataload TXWS'!C25","v":9816.9150000000009},0,1,0,0,9816.9150000000009,0,9816.9150000000009]
["Siemens RLR (Switch+CB)",null,0,0,{"$f":"'Dataload TXWS'!C26","v":9869.7036840000001},0,1,0,0,9869.7036840000001,0,9869.7036840000001]
["Siemens RLRR (Switch+CB)",null,0,0,{"$f":"'Dataload TXWS'!C27","v":12340.61},0,1,0,0,12340.61,0,12340.61]
["CFC Safelink Switchgear",null,0,0,{"$f":"'Dataload TXWS'!C60","v":6982.4481249999999},0,1,{"$f":"C110/$G110","v":0},0,6982.4481249999999,0,6982.4481249999999]
["CFCC Safelink Switchgear",null,0,0,{"$f":"'Dataload TXWS'!C61","v":8415.1268749999999},0,1,0,0,8415.1268749999999,0,8415.1268749999999]
["Stainless steel cubicle size 10",null,0,0,{"$f":"'Dataload TXWS'!C39","v":8492.5550000000003},0,1,0,0,8492.5550000000003,0,8492.5550000000003]
["1250 CB (Weber)",null,0,0,{"$f":"'Dataload TXWS'!C28","v":8468.8041670000002},0,1,0,0,8468.8041670000002,0,8468.8041670000002]
["2500 CB (Weber)",null,0,0,{"$f":"'Dataload TXWS'!C29","v":9487.114286},0,1,{"$f":"C114/$G114","v":0},{"$f":"D114/$G114","v":0},{"$f":"E114/$G114","v":9487.114286},{"$f":"F114/$G114","v":0},9487.114286]
["3200 CB (Weber)",null,0,0,{"$f":"'Dataload TXWS'!C30","v":15512.91},0,1,0,0,15512.91,0,15512.91]
["RRR Switching Station",null,0,0,{"$f":"'Dataload TXWS'!C33","v":9742},0,1,0,0,9742,0,9742]
["RRRR Switching Station",null,0,0,{"$f":"'Dataload TXWS'!C34","v":9242.6875},0,1,{"$f":"C117/$G117","v":0},{"$f":"D117/$G117","v":0},9242.6875,{"$f":"F117/$G117","v":0},9242.6875]
["Size 16 Fibreglass Cubicle",null,0,0,{"$f":"'Dataload Ellipse'!G154","v":3777.01},0,1,0,0,3777.01,0,3777.01]
["Size 14 Fibreglass Cubicle",null,0,0,{"$f":"'Dataload Ellipse'!G155","v":3580},0,1,{"$f":"C119/$G119","v":0},0,3580,0,3580]
["Size 14 - 16 concrete plinth",null,0,0,{"$f":"'Dataload Ellipse'!G156","v":1384.91},0,1,{"$f":"C120/$G120","v":0},0,1384.91,0,1384.91]
["Stainless steel cubicle size 5",null,0,0,{"$f":"'Dataload TXWS'!C37","v":9112.0560000000005},0,1,0,0,9112.0560000000005,0,9112.0560000000005]
["8DJ10 HV switchgear",null,0,0,{"$f":"'Dataload TXWS'!C60","v":6982.4481249999999},0,1,{"$f":"C122/$G122","v":0},0,6982.4481249999999,0,6982.4481249999999]
["FF+Meter Two Fuse Strips with CT's and Meter arrangement (for use on Circuit Breakers requiring an additional two fuse strips)",null,0,0,{"$f":"'Dataload TXWS'!C18","v":776.16750000000002},0,1,0,0,776.16750000000002,0,776.16750000000002]
["Switching Station Size 16 Cubicle",null,0,0,{"$f":"'Dataload Ellipse'!G157","v":2330.25},0,1,0,0,2330.25,0,2330.25]
["Galvanised Plinth for 1500kVA ",null,0,0,{"$f":"'Dataload Ellipse'!G158","v":2227.4299999999998},0,1,0,0,2227.4299999999998,0,2227.4299999999998]
["PM Substation Culvert",null,0,0,{"$f":"'Dataload TXWS'!C31","v":1440.025682},0,1,0,0,1440.025682,0,1440.025682]
["VALUE OF 315kVA 11kV TRANSFORMER ONLY  ",null,null,null,{"$f":"B13","v":9884.3448649999991},null,1,0,0,9884.3448649999991,0,9884.3448649999991]
["VALUE OF 315kVA 22kV TRANSFORMER ONLY  ",null,null,null,{"$f":"B37","v":10855.305},null,1,0,0,10855.305,0,10855.305]
["VALUE OF 500kVA 11kV TRANSFORMER ONLY ",null,null,null,{"$f":"B43","v":12576.416590999999},null,1,0,0,12576.416590999999,0,12576.416590999999]
["VALUE OF 500kVA 22kV TRANSFORMER ONLY ",null,null,null,{"$f":"B67","v":12291.534545},null,1,0,0,12291.534545,0,12291.534545]
["VALUE OF 1000kVA 11kV TRANSFORMER ONLY ",null,null,null,{"$f":"B74","v":18034.449400000001},null,1,0,0,18034.449400000001,0,18034.449400000001]
["VALUE OF 1000kVA 22kV TRANSFORMER ONLY ",null,null,null,{"$f":"B89","v":25840.441999999999},null,1,0,0,25840.441999999999,0,25840.441999999999]
["VALUE OF 1500kVA 11kV TRANSFORMER ONLY ",null,null,null,{"$f":"B90","v":33172.384444000003},null,1,0,0,33172.384444000003,0,33172.384444000003]
["VALUE OF 1500kVA 22kV TRANSFORMER ONLY ",null,null,null,{"$f":"B93","v":41216.027999999998},null,1,0,0,41216.027999999998,0,41216.027999999998]
["11/22KV AUTOTRANSFORMER 3000 kVA ONLY",null,null,null,{"$f":"'Dataload TXWS'!C64","v":77500},null,1,{"$f":"C135/$G135","v":0},{"$f":"D135/$G135","v":0},{"$f":"E135/$G135","v":77500},{"$f":"F135/$G135","v":0},77500]
["ABB Safelink 2 CFC 1 Switch Automated",null,null,null,{"$f":"'Dataload TXWS'!C66","v":10543.44},null,1,{"$f":"C136/$G136","v":0},0,10543.44,0,{"$f":"SUM(H136:K136)","v":10543.44},null,null,null,null,{"$f":"$S$136*R136","v":4000},1,4000]
["ABB Safelink 2 CFC 2 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C67","v":13544.03},null,1,0,0,13544.03,0,13544.03,null,null,null,null,{"$f":"$S$136*R137","v":8000},2]
["ABB Safelink 2 CFCC 3 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C68","v":17523.5},null,1,0,0,17523.5,0,17523.5,null,null,null,null,12000,3]
["ABB Safelink 2 CCC 3 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C69","v":16651},null,1,0,0,16651,0,16651,null,null,null,null,12000,3]
["ABB Safelink 2 CCCC 4 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C70","v":21103},null,1,0,0,21103,0,21103,null,null,null,null,16000,4]
["Siemens 8DJH RTR 1 Switch Automated",null,null,null,{"$f":"'Dataload TXWS'!C71","v":11139},null,1,0,0,11139,0,11139,null,null,null,null,4000,1]
["Siemens 8DJH RTR 2 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C72","v":14714},null,1,0,0,14714,0,14714,null,null,null,null,8000,2]
["Siemens 8DJH RTRR-C 3 Switches Automated - PM Sub",null,null,null,{"$f":"'Dataload TXWS'!C73","v":27055},null,1,0,0,27055,0,27055,null,null,null,null,12000,3]
["Siemens 8DJH RTRR-S 3 Switches Automated- Indoor",null,null,null,{"$f":"'Dataload TXWS'!C74","v":20469},null,1,0,0,20469,0,20469,null,null,null,null,12000,3]
["Siemens 8DJH RLR 1 Switch Automated",null,null,null,{"$f":"'Dataload TXWS'!C75","v":12980},null,1,0,0,12980,0,12980,null,null,null,null,4000,1]
["Siemens 8DJH RLR  2 Switches Automated ",null,null,null,{"$f":"'Dataload TXWS'!C76","v":16740},null,1,0,0,16740,0,16740,null,null,null,null,8000,2]
["Siemens 8DJH RLRR 3 Switches Automated - Indoor",null,null,null,{"$f":"'Dataload TXWS'!C77","v":22828},null,1,0,0,22828,0,22828,null,null,null,null,12000,3]
["Siemens 8DJH RRR 3 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C78","v":17228},null,1,0,0,17228,0,17228,null,null,null,null,12000,3]
["Siemens 8DJH RRRR 4 Switches Automated",null,null,null,{"$f":"'Dataload TXWS'!C79","v":22266},null,1,0,0,22266,0,22266,null,null,null,null,16000,4]
[]
[]
["stock code"]
[1547108,"Size 16 Fibreglass Cubicle"]
[1547983,"Size 14 Fibreglass Cubicle"]
["YT10505","Size 5 Fibreglass Cubicle"]
["YT10513","Size 10 Fibreglass Cubicle"]
[1550193,"Switching Station Size 16 Cubicle"]
[1547785,"Size 14 - 16 concrete plinth"]
[1553254,"Galvanised Plinth for 1500kVA"]

{"sheet":"SG","index":22,"n_rows":13,"n_cols":12,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["SwitchGear",2,3,4,5,6,7,8,9,10,11,12]
["Type Installed","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["USL",null,{"$f":"'Dataload WMS'!D79","v":531.45000000000005},{"$f":"'Dataload WMS'!E79","v":103.44},{"$f":"'Dataload WMS'!F79","v":2306.83},{"$f":"'Dataload WMS'!G79","v":0},{"$f":"'Dataload WMS'!H79","v":1},{"$f":"C3/$G3","v":531.45000000000005},103.44,2306.83,0,{"$f":"SUM(H3:K3)","v":2941.7200000000003}]
["DOF",null,{"$f":"'Dataload WMS'!D81","v":531.45000000000005},{"$f":"'Dataload WMS'!E81","v":103.44},{"$f":"'Dataload WMS'!F81","v":1345.46},{"$f":"'Dataload WMS'!G81","v":0},{"$f":"'Dataload WMS'!H81","v":1},531.45000000000005,103.44,1345.46,0,1980.3500000000001]
["ABS",null,{"$f":"'Dataload WMS'!D80","v":733.2},{"$f":"'Dataload WMS'!E80","v":139.63999999999999},{"$f":"'Dataload WMS'!F80","v":3316.87},{"$f":"'Dataload WMS'!G80","v":0},{"$f":"'Dataload WMS'!H80","v":1},733.2,139.63999999999999,3316.87,0,4189.71]
["LBS SF6 manual op.",null,{"$f":"'Dataload WMS'!D77","v":897.15},{"$f":"'Dataload WMS'!E77","v":457.34},{"$f":"'Dataload WMS'!F77","v":8002.72},{"$f":"'Dataload WMS'!G77","v":0},{"$f":"'Dataload WMS'!H77","v":1},897.15,457.34,8002.72,0,9357.2100000000009]
["LBS SF6 auto op.",null,{"$f":"'Dataload WMS'!D76","v":897.15},{"$f":"'Dataload WMS'!E76","v":457.34},{"$f":"'Dataload WMS'!F76","v":16559.89},{"$f":"'Dataload WMS'!G76","v":0},{"$f":"'Dataload WMS'!H76","v":1},897.15,457.34,16559.89,0,17914.38]
["LV Links",null,{"$f":"'Dataload WMS'!D78","v":733.2},{"$f":"'Dataload WMS'!E78","v":139.63999999999999},{"$f":"'Dataload WMS'!F78","v":524.25},{"$f":"'Dataload WMS'!G78","v":0},{"$f":"'Dataload WMS'!H78","v":1},733.2,139.63999999999999,524.25,0,1397.0900000000001]
["Remove SwitchGear",2,3,4,5,6,7,8,9,10,11,12]
["Number/Type Removed","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Remove ABS","m",{"$f":"'Dataload WMS'!D82","v":1348.78},{"$f":"'Dataload WMS'!E82","v":639.23},{"$f":"'Dataload WMS'!F82","v":0},{"$f":"'Dataload WMS'!G82","v":0},{"$f":"'Dataload WMS'!H82","v":1},{"$f":"C11/$G11","v":1348.78},{"$f":"D11/$G11","v":639.23},{"$f":"E11/$G11","v":0},{"$f":"F11/$G11","v":0},{"$f":"SUM(H11:K11)","v":1988.01}]
["Remove LV Links","n",{"$f":"'Dataload WMS'!D83","v":780.28},{"$f":"'Dataload WMS'!E83","v":329.45},{"$f":"'Dataload WMS'!F83","v":0},{"$f":"'Dataload WMS'!G83","v":0},{"$f":"'Dataload WMS'!H83","v":1},780.28,329.45,0,0,{"$f":"SUM(H12:K12)","v":1109.73}]
["Remove USL","n",{"$f":"'Dataload WMS'!D83","v":780.28},{"$f":"'Dataload WMS'!E83","v":329.45},{"$f":"'Dataload WMS'!F83","v":0},{"$f":"'Dataload WMS'!G83","v":0},{"$f":"'Dataload WMS'!H83","v":1},780.28,329.45,0,0,{"$f":"SUM(H13:K13)","v":1109.73}]

{"sheet":"Earthing","index":23,"n_rows":16,"n_cols":12,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Title",2,3,4,5,6,7,8,9,10,11,12]
["Earthing","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Deep Earth (Clay 0-25m)","n",{"$f":"'Dataload WMS'!D5","v":297.08999999999997},{"$f":"'Dataload WMS'!E5","v":165.5},{"$f":"'Dataload WMS'!F5","v":0},{"$f":"'Dataload WMS'!G5","v":0},{"$f":"'Dataload WMS'!H5","v":1},{"$f":"C3/$G3","v":297.08999999999997},165.5,0,0,{"$f":"SUM(H3:K3)","v":462.59}]
["Deep Earth (Clay 26m+)",null,{"$f":"'Dataload WMS'!D6","v":445.63},{"$f":"'Dataload WMS'!E6","v":248.25},{"$f":"'Dataload WMS'!F6","v":0},{"$f":"'Dataload WMS'!G6","v":0},{"$f":"'Dataload WMS'!H6","v":1},445.63,248.25,0,0,693.88]
["Deep Earth (sandstone 0-25m)",null,{"$f":"'Dataload WMS'!D13","v":576.35},{"$f":"'Dataload WMS'!E13","v":321.07},{"$f":"'Dataload WMS'!F13","v":0},{"$f":"'Dataload WMS'!G13","v":0},{"$f":"'Dataload WMS'!H13","v":1},576.35,321.07,0,0,897.42000000000007]
["Deep Earth (sandstone26m+)",null,{"$f":"'Dataload WMS'!D12","v":601.6},{"$f":"'Dataload WMS'!E12","v":335.14},{"$f":"'Dataload WMS'!F12","v":0},{"$f":"'Dataload WMS'!G12","v":0},{"$f":"'Dataload WMS'!H12","v":1},601.6,335.14,0,0,936.74]
["Deep Earth (Granite 0 - 15m)",null,{"$f":"'Dataload WMS'!D7","v":802.13},{"$f":"'Dataload WMS'!E7","v":446.85},{"$f":"'Dataload WMS'!F7","v":0},{"$f":"'Dataload WMS'!G7","v":0},{"$f":"'Dataload WMS'!H7","v":1},802.13,446.85,0,0,1248.98]
["Deep Earth (Granite 16 - 25m)",null,{"$f":"'Dataload WMS'!D8","v":1304.21},{"$f":"'Dataload WMS'!E8","v":726.55},{"$f":"'Dataload WMS'!F8","v":0},{"$f":"'Dataload WMS'!G8","v":0},{"$f":"'Dataload WMS'!H8","v":1},1304.21,726.55,0,0,2030.76]
["Deep Earth (Granite 26m+)",null,{"$f":"'Dataload WMS'!D9","v":1675.57},{"$f":"'Dataload WMS'!E9","v":933.42},{"$f":"'Dataload WMS'!F9","v":0},{"$f":"'Dataload WMS'!G9","v":0},{"$f":"'Dataload WMS'!H9","v":1},1675.57,933.42,0,0,2608.9899999999998]
["Earthing","2","3","4","5","6","7","8","9","10","11","12"]
["Common Wood Pole",null,{"$f":"'Dataload WMS'!D4","v":0},{"$f":"'Dataload WMS'!E4","v":0},{"$f":"'Dataload WMS'!F4","v":409.24},{"$f":"'Dataload WMS'!G4","v":0},{"$f":"'Dataload WMS'!H4","v":1},{"$f":"C11/$G11","v":0},{"$f":"D11/$G11","v":0},409.24,0,{"$f":"SUM(H11:K11)","v":409.24}]
["Common Concrete Pole",null,{"$f":"'Dataload WMS'!D3","v":0},{"$f":"'Dataload WMS'!E3","v":0},{"$f":"'Dataload WMS'!F3","v":301.24},{"$f":"'Dataload WMS'!G3","v":0},{"$f":"'Dataload WMS'!H3","v":1},0,0,301.24,0,301.24]
["Separate Wood Pole",null,{"$f":"'Dataload WMS'!D15","v":0},{"$f":"'Dataload WMS'!E15","v":0},{"$f":"'Dataload WMS'!F15","v":511.56},{"$f":"'Dataload WMS'!G15","v":0},{"$f":"'Dataload WMS'!H15","v":1},0,0,511.56,0,511.56]
["Separate Concrete Pole",null,{"$f":"'Dataload WMS'!D14","v":0},{"$f":"'Dataload WMS'!E14","v":0},{"$f":"'Dataload WMS'!F14","v":383.78},{"$f":"'Dataload WMS'!G14","v":0},{"$f":"'Dataload WMS'!H14","v":1},{"$f":"C14/$G14","v":0},0,383.78,0,383.78]
["Padmount Sub Separate",null,{"$f":"'Dataload WMS'!D11","v":0},{"$f":"'Dataload WMS'!E11","v":0},{"$f":"'Dataload WMS'!F11","v":404.33},{"$f":"'Dataload WMS'!G11","v":0},{"$f":"'Dataload WMS'!H11","v":2},0,0,202.16499999999999,0,202.16499999999999]
["Padmount Sub Common",null,{"$f":"'Dataload WMS'!D10","v":0},{"$f":"'Dataload WMS'!E10","v":0},{"$f":"'Dataload WMS'!F10","v":316.17},{"$f":"'Dataload WMS'!G10","v":0},{"$f":"'Dataload WMS'!H10","v":2},0,0,158.08500000000001,0,158.08500000000001]

{"sheet":"OH_XArms","index":24,"n_rows":36,"n_cols":23,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[null,"Type","No","Material","Plant & Vehicles","Labour","Total","Price/unit","lab pu","PV pu","mat pu","Dir pu","Linear","Plant and Vehiles","m","b",null,"Labour","m","b",null,"Material","b"]
[null,"Single LV",{"$f":"AVS!N345+AVS!P345","v":0},{"$f":"W2*C2","v":0},{"$f":"IF($C$8=0,0,(C2/$C$8)*$E$8)","v":0},{"$f":"IF($C$4=0,0,(C2/$C$4)*$F$4)","v":0},{"$f":"IF(C2=0,0,SUM(D2:F2))","v":0},{"$f":"IF(C2=0,0,G2/C2)","v":0},{"$f":"IF($C2=0,0,F2/$C2)","v":0},{"$f":"IF($C2=0,0,E2/$C2)","v":0},{"$f":"IF($C2=0,0,D2/$C2)","v":0},0,"Regression","Single LV",{"$f":"(E27-E25)/(I27-I25)","v":14.479999999999999},{"$f":"O2*-1+E25","v":21.720000000000006},null,null,{"$f":"(D27-D25)/(I27-I25)","v":80.701999999999998},{"$f":"S2*-1+D25","v":121.048},null,null,{"$f":"F25","v":130.34}]
[null,"Double LV",{"$f":"AVS!N346+AVS!P346","v":0},{"$f":"W3*C3","v":0},{"$f":"IF($C$8=0,0,(C3/$C$8)*$E$8)","v":0},{"$f":"IF($C$4=0,0,(C3/$C$4)*$F$4)","v":0},{"$f":"IF(C3=0,0,SUM(D3:F3))","v":0},{"$f":"IF(C3=0,0,G3/C3)","v":0},{"$f":"IF($C3=0,0,F3/$C3)","v":0},{"$f":"IF($C3=0,0,E3/$C3)","v":0},{"$f":"IF($C3=0,0,D3/$C3)","v":0},0,"Model","Double LV",{"$f":"(E28-E26)/(I28-I26)","v":0},{"$f":"O3*-1+E28","v":36.200000000000003},null,null,{"$f":"(D30-D28)/(I30-I28)","v":0},{"$f":"S3*-1+D28","v":201.75},null,null,{"$f":"F28","v":264.57}]
[null,null,{"$f":"SUM(C2:C3)","v":0},null,null,{"$f":"C4*(S4)+T4","v":161.399},null,null,{"$f":"IF($C4=0,0,F4/$C4)","v":0},{"$f":"IF($C4=0,0,E4/$C4)","v":0},{"$f":"IF($C4=0,0,D4/$C4)","v":0},null,null,null,null,null,null,null,{"$f":"AVERAGE(S2:S3)","v":40.350999999999999},{"$f":"AVERAGE(T2:T3)","v":161.399}]
[null,"Single HV",{"$f":"AVS!N347+AVS!P347","v":0},{"$f":"W5*C5","v":0},{"$f":"IF($C$8=0,0,(C5/$C$8)*$E$8)","v":0},{"$f":"IF($C$7=0,0,(C5/$C$7)*$F$7)","v":0},{"$f":"IF(C5=0,0,SUM(D5:F5))","v":0},{"$f":"IF(C5=0,0,G5/C5)","v":0},{"$f":"IF($C5=0,0,F5/$C5)","v":0},{"$f":"IF($C5=0,0,E5/$C5)","v":0},{"$f":"IF($C5=0,0,D5/$C5)","v":0},0,null,"Single HV",{"$f":"(E29-E27)/(I29-I27)","v":24.133333333333329},{"$f":"O5*-1+E31","v":12.066666666666674},null,null,{"$f":"(D33-D31)/(I33-I31)","v":107.602},{"$f":"S5*-1+D31","v":161.40799999999999},null,null,{"$f":"F31","v":247.36}]
[null,"Double HV",{"$f":"AVS!N348+AVS!P348","v":0},{"$f":"W6*C6","v":0},{"$f":"IF($C$8=0,0,(C6/$C$8)*$E$8)","v":0},{"$f":"IF($C$7=0,0,(C6/$C$7)*$F$7)","v":0},{"$f":"IF(C6=0,0,SUM(D6:F6))","v":0},{"$f":"IF(C6=0,0,G6/C6)","v":0},{"$f":"IF($C6=0,0,F6/$C6)","v":0},{"$f":"IF($C6=0,0,E6/$C6)","v":0},{"$f":"IF($C6=0,0,D6/$C6)","v":0},0,null,"Double HV",{"$f":"(E30-E28)/(I30-I28)","v":0},{"$f":"O6*-1+E34","v":36.200000000000003},null,null,{"$f":"(D36-D34)/(I36-I34)","v":48.42},{"$f":"S6*-1+D34","v":220.58999999999997},null,null,{"$f":"F34","v":533.66}]
[null,null,{"$f":"SUM(C5:C6)","v":0},null,null,{"$f":"C7*(S7)+T7","v":190.99899999999997},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S5:S6)","v":78.010999999999996},{"$f":"AVERAGE(T5:T6)","v":190.99899999999997}]
[null,"Total",{"$f":"C4+C7","v":0},{"$f":"SUM(D2:D6)","v":0},{"$f":"$O$8*$C$8+$P$8","v":26.54666666666667},{"$f":"F4+F7","v":352.39799999999997},{"$f":"SUM(G2:G6)","v":0},null,null,null,null,null,null,"Average",{"$f":"AVERAGE(O2:O6)","v":9.6533333333333324},{"$f":"AVERAGE(P2:P6)","v":26.54666666666667}]
[null,"Removal:",null,null,null,null,null,null,null,null,null,null,null,null,"Plant",null,null,null,"Labour",null,null,null,"Materials"]
[null,"Type","No","Material","Plant & Vehicles","Labour","Total","Price/unit","lab pu","PV pu","mat pu","Dir pu","Linear","Plant and Vehiles","m","b",null,"Labour","m","b",null,"Material","b"]
[null,"Single LV",1,{"$f":"W11*C11","v":130.34},{"$f":"IF($C$17=0,0,(C11/$C$17)*$E$17)","v":6.6366666666666676},{"$f":"IF($C$13=0,0,(C11/$C$13)*$F$13)","v":121.0505},{"$f":"IF(C11=0,0,SUM(D11:F11))","v":258.02716666666663},{"$f":"IF(C11=0,0,G11/C11)","v":258.02716666666663},{"$f":"IF($C11=0,0,F11/$C11)","v":121.0505},{"$f":"IF($C11=0,0,E11/$C11)","v":6.6366666666666676},{"$f":"IF($C11=0,0,D11/$C11)","v":130.34},0,"Regression","Single LV",{"$f":"O2","v":14.479999999999999},{"$f":"P2","v":21.720000000000006},{"$f":"Q2","v":0},null,{"$f":"S2","v":80.701999999999998},121.048,0,null,{"$f":"W2","v":130.34}]
[null,"Double LV",1,{"$f":"W12*C12","v":264.57},{"$f":"IF($C$17=0,0,(C12/$C$17)*$E$17)","v":6.6366666666666676},{"$f":"IF($C$13=0,0,(C12/$C$13)*$F$13)","v":121.0505},{"$f":"IF(C12=0,0,SUM(D12:F12))","v":392.25716666666665},{"$f":"IF(C12=0,0,G12/C12)","v":392.25716666666665},{"$f":"IF($C12=0,0,F12/$C12)","v":121.0505},{"$f":"IF($C12=0,0,E12/$C12)","v":6.6366666666666676},{"$f":"IF($C12=0,0,D12/$C12)","v":264.57},0,"Model","Double LV",{"$f":"O3","v":0},36.200000000000003,0,null,0,201.75,0,null,264.57]
[null,null,{"$f":"SUM(C11:C12)","v":2},null,null,{"$f":"C13*(S13)+T13","v":242.101},null,null,{"$f":"IF($C13=0,0,F13/$C13)","v":121.0505},{"$f":"IF($C13=0,0,E13/$C13)","v":0},{"$f":"IF($C13=0,0,D13/$C13)","v":0},null,null,null,0,0,0,null,40.350999999999999,161.399,0,null,0]
[null,"Single HV",1,{"$f":"W14*C14","v":247.36},{"$f":"IF($C$17=0,0,(C14/$C$17)*$E$17)","v":6.6366666666666676},{"$f":"IF($C$16=0,0,(C14/$C$16)*$F$16)","v":173.51049999999998},{"$f":"IF(C14=0,0,SUM(D14:F14))","v":427.50716666666665},{"$f":"IF(C14=0,0,G14/C14)","v":427.50716666666665},{"$f":"IF($C14=0,0,F14/$C14)","v":173.51049999999998},{"$f":"IF($C14=0,0,E14/$C14)","v":6.6366666666666676},{"$f":"IF($C14=0,0,D14/$C14)","v":247.36},0,null,"Single HV",24.133333333333329,12.066666666666674,0,null,107.602,161.40799999999999,0,null,247.36]
[null,"Double HV",1,{"$f":"W15*C15","v":533.66},{"$f":"IF($C$17=0,0,(C15/$C$17)*$E$17)","v":6.6366666666666676},{"$f":"IF($C$16=0,0,(C15/$C$16)*$F$16)","v":173.51049999999998},{"$f":"IF(C15=0,0,SUM(D15:F15))","v":713.8071666666666},{"$f":"IF(C15=0,0,G15/C15)","v":713.8071666666666},{"$f":"IF($C15=0,0,F15/$C15)","v":173.51049999999998},{"$f":"IF($C15=0,0,E15/$C15)","v":6.6366666666666676},{"$f":"IF($C15=0,0,D15/$C15)","v":533.66},0,null,"Double HV",0,36.200000000000003,0,null,48.42,220.58999999999997,0,null,533.66]
[null,null,{"$f":"SUM(C14:C15)","v":2},null,null,{"$f":"C16*(S16)+T16","v":347.02099999999996},null,null,null,null,null,null,null,null,0,0,0,null,78.010999999999996,190.99899999999997,0,null,0]
[null,"Total",{"$f":"C13+C16","v":4},{"$f":"SUM(D11:D15)","v":1175.9299999999998},{"$f":"$O$8*$C$8+$P$8","v":26.54666666666667},{"$f":"F13+F16","v":589.12199999999996},{"$f":"SUM(G11:G15)","v":1791.5986666666663},null,null,null,null,null,null,"Average",9.6533333333333324,26.54666666666667,0,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant",null,null,null,"Labour",null,null,null,"Materials"]
[]
[]
[null,null,null,"vary green fields above to vary the removal economies of scale/scope"]
[null,null,null,"only vary the prices/units shown in green below"]
["NC_AVS",null,null,"Labour","Plant & Vehicles","Materials","Direct","Total",null,null,"pu Excluding Material"]
["X-Arms",null,null,null,null,null,null,{"$f":"SUM(D24:G24)","v":0},1,{"$f":"H24/I24","v":0}]
[1,"Single LV",null,{"$f":"'Dataload WMS'!D27","v":201.75},{"$f":"'Dataload WMS'!E27","v":36.200000000000003},{"$f":"'Dataload WMS'!F27","v":130.34},{"$f":"'Dataload WMS'!G27","v":0},368.28999999999996,1,368.28999999999996,{"$f":"SUM(D25:E25)/I25","v":237.95}]
[3,"Single LV",null,{"$f":"'Dataload WMS'!D28","v":201.75},{"$f":"'Dataload WMS'!E28","v":36.200000000000003},{"$f":"'Dataload WMS'!F28","v":389.55},{"$f":"'Dataload WMS'!G28","v":0},627.5,3,209.16666666666666,{"$f":"SUM(D26:E26)/I26","v":79.316666666666663}]
[6,"Single LV",null,{"$f":"'Dataload WMS'!D18","v":605.26},{"$f":"'Dataload WMS'!E18","v":108.6},{"$f":"'Dataload WMS'!F18","v":782.04},{"$f":"'Dataload WMS'!G18","v":0},1495.9,6,249.31666666666669,118.97666666666667]
[1,"Double LV",null,{"$f":"'Dataload WMS'!D22","v":201.75},{"$f":"'Dataload WMS'!E22","v":36.200000000000003},{"$f":"'Dataload WMS'!F22","v":264.57},{"$f":"'Dataload WMS'!G22","v":0},502.52,1,502.52,237.95]
[3,"Double LV",null,{"$f":"'Dataload WMS'!D17","v":201.75},{"$f":"'Dataload WMS'!E17","v":36.200000000000003},{"$f":"'Dataload WMS'!F17","v":792.24},{"$f":"'Dataload WMS'!G17","v":0},1030.19,3,343.3966666666667,79.316666666666663]
[6,"Double LV",null,{"$f":"'Dataload WMS'!D23","v":201.75},{"$f":"'Dataload WMS'!E23","v":36.200000000000003},{"$f":"'Dataload WMS'!F23","v":782.04},{"$f":"'Dataload WMS'!G23","v":0},1019.99,6,{"$f":"H30/I30","v":169.99833333333333},39.658333333333331]
[1,"Single HV",null,{"$f":"'Dataload WMS'!D24","v":269.01},{"$f":"'Dataload WMS'!E24","v":36.200000000000003},{"$f":"'Dataload WMS'!F24","v":247.36},{"$f":"'Dataload WMS'!G24","v":0},552.56999999999994,1,552.56999999999994,305.20999999999998]
[3,"Single HV",null,{"$f":"'Dataload WMS'!D25","v":538.01},{"$f":"'Dataload WMS'!E25","v":72.400000000000006},{"$f":"'Dataload WMS'!F25","v":742.08},{"$f":"'Dataload WMS'!G25","v":0},1352.49,3,450.83,203.47]
[6,"Single HV",null,{"$f":"'Dataload WMS'!D26","v":807.02},{"$f":"'Dataload WMS'!E26","v":144.80000000000001},{"$f":"'Dataload WMS'!F26","v":1468.32},{"$f":"'Dataload WMS'!G26","v":0},2420.14,6,403.35666666666663,158.63666666666666]
[1,"Double HV",null,{"$f":"'Dataload WMS'!D19","v":269.01},{"$f":"'Dataload WMS'!E19","v":36.200000000000003},{"$f":"'Dataload WMS'!F19","v":533.66},{"$f":"'Dataload WMS'!G19","v":0},838.86999999999989,1,838.86999999999989,305.20999999999998]
[3,"Double HV",null,{"$f":"'Dataload WMS'!D20","v":269.01},{"$f":"'Dataload WMS'!E20","v":36.200000000000003},{"$f":"'Dataload WMS'!F20","v":1595.13},{"$f":"'Dataload WMS'!G20","v":0},1900.3400000000001,3,633.44666666666672,101.73666666666666]
[6,"Double HV",null,{"$f":"'Dataload WMS'!D21","v":511.11},{"$f":"'Dataload WMS'!E21","v":68.78},{"$f":"'Dataload WMS'!F21","v":3161.4},{"$f":"'Dataload WMS'!G21","v":0},3741.29,6,623.54833333333329,96.648333333333326]

{"sheet":"UG_Trenching","index":25,"n_rows":76,"n_cols":13,"rows_kept":76,"cut":false,"hidden":true,"merged":[[53,1,53,3]]}
["Lay Ducts (install)",null,"L/unit","P&V/unit","M/Unit","D/Unit",null,"constants"]
[{"$f":"B2/$B$8","v":0},{"$f":"AVS!N19+AVS!P19","v":0},{"$f":"IF(B2=0,0,A2*$C$8/B2)","v":0},{"$f":"IF(B2=0,0,A2*$D$8/B2)","v":0},{"$f":"E37","v":8.9916666666666671},{"$f":"IF($B$8<20,(K$28/$B$8),K$29)","v":0},{"$f":"SUM(C2:F2)*B2","v":0}]
[0,{"$f":"AVS!N20+AVS!P20+AVS!N30+AVS!P30","v":0},0,0,{"$f":"AVERAGE(E33:E34)","v":4.1524999999999999},{"$f":"IF($B$8<20,(K$28/$B$8),K$29)","v":0},0,{"$f":"B8","v":1},{"$f":"G28","v":4.5999999999999996},{"$f":"H28","v":37.115217391304348},{"$f":"I28","v":7.8695652173913055}]
[0,{"$f":"AVS!N21+AVS!P21+AVS!N31+AVS!P31","v":0},0,0,{"$f":"E3","v":4.1524999999999999},{"$f":"F3","v":0},0,{"$f":"B4*C4","v":0},{"$f":"G29","v":114.99999999999999},{"$f":"($H$3-$G$29)*L4+H29","v":38.27708506616257},{"$f":"($H$3-$G$29)*M4+I29","v":8.1159168241965975},{"$f":"(H28-H29)/(G28-G29)","v":-0.32274102079395084},{"$f":"(I28-I29)/(G28-G29)","v":-6.843100189035918E-2}]
[0,{"$f":"AVS!N22+AVS!P22+AVS!N32+AVS!P32","v":0},0,0,{"$f":"E4","v":4.1524999999999999},{"$f":"F4","v":0},0,null,{"$f":"G30","v":229.99999999999997},{"$f":"($H$3-$G$30)*L5+H30","v":1.4625844990548205},{"$f":"($H$3-$G$30)*M5+I30","v":0.3100846880907373},{"$f":"(H29-H30)/(G29-G30)","v":1.9319470699433018E-4},{"$f":"(I29-I30)/(G29-G30)","v":4.1209829867674604E-5}]
[0,{"$f":"AVS!N23+AVS!P23+AVS!N33+AVS!P33","v":0},0,0,{"$f":"E36","v":2.4674999999999998},{"$f":"F5","v":0},{"$f":"SUM(C6:F6)*B6","v":0},null,null,{"$f":"H30","v":1.506826086956522},{"$f":"I30","v":0.3195217391304348}]
[0,{"$f":"AVS!N24+AVS!P24+AVS!N34+AVS!P34","v":0},0,0,{"$f":"E35","v":1.8075000000000001},{"$f":"F6","v":0},0]
[{"$f":"INT(B8/$I$4)+1","v":1},{"$f":"IF(SUM(B3:B7)=0,1,SUM(B3:B7))","v":1},{"$f":"A8*$C$28","v":170.73},{"$f":"A8*D28","v":36.200000000000003}]
[]
["Lay Ducts (remove)",null,"L/unit","P&V/unit","M/Unit","D/Unit",null,"constants"]
[{"$f":"B11/$B$17","v":0.16666666666666666},45,{"$f":"IF(B11=0,0,A11*$C$17/B11)","v":1.8969999999999996},{"$f":"IF(B11=0,0,A11*$D$17/B11)","v":0.40222222222222226},{"$f":"E37","v":8.9916666666666671},{"$f":"IF($B$8<20,(K$28/$B$8),K$29)","v":0},{"$f":"SUM(C11:F11)*B11","v":508.09}]
[0.16666666666666666,45,1.8969999999999996,0.40222222222222226,{"$f":"AVERAGE($E$33:$E$34)","v":4.1524999999999999},{"$f":"IF($B$8<20,(K$28/$B$8),K$29)","v":0},290.32749999999993,{"$f":"H3","v":1},4.5999999999999996,37.115217391304348,7.8695652173913055,0,0]
[0.16666666666666666,45,1.8969999999999996,0.40222222222222226,{"$f":"E12","v":4.1524999999999999},{"$f":"F12","v":0},290.32749999999993,{"$f":"H4","v":0},114.99999999999999,38.27708506616257,8.1159168241965975,-0.32274102079395084,-6.843100189035918E-2]
[0.16666666666666666,45,1.8969999999999996,0.40222222222222226,{"$f":"E13","v":4.1524999999999999},{"$f":"F13","v":0},290.32749999999993,0,229.99999999999997,1.4625844990548205,0.3100846880907373,1.9319470699433018E-4,4.1209829867674604E-5]
[0.16666666666666666,45,1.8969999999999996,0.40222222222222226,{"$f":"E36","v":2.4674999999999998},{"$f":"F14","v":0},214.50249999999997,0,0,1.506826086956522,0.3195217391304348,0,0]
[0.16666666666666666,45,1.8969999999999996,0.40222222222222226,{"$f":"E35","v":1.8075000000000001},{"$f":"F15","v":0},184.80250000000001,0,0,0,0,0,0]
[{"$f":"INT(B17/$I$4)+1","v":3},{"$f":"IF(SUM(B11:B16)=0,1,SUM(B11:B16))","v":270},{"$f":"A17*$C$28","v":512.18999999999994},{"$f":"A17*D28","v":108.60000000000001}]
[]
["Trenching",2,3,4,5,6,7,8,9,10,11,12]
["Trenching","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Heavy trenching & reinstatement ","m",{"$f":"'Dataload WMS'!D111","v":21671.439999999999},{"$f":"'Dataload WMS'!E111","v":10145.77},{"$f":"'Dataload WMS'!F111","v":0},{"$f":"'Dataload WMS'!G111","v":25250},{"$f":"'Dataload WMS'!H111","v":100},{"$f":"C21/$G21","v":216.71439999999998},{"$f":"D21/$G21","v":101.4577},0,252.5,{"$f":"SUM(H21:K21)","v":570.6721}]
["Medium trenching & reinstatement","m",{"$f":"'Dataload WMS'!D113","v":6123.96},{"$f":"'Dataload WMS'!E113","v":1950.96},{"$f":"'Dataload WMS'!F113","v":0},{"$f":"'Dataload WMS'!G113","v":8250},{"$f":"'Dataload WMS'!H113","v":100},61.239600000000003,19.509599999999999,0,82.5,{"$f":"SUM(H22:K22)","v":163.2492}]
["Light trenching & reinstatement","m",{"$f":"'Dataload WMS'!D112","v":3654.11},{"$f":"'Dataload WMS'!E112","v":1160.93},{"$f":"'Dataload WMS'!F112","v":0},{"$f":"'Dataload WMS'!G112","v":5500},{"$f":"'Dataload WMS'!H112","v":100},{"$f":"C23/$G23","v":36.5411},{"$f":"D23/$G23","v":11.609300000000001},{"$f":"E23/$G23","v":0},{"$f":"F23/$G23","v":55},{"$f":"SUM(H23:K23)","v":103.1504}]
["Excavate for STJ","ea",{"$f":"'Dataload WMS'!D110","v":554.30999999999995},{"$f":"'Dataload WMS'!E110","v":89.21},{"$f":"'Dataload WMS'!F110","v":48.53},{"$f":"'Dataload WMS'!G110","v":0},{"$f":"'Dataload WMS'!H110","v":1},554.30999999999995,89.21,48.53,0,{"$f":"SUM(H24:K24)","v":692.05}]
[]
["Ducts","D2","Labour","Plant and Vehicles","Materials2","Direct","Metres","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,null,null,null,0,0,1,{"$f":"C27/$G27","v":0},0,0,0,{"$f":"SUM(H27:K27)","v":0}]
[1,null,{"$f":"'Dataload WMS'!D123","v":170.73},{"$f":"'Dataload WMS'!E123","v":36.200000000000003},0,0,{"$f":"A28*4.6","v":4.5999999999999996},37.115217391304348,7.8695652173913055,0,0,{"$f":"SUM(H28:K28)","v":44.984782608695653}]
[25,null,{"$f":"C28","v":170.73},{"$f":"D28","v":36.200000000000003},0,0,{"$f":"A29*4.6","v":114.99999999999999},1.484608695652174,0.31478260869565222,0,0,{"$f":"SUM(H29:K29)","v":1.7993913043478262}]
[50,null,{"$f":"'Dataload WMS'!D124","v":346.57},{"$f":"'Dataload WMS'!E124","v":73.489999999999995},0,0,{"$f":"A30*4.6","v":229.99999999999997},1.506826086956522,0.3195217391304348,0,0,{"$f":"SUM(H30:K30)","v":1.8263478260869568}]
[]
["Ducts","Column1","Price / unit","length of unit","Price / meter","Column2"]
["125x6m",1138767,{"$f":"'Dataload Ellipse'!G144","v":25.06},6,{"$f":"C33/D33","v":4.1766666666666667}]
["125x6m","SC19039",{"$f":"'Dataload Ellipse'!G145","v":24.77},6,{"$f":"C34/D34","v":4.128333333333333}]
["40mm Conduit","001005893",{"$f":"'Dataload Ellipse'!G146","v":7.23},4,{"$f":"C35/D35","v":1.8075000000000001}]
["50mm Conduit",1005900,{"$f":"'Dataload Ellipse'!G147","v":9.8699999999999992},4,{"$f":"C36/D36","v":2.4674999999999998}]
["M150x6m","001546662",{"$f":"'Dataload Ellipse'!G148","v":53.95},6,{"$f":"C37/D37","v":8.9916666666666671}]
[]
[]
[]
[1,128.37,{"$f":"B41/A41","v":128.37},{"$f":"A41/4.6","v":0.21739130434782611},{"$f":"A33&\" SC:\"&B33","v":"125x6m SC:1138767"}]
[2,133.69,{"$f":"B42/A42","v":66.844999999999999},{"$f":"A42/4.6","v":0.43478260869565222},"125x6m SC:SC19039"]
[3,139,46.333333333333336,0.65217391304347827,"40mm Conduit SC:001005893"]
[5,149.63999999999999,29.927999999999997,1.0869565217391306,"50mm Conduit SC:1005900"]
[8,165.6,20.7,1.7391304347826089,"M150x6m SC:001546662"]
[12,186.87,15.5725,2.6086956521739131," SC:"]
[{"$f":"A46+4","v":16},208.14,13.008749999999999,3.4782608695652177]
[20,229.42,11.471,4.3478260869565224]
[25,256.01,10.240399999999999,5.4347826086956523]
[90,601.69000000000005,7.5,19.565217391304348]
[125,910.18,{"$f":"B51/A51","v":7.2814399999999999},27.173913043478262]
[{"$f":"125*4.6","v":575},3796.3,{"$f":"B52/A52","v":6.6022608695652174},125.00000000000001]
[]
[null,"AVS"]
["type","$/m (10m)","$/m (100m)","$/m (1000m)","FS11","dedicated ducts (FS11)"]
["01",29.6,{"$f":"18.53","v":18.53},{"$f":"18.4","v":18.399999999999999},19,37]
["02",{"$f":"20.8*2","v":41.6},{"$f":"15.88*2","v":31.76},{"$f":"15.76*2","v":31.52},{"$f":"$E$56*2","v":38},70]
["03",{"$f":"15.65*3","v":46.95},{"$f":"12.78*3","v":38.339999999999996},{"$f":"12.66*3","v":37.980000000000004},{"$f":"$E$56*3","v":57},96]
["04",{"$f":"13.08*4","v":52.32},{"$f":"11.23*4","v":44.92},{"$f":"11.08*4","v":44.32},{"$f":"$E$56*4","v":76},114]
["05",{"$f":"12.77*5","v":63.849999999999994},{"$f":"11.54*5","v":57.699999999999996},{"$f":"11.39*5","v":56.95},{"$f":"$E$56*5","v":95},151]
["06",{"$f":"11.53*6","v":69.179999999999993},{"$f":"10.51*6","v":63.06},{"$f":"10.57*6","v":63.42},{"$f":"$E$56*6","v":114},170]
[]
[]
["medium trench (WMS)"]
[250,4979.72,{"$f":"B65/A65","v":19.918880000000001}]
[2500,49797.16,{"$f":"B66/A66","v":19.918864000000003}]
[]
[]
["outside civil contractors "]
["type","distance","price","duct cost","other costs","other cost /m"]
["01",100,8050,{"$f":"$E$33*100","v":417.66666666666669},{"$f":"C71-D71","v":7632.333333333333},{"$f":"E71/B71","v":76.323333333333323},{"$f":"C71/B71","v":80.5}]
[null,1000,80500,null,null,0]
["02",100,9400,{"$f":"$E$33*100*2","v":835.33333333333337},{"$f":"C73-D73","v":8564.6666666666661},85.646666666666661,{"$f":"C73/B73","v":94}]
[null,1000,94000,null,null,0]
["04",100,15000,{"$f":"$E$33*100*4","v":1670.6666666666667},{"$f":"C75-D75","v":13329.333333333334},133.29333333333335,{"$f":"C75/B75","v":150}]
["06",100,22500,{"$f":"$E$33*100*6","v":2506},{"$f":"C76-D76","v":19994},199.94,{"$f":"C76/B76","v":225}]

{"sheet":"OH_Poles","index":26,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["New Pole",2,3,4,5,6,7,8,9,10,11,12]
["Number Installed:","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,"m",0,0,0,0,{"$f":"'Dataload WMS'!H59","v":0},0,0,0,0,0]
[1,"n",{"$f":"'Dataload WMS'!D60","v":419.05},{"$f":"'Dataload WMS'!E60","v":175.84},{"$f":"'Dataload WMS'!F60","v":64.92},{"$f":"'Dataload WMS'!G60","v":0},{"$f":"'Dataload WMS'!H60","v":1},{"$f":"C4/$G4","v":419.05},175.84,64.92,0,{"$f":"SUM(H4:K4)","v":659.81},null,{"$f":"A4&\" Pole(s) Installed\"","v":"1 Pole(s) Installed"}]
[2,"n",{"$f":"'Dataload WMS'!D61","v":903.91},{"$f":"'Dataload WMS'!E61","v":528.34},{"$f":"'Dataload WMS'!F61","v":119.02},{"$f":"'Dataload WMS'!G61","v":0},{"$f":"'Dataload WMS'!H61","v":2},{"$f":"C5/$G5","v":451.95499999999998},264.17,59.51,0,{"$f":"SUM(H5:K5)","v":775.63499999999999},null,{"$f":"A5&\" Pole(s) Installed\"","v":"2 Pole(s) Installed"}]
[4,"n",{"$f":"'Dataload WMS'!D62","v":1486.09},{"$f":"'Dataload WMS'!E62","v":951.59},{"$f":"'Dataload WMS'!F62","v":367.88},{"$f":"'Dataload WMS'!G62","v":0},{"$f":"'Dataload WMS'!H62","v":4},371.52249999999998,237.89750000000001,91.97,0,{"$f":"SUM(H6:K6)","v":701.39},null,{"$f":"A6&\" Pole(s) Installed\"","v":"4 Pole(s) Installed"}]
[8,"n",{"$f":"'Dataload WMS'!D63","v":2184.36},{"$f":"'Dataload WMS'!E63","v":1459.24},{"$f":"'Dataload WMS'!F63","v":476.08},{"$f":"'Dataload WMS'!G63","v":0},{"$f":"'Dataload WMS'!H63","v":8},273.04500000000002,182.405,59.51,0,{"$f":"SUM(H7:K7)","v":514.96},null,{"$f":"A7&\" Pole(s) Installed\"","v":"8 Pole(s) Installed"}]
[]
["Poles","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Pole Impregnated 8/15","SP11869",null,null,{"$f":"'Dataload Ellipse'!G4","v":261.11930000000001},null,1,{"$f":"C10/$G10","v":0},{"$f":"D10/$G10","v":0},{"$f":"E10/$G10","v":261.11930000000001},{"$f":"F10/$G10","v":0},{"$f":"SUM(H10:K10)","v":261.11930000000001},null,{"$f":"A10&\" SC:\"&B10","v":"Pole Impregnated 8/15 SC:SP11869"}]
["Pole Impregnated 8/30","SP11877",null,null,{"$f":"'Dataload Ellipse'!G5","v":736.00027799999998},null,1,0,0,736.00027799999998,0,736.00027799999998,null,{"$f":"A11&\" SC:\"&B11","v":"Pole Impregnated 8/30 SC:SP11877"}]
["Pole Impregnated 9.5/4","SP11885",null,null,{"$f":"'Dataload Ellipse'!G6","v":316.30567600000001},null,1,0,0,316.30567600000001,0,316.30567600000001,null,"Pole Impregnated 9.5/4 SC:SP11885"]
["Pole Impregnated 9.5/8","SP11893",null,null,{"$f":"'Dataload Ellipse'!G7","v":509.456703},null,1,0,0,509.456703,0,509.456703,null,"Pole Impregnated 9.5/8 SC:SP11893"]
["Pole Impregnated 11/4","SP11907",null,null,{"$f":"'Dataload Ellipse'!G8","v":447.69458300000002},null,1,0,0,447.69458300000002,0,447.69458300000002,null,"Pole Impregnated 11/4 SC:SP11907"]
["Pole Impregnated 11/8","SP11915",null,null,{"$f":"'Dataload Ellipse'!G9","v":701.91761899999995},null,1,0,0,701.91761899999995,0,701.91761899999995,null,"Pole Impregnated 11/8 SC:SP11915"]
["Pole Impregnated 11/12","SP11923",null,null,{"$f":"'Dataload Ellipse'!G10","v":839.25705900000003},null,1,0,0,839.25705900000003,0,839.25705900000003,null,"Pole Impregnated 11/12 SC:SP11923"]
["Pole Impregnated 12.5/4","SP11931",null,null,{"$f":"'Dataload Ellipse'!G11","v":630.88678600000003},null,1,0,0,630.88678600000003,0,630.88678600000003,null,"Pole Impregnated 12.5/4 SC:SP11931"]
["Pole Impregnated 12.5/8","SP11958",null,null,{"$f":"'Dataload Ellipse'!G12","v":850.97589700000003},null,1,0,0,850.97589700000003,0,850.97589700000003,null,"Pole Impregnated 12.5/8 SC:SP11958"]
["Pole Impregnated 12.5/12","SP11966",null,null,{"$f":"'Dataload Ellipse'!G13","v":1121.8180990000001},null,1,0,0,1121.8180990000001,0,1121.8180990000001,null,"Pole Impregnated 12.5/12 SC:SP11966"]
["Pole Impregnated 12.5S","SP11974",null,null,{"$f":"'Dataload Ellipse'!G14","v":657.20659999999998},null,1,0,0,657.20659999999998,0,657.20659999999998,null,"Pole Impregnated 12.5S SC:SP11974"]
["Pole Impregnated 12.5/18","SP11982",null,null,{"$f":"'Dataload Ellipse'!G15","v":1257.4625000000001},null,1,0,0,1257.4625000000001,0,1257.4625000000001,null,"Pole Impregnated 12.5/18 SC:SP11982"]
["Pole Impregnated 14/8","SP11990",null,null,{"$f":"'Dataload Ellipse'!G16","v":993.62909100000002},null,1,0,0,993.62909100000002,0,993.62909100000002,null,"Pole Impregnated 14/8 SC:SP11990"]
["Pole Impregnated 14/12","SP12008",null,null,{"$f":"'Dataload Ellipse'!G17","v":1283.595139},null,1,0,0,1283.595139,0,1283.595139,null,"Pole Impregnated 14/12 SC:SP12008"]
["Pole Impregnated 18.5/8","SP12059",null,null,{"$f":"'Dataload Ellipse'!G18","v":2073.2521879999999},null,1,0,0,2073.2521879999999,0,2073.2521879999999,null,"Pole Impregnated 18.5/8 SC:SP12059"]
["Pole Impregnated 15.5/12","SP12105",null,null,{"$f":"'Dataload Ellipse'!G19","v":1851.508},null,1,0,0,1851.508,0,1851.508,null,"Pole Impregnated 15.5/12 SC:SP12105"]
["Pole Impregnated 17/12","SP12288",null,null,{"$f":"'Dataload Ellipse'!G20","v":2252.9299999999998},null,1,0,0,2252.9299999999998,0,2252.9299999999998,null,"Pole Impregnated 17/12 SC:SP12288"]
["Pole Impregnated 18.5/12","SP12296",null,null,{"$f":"'Dataload Ellipse'!G21","v":2512.65},null,1,0,0,2512.65,0,2512.65,null,"Pole Impregnated 18.5/12 SC:SP12296"]
["Pole Impregnated 20/12","SP12326",null,null,{"$f":"'Dataload Ellipse'!G22","v":3011.0364290000002},null,1,0,0,3011.0364290000002,0,3011.0364290000002,null,"Pole Impregnated 20/12 SC:SP12326"]
["Pole Impregnated 21.5/12","SP12334",null,null,{"$f":"'Dataload Ellipse'!G23","v":3564.7537499999999},null,1,0,0,3564.7537499999999,0,3564.7537499999999,null,"Pole Impregnated 21.5/12 SC:SP12334"]
["Pole Impregnated 9.5/12","SP12458",null,null,{"$f":"'Dataload Ellipse'!G24","v":640.47699999999998},null,1,0,0,640.47699999999998,0,640.47699999999998,null,"Pole Impregnated 9.5/12 SC:SP12458"]
["Pole Impregnated 23/12","SP13717",null,null,{"$f":"'Dataload Ellipse'!G25","v":640.47699999999998},null,1,0,0,640.47699999999998,0,640.47699999999998,null,"Pole Impregnated 23/12 SC:SP13717"]
["Pole Concrete 11/8 C1 ",1548718,null,null,{"$f":"'Dataload Ellipse'!G26","v":1054},null,1,0,0,1054,0,1054,null,"Pole Concrete 11/8 C1  SC:1548718"]
["Pole Concrete 11/8 E1 ",1548734,null,null,{"$f":"'Dataload Ellipse'!G27","v":1065},null,1,0,0,1065,0,1065,null,"Pole Concrete 11/8 E1  SC:1548734"]
["Pole Concrete 11/8 G2 ",1548759,null,null,{"$f":"'Dataload Ellipse'!G28","v":1212},null,1,0,0,1212,0,1212,null,"Pole Concrete 11/8 G2  SC:1548759"]
["Pole Concrete 12.5/5 G3 ",1548767,null,null,{"$f":"'Dataload Ellipse'!G29","v":932.55359999999996},null,1,0,0,932.55359999999996,0,932.55359999999996,null,"Pole Concrete 12.5/5 G3  SC:1548767"]
["Pole Concrete 12.5/8 G4 ",1548775,null,null,{"$f":"'Dataload Ellipse'!G30","v":1059.3408999999999},null,1,0,0,1059.3408999999999,0,1059.3408999999999,null,"Pole Concrete 12.5/8 G4  SC:1548775"]
["Pole Concrete 12.5/12 G5 ",1548783,null,null,{"$f":"'Dataload Ellipse'!G31","v":1319.8417999999999},null,1,0,0,1319.8417999999999,0,1319.8417999999999,null,"Pole Concrete 12.5/12 G5  SC:1548783"]
["Pole Concrete 12.5/20 G6 ",1548791,null,null,{"$f":"'Dataload Ellipse'!G32","v":1691.36},null,1,0,0,1691.36,0,1691.36,null,"Pole Concrete 12.5/20 G6  SC:1548791"]
["Pole Concrete 14/8 G7 ",1548809,null,null,{"$f":"'Dataload Ellipse'!G33","v":1271.559},null,1,0,0,1271.559,0,1271.559,null,"Pole Concrete 14/8 G7  SC:1548809"]
["Pole Concrete 14/12 G8 ",1548817,null,null,{"$f":"'Dataload Ellipse'!G34","v":1578.3748000000001},null,1,0,0,1578.3748000000001,0,1578.3748000000001,null,"Pole Concrete 14/12 G8  SC:1548817"]
["Pole Concrete 14/12 REGULATOR ",1550078,null,null,{"$f":"'Dataload Ellipse'!G35","v":2450.5300000000002},null,1,0,0,2450.5300000000002,0,2450.5300000000002,null,"Pole Concrete 14/12 REGULATOR  SC:1550078"]
["Pole Concrete 14/12 D2 ",1550557,null,null,{"$f":"'Dataload Ellipse'!G36","v":1207},null,1,{"$f":"C42/$G42","v":0},{"$f":"D42/$G42","v":0},{"$f":"E42/$G42","v":1207},{"$f":"F42/$G42","v":0},{"$f":"SUM(H42:K42)","v":1207},null,"Pole Concrete 14/12 D2  SC:1550557"]
["Pole Concrete 12.5/8 C6 ABS",1551977,null,null,{"$f":"'Dataload Ellipse'!G37","v":1238.3402000000001},null,1,0,0,1238.3402000000001,0,1238.3402000000001,null,"Pole Concrete 12.5/8 C6 ABS SC:1551977"]
["Pole Concrete 11/8 B2 ",1552074,null,null,{"$f":"'Dataload Ellipse'!G38","v":993.62},null,1,0,0,993.62,0,993.62,null,"Pole Concrete 11/8 B2  SC:1552074"]
["Pole Concrete 9.5/8 A4 ","SP17328",null,null,{"$f":"'Dataload Ellipse'!G39","v":894.04899999999998},null,1,0,0,894.04899999999998,0,894.04899999999998,null,"Pole Concrete 9.5/8 A4  SC:SP17328"]
["Pole Concrete 11/8 A7 ","SP17344",null,null,{"$f":"'Dataload Ellipse'!G40","v":1090.7515000000001},null,1,0,0,1090.7515000000001,0,1090.7515000000001,null,"Pole Concrete 11/8 A7  SC:SP17344"]
["Pole Concrete 11/12 A8 ","SP17352",null,null,{"$f":"'Dataload Ellipse'!G41","v":1165.9163000000001},null,1,0,0,1165.9163000000001,0,1165.9163000000001,null,"Pole Concrete 11/12 A8  SC:SP17352"]
["Pole Concrete 12.5/8 B4 ","SP17387",null,null,{"$f":"'Dataload Ellipse'!G42","v":1928.8971799999999},null,1,0,0,1928.8971799999999,0,1928.8971799999999,null,"Pole Concrete 12.5/8 B4  SC:SP17387"]
["Pole Concrete 12.5/12 C2 ABS","SP17409",null,null,{"$f":"'Dataload Ellipse'!G43","v":1468.6311000000001},null,1,0,0,1468.6311000000001,0,1468.6311000000001,null,"Pole Concrete 12.5/12 C2 ABS SC:SP17409"]
["Pole Concrete 14/12 C5 ABS","SP17425",null,null,{"$f":"'Dataload Ellipse'!G44","v":1718.4315999999999},null,1,0,0,1718.4315999999999,0,1718.4315999999999,null,"Pole Concrete 14/12 C5 ABS SC:SP17425"]
["Pole Concrete 14/8 C4 ABS","SP17484",null,null,{"$f":"'Dataload Ellipse'!G45","v":1424.81},null,1,0,0,1424.81,0,1424.81,null,"Pole Concrete 14/8 C4 ABS SC:SP17484"]
["Pole Concrete 9.5/12 A5 ","SP17506",null,null,{"$f":"'Dataload Ellipse'!G46","v":1011.4688},null,1,0,0,1011.4688,0,1011.4688,null,"Pole Concrete 9.5/12 A5  SC:SP17506"]
["Pole Concrete 8/30 H2 ","SP17514",null,null,{"$f":"'Dataload Ellipse'!G47","v":2672},null,1,0,0,2672,0,2672,null,"Pole Concrete 8/30 H2  SC:SP17514"]
["Pole Concrete 18.5/12  ","SP17522",null,null,{"$f":"'Dataload Ellipse'!G48","v":2738.5},null,1,0,0,2738.5,0,2738.5,null,"Pole Concrete 18.5/12   SC:SP17522"]
["Pole Concrete 20/12  ","SP17557",null,null,{"$f":"'Dataload Ellipse'!G49","v":4407.4669999999996},null,1,0,0,4407.4669999999996,0,4407.4669999999996,null,"Pole Concrete 20/12   SC:SP17557"]
["Pole Concrete 8/15 H1 ","SP17638",null,null,{"$f":"'Dataload Ellipse'!G50","v":1596.1421},null,1,0,0,1596.1421,0,1596.1421,null,"Pole Concrete 8/15 H1  SC:SP17638"]
["Pole Concrete 12.5/20 C3 ABS","SP17646",null,null,{"$f":"'Dataload Ellipse'!G51","v":1912},null,1,0,0,1912,0,1912,null,"Pole Concrete 12.5/20 C3 ABS SC:SP17646"]
["Pole Concrete 17/12  ","SP17786",null,null,{"$f":"'Dataload Ellipse'!G52","v":3158},null,1,0,0,3158,0,3158,null,"Pole Concrete 17/12   SC:SP17786"]
["Pole Concrete 12.5 SUBSTATION ","SP17913",null,null,{"$f":"'Dataload Ellipse'!G53","v":1881.6985999999999},null,1,0,0,1881.6985999999999,0,1881.6985999999999,null,"Pole Concrete 12.5 SUBSTATION  SC:SP17913"]
["Pole 1PH Service Steel 6.5M",1546126,null,null,{"$f":"'Dataload Ellipse'!G54","v":594.70000000000005},null,1,0,0,594.70000000000005,0,594.70000000000005,null,"Pole 1PH Service Steel 6.5M SC:1546126"]
["Pole 3PH Service Steel 6.5M",1546134,null,null,{"$f":"'Dataload Ellipse'!G55","v":594.70000000000005},null,1,0,0,594.70000000000005,0,594.70000000000005,null,"Pole 3PH Service Steel 6.5M SC:1546134"]
["Install Steel Service Pole",null,74.03,28.85,0,0,1,74.03,28.85,0,0,102.88]
["NC_AVS",null,null,"Labour","Plant & Vehicles","Materials","Direct","Total","N",null,"mL","mPV"]
["Remove 1 Pole",null,null,{"$f":"'Dataload WMS'!D64","v":315.57},{"$f":"'Dataload WMS'!E64","v":124.12},{"$f":"'Dataload WMS'!F64","v":0},{"$f":"'Dataload WMS'!G64","v":0},{"$f":"SUM(D64:G64)","v":439.69},1,{"$f":"H64/I64","v":439.69}]
["Remove 4 Poles",null,null,{"$f":"'Dataload WMS'!D66","v":707.31},{"$f":"'Dataload WMS'!E66","v":409.39},{"$f":"'Dataload WMS'!F66","v":0},{"$f":"'Dataload WMS'!G66","v":0},{"$f":"SUM(D65:G65)","v":1116.6999999999998},4,{"$f":"H65/I65","v":279.17499999999995},{"$f":"(D65-D64)/(I65-I64)","v":130.57999999999998},{"$f":"(E65-E64)/(I65-I64)","v":95.089999999999989}]
["Remove 8 Poles",null,null,{"$f":"'Dataload WMS'!D67","v":1385.6},{"$f":"'Dataload WMS'!E67","v":800.01},{"$f":"'Dataload WMS'!F67","v":0},{"$f":"'Dataload WMS'!G67","v":0},{"$f":"SUM(D66:G66)","v":2185.6099999999997},8,{"$f":"H66/I66","v":273.20124999999996},{"$f":"(D66-D65)/(I66-I65)","v":169.57249999999999},{"$f":"(E66-E65)/(I66-I65)","v":97.655000000000001}]
["Remove 16 Poles",null,null,{"$f":"'Dataload WMS'!D65","v":1885.7},{"$f":"'Dataload WMS'!E65","v":916.01},{"$f":"'Dataload WMS'!F65","v":0},{"$f":"'Dataload WMS'!G65","v":0},{"$f":"SUM(D67:G67)","v":2801.71},16,{"$f":"H67/I67","v":175.106875}]
["No Poles (removed)","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,null,0,0,0,0,0,0,0,0,0,0]
[1,null,{"$f":"D64","v":315.57},{"$f":"E64","v":124.12},{"$f":"F64","v":0},{"$f":"G64","v":0},1,{"$f":"C70/$G70","v":315.57},{"$f":"D70/$G70","v":124.12},{"$f":"E70/$G70","v":0},{"$f":"F70/$G70","v":0},{"$f":"SUM(H70:K70)","v":439.69}]
[2,null,{"$f":"C70+$K$65","v":446.15},{"$f":"D70+$L$65","v":219.20999999999998},null,null,2,223.07499999999999,109.60499999999999,0,0,332.67999999999995]
[3,null,{"$f":"C71+$K$65","v":576.73},{"$f":"D71+$L$65","v":314.29999999999995},null,null,3,192.24333333333334,104.76666666666665,0,0,297.01]
[4,null,{"$f":"D65","v":707.31},{"$f":"E65","v":409.39},{"$f":"F65","v":0},{"$f":"G65","v":0},4,176.82749999999999,102.3475,0,0,279.17499999999995]
[5,null,{"$f":"C73+$K$66","v":876.88249999999994},{"$f":"D73+$L$66","v":507.04499999999996},null,null,5,175.37649999999999,101.40899999999999,0,0,276.78549999999996]
[6,null,{"$f":"C74+$K$66","v":1046.4549999999999},{"$f":"D74+$L$66","v":604.69999999999993},null,null,6,174.40916666666666,100.78333333333332,0,0,275.1925]
[7,null,{"$f":"C75+$K$66","v":1216.0274999999999},{"$f":"D75+$L$66","v":702.3549999999999},null,null,7,173.71821428571428,100.33642857142856,0,0,274.05464285714282]
[8,null,{"$f":"D66","v":1385.6},800.01,0,0,8,173.2,100.00125,0,0,273.20124999999996]
[16,null,1885.7,916.01,0,0,16,117.85625,57.250624999999999,0,0,175.106875]

{"sheet":"UG_joints","index":27,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
["Joints",2,3,4,5,6,7,8,9,10,11,12]
["Joints","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["STJ in Trench (LV)",null,{"$f":"C11","v":629.9},{"$f":"D11","v":94.56},{"$f":"E11","v":162.62},0,1,{"$f":"C10/$G10","v":629.9},94.56,162.62,0,{"$f":"SUM(H10:K10)","v":887.08}]
["Term Cable in Pillar (LV)",null,{"$f":"'Dataload WMS'!D97","v":629.9},{"$f":"'Dataload WMS'!E97","v":94.56},{"$f":"'Dataload WMS'!F97","v":162.62},{"$f":"'Dataload WMS'!G97","v":0},{"$f":"'Dataload WMS'!H97","v":1},629.9,94.56,162.62,0,887.08]
["Term Cable in Column (LV)",null,{"$f":"'Dataload WMS'!D95","v":590.13},{"$f":"'Dataload WMS'!E95","v":90.52},{"$f":"'Dataload WMS'!F95","v":55.44},{"$f":"'Dataload WMS'!G95","v":0},{"$f":"'Dataload WMS'!H95","v":1},590.13,90.52,55.44,0,736.08999999999992]
["Term Cable in PM (LV)",null,{"$f":"'Dataload WMS'!D96","v":513.66},{"$f":"'Dataload WMS'!E96","v":82.76},{"$f":"'Dataload WMS'!F96","v":142},{"$f":"'Dataload WMS'!G96","v":0},{"$f":"'Dataload WMS'!H96","v":1},513.66,82.76,142,0,738.42]
["STJ in Trench (HV)",null,{"$f":"'Dataload WMS'!D98","v":714.03},{"$f":"'Dataload WMS'!E98","v":230.2},{"$f":"'Dataload WMS'!F98","v":612.29999999999995},{"$f":"'Dataload WMS'!G98","v":0},{"$f":"'Dataload WMS'!H98","v":1},714.03,230.2,612.29999999999995,0,1556.53]
["Straight to Transformer (HV)",null,{"$f":"'Dataload WMS'!D99","v":1186.6099999999999},{"$f":"'Dataload WMS'!E99","v":151.05000000000001},{"$f":"'Dataload WMS'!F99","v":589.27},{"$f":"'Dataload WMS'!G99","v":0},{"$f":"'Dataload WMS'!H99","v":1},1186.6099999999999,151.05000000000001,589.27,0,1926.9299999999998]
["PM Sub Term (HV)",null,{"$f":"'Dataload WMS'!D100","v":1651.78},{"$f":"'Dataload WMS'!E100","v":167.62},{"$f":"'Dataload WMS'!F100","v":916.63},{"$f":"'Dataload WMS'!G100","v":66.78},{"$f":"'Dataload WMS'!H100","v":1},1651.78,167.62,916.63,66.78,2802.8100000000004]
["UG/OH ",null,{"$f":"'Dataload WMS'!D58","v":309.70999999999998},{"$f":"'Dataload WMS'!E58","v":118.69},{"$f":"'Dataload WMS'!F58","v":137.6},{"$f":"H32","v":443.97341999999998},1,309.70999999999998,118.69,137.6,443.97341999999998,{"$f":"SUM(H17:K17)","v":1009.97342}]
["Zone sub access & supervision",null,{"$f":"'AVS Data'!C83","v":3382.98},0,0,0,1,3382.98,0,0,0,3382.98]
["Protection setting ",null,{"$f":"'AVS Data'!C84","v":4307.53},0,0,0,1,4307.53,0,0,0,4307.53]
["Testing prior to commissioning ",null,{"$f":"'AVS Data'!C85","v":4883.7},0,0,0,1,4883.7,0,0,0,4883.7]
["Zone Sub 11kV CB termination",null,{"$f":"'AVS Data'!C86","v":4021.6},0,0,0,1,{"$f":"C21/$G21","v":4021.6},0,0,0,{"$f":"SUM(H21:K21)","v":4021.6}]
["Zone Sub 22kV CB termination",null,{"$f":"'AVS Data'!C87","v":4171.29},0,0,0,1,4171.29,0,0,0,4171.29]
["PM/Indoor 11kV sub termination",null,{"$f":"'AVS Data'!C88","v":4361.92},0,0,0,1,4361.92,0,0,0,4361.92]
["PM/Indoor 22kV sub termination",null,{"$f":"'AVS Data'!C89","v":5293.43},0,0,0,1,5293.43,0,0,0,5293.43]
["Pole top 11kV UGOH termination",null,{"$f":"'AVS Data'!C90","v":5170.76},0,0,0,1,5170.76,0,0,0,5170.76]
["Pole top 22kV UGOH termination",null,{"$f":"'AVS Data'!C91","v":5793.2},0,0,0,1,5793.2,0,0,0,5793.2]
["First STJ out of zone substation 11kV",null,{"$f":"'AVS Data'!C92","v":4293.67},0,0,0,1,4293.67,0,0,0,4293.67]
["First STJ out of zone substation 22kV",null,{"$f":"'AVS Data'!C93","v":4483.63},0,0,0,1,4483.63,0,0,0,4483.63]
[]
[" Labour & Plant  ","GST EXCLUSIVE PRICE $",null,null,null,"Extra cable allowance for HV joints"]
[" Zone substation cable termination ",1454.409090909091,null,null,null,"PM sub term",5,{"$f":"G31*'UG_Lay Cable'!L38","v":147.99114}]
[" Cable manoeuvring ",2017.2454545454545,null,null,null,"UGOH",15,{"$f":"G32*'UG_Lay Cable'!L38","v":443.97341999999998}]
[" Protection setting ",1868.4727272727275,null,null,null,"STJ",2,{"$f":"G33*'UG_Lay Cable'!L38","v":59.196455999999998}]
[" Testing to prior to commissioning ",1433.7545454545455]
[" First STJ out of zone substation ",1454.409090909091]
[" Materials  ","GST EXCLUSIVE PRICE $"]
[" 11/22kV CB Termination ",677.16363636363644]
[" Pad mount termination ",677.16363636363644]
[" Indoor sub termination ",677.16363636363644]
[" Pole top termination (UGOH) ",550.79999999999995]
[" Straight through joint ",572.4]

{"sheet":"UG_Columns&Pillars","index":28,"n_rows":260,"n_cols":14,"rows_kept":260,"cut":false,"hidden":true,"merged":[]}
["Pillars & Columns",2,3,4,5,6,7,8,9,10,11,12]
["Activity","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Install Ragbolt",null,{"$f":"'Dataload WMS'!D92","v":763.63},{"$f":"'Dataload WMS'!E92","v":282.8},{"$f":"'Dataload WMS'!F92","v":1651.08},{"$f":"'Dataload WMS'!G92","v":0},{"$f":"'Dataload WMS'!H92","v":4},{"$f":"C3/$G3","v":190.9075},70.7,412.77,0,{"$f":"SUM(H3:K3)","v":674.37750000000005}]
["Remove Ragbolt",null,{"$f":"'Dataload WMS'!D93","v":510.76},{"$f":"'Dataload WMS'!E93","v":227.56},{"$f":"'Dataload WMS'!F93","v":0},{"$f":"'Dataload WMS'!G93","v":0},{"$f":"'Dataload WMS'!H93","v":1},510.76,227.56,0,0,{"$f":"SUM(H4:K4)","v":738.31999999999994}]
["Install Service Pillar",null,{"$f":"'Dataload WMS'!D91","v":513.66},{"$f":"'Dataload WMS'!E91","v":82.76},{"$f":"'Dataload WMS'!F91","v":58.42},{"$f":"'Dataload WMS'!G91","v":0},{"$f":"'Dataload WMS'!H91","v":1},513.66,82.76,58.42,0,{"$f":"SUM(H5:K5)","v":654.83999999999992}]
["Install Mains Pillar",null,{"$f":"'Dataload WMS'!D90","v":513.66},{"$f":"'Dataload WMS'!E90","v":82.76},{"$f":"'Dataload WMS'!F90","v":63.63},{"$f":"'Dataload WMS'!G90","v":0},{"$f":"'Dataload WMS'!H90","v":1},513.66,82.76,63.63,0,{"$f":"SUM(H6:K6)","v":660.05}]
["Remove Column",null,462.6,37.299999999999997,0,0,3,154.20000000000002,12.433333333333332,0,0,{"$f":"SUM(H7:K7)","v":166.63333333333335}]
[]
["number Installed","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,"none",0,0,0,0,0,0,0,0,0,0]
[1,"column",{"$f":"'Dataload WMS'!D126","v":829.08},{"$f":"'Dataload WMS'!E126","v":398.39},0,0,1,{"$f":"C11/$G11","v":829.08},398.39,0,0,{"$f":"SUM(H11:K11)","v":1227.47}]
[2,"columns",{"$f":"'Dataload WMS'!D127","v":868.06},{"$f":"'Dataload WMS'!E127","v":323.61},0,0,2,434.03,161.80500000000001,0,0,595.83500000000004]
[3,"columns",{"$f":"(C14+C12)/2","v":1179.29},{"$f":"(D14+D12)/2","v":542.55999999999995},{"$f":"(E14+E12)/2","v":0},{"$f":"(F14+F12)/2","v":0},3,393.09666666666664,180.85333333333332,0,0,573.94999999999993]
[4,"columns",{"$f":"'Dataload WMS'!D128","v":1490.52},{"$f":"'Dataload WMS'!E128","v":761.51},0,0,4,372.63,190.3775,0,0,563.00749999999994]
[5,"columns",{"$f":"(C14)+(C$18-C$14)/($A$18-$A$14)","v":1855.2649999999999},949.98500000000001,0,0,5,371.053,189.99700000000001,0,0,561.04999999999995]
[6,"columns",2220.0099999999998,1138.46,0,0,6,370.00166666666661,189.74333333333334,0,0,559.74499999999989]
[7,"columns",2584.7549999999997,1326.9349999999999,0,0,7,369.25071428571425,189.56214285714285,0,0,558.81285714285707]
[8,"columns",{"$f":"'Dataload WMS'!D129","v":2949.5},{"$f":"'Dataload WMS'!E129","v":1515.41},0,0,8,368.6875,189.42625000000001,0,0,558.11374999999998]
[]
["To update column prices, update the following stock list only",null,null,null,null,null,null,null,null,null,null,null,"checked prices"]
["Stock List"]
["001540137",{"$f":"RIGHT(A22,7)","v":"1540137"},{"$f":"'Dataload Ellipse'!G119","v":561.5},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D22,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 7M                               "},608.07500000000005]
["001540145",{"$f":"RIGHT(A23,7)","v":"1540145"},{"$f":"'Dataload Ellipse'!G120","v":563.25250000000005},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D23,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 8.5M                             "},625.1]
["001540152","1540152",{"$f":"'Dataload Ellipse'!G121","v":955},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D24,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 10M                              "},854.04]
["001540160","1540160",{"$f":"'Dataload Ellipse'!G122","v":878},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D25,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 11.5M                            "},878]
["001540178","1540178",{"$f":"'Dataload Ellipse'!G123","v":515.35304299999996},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D26,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 7M IMPACT ABSORB                 "},718.96]
["001540186","1540186",{"$f":"'Dataload Ellipse'!G124","v":582.50080000000003},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D27,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 8.5M IMPACT ABSORB               "},553.32000000000005]
["001540194","1540194",{"$f":"'Dataload Ellipse'!G125","v":857.80487800000003},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D28,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN 10M IMPACT ABSORB                "},872]
["001540210","1540210",{"$f":"'Dataload Ellipse'!G126","v":126.79644399999999},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D29,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 3M SINGLE CURVED               "},152.446]
["001540228","1540228",{"$f":"'Dataload Ellipse'!G127","v":164.2731},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D30,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 4.5M SINGLE CURVED             "},216.98]
["001540236","1540236",{"$f":"'Dataload Ellipse'!G128","v":25.752352999999999},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D31,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH EXTN 1.5M                      "},40.01]
["001542208","1542208",{"$f":"'Dataload Ellipse'!G129","v":860},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D32,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN OCT 6.5M T LANE WAY              "},860]
["001542257","1542257",{"$f":"'Dataload Ellipse'!G130","v":225.83333300000001},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D33,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"LTG BKT 2XCURVE O'REACH 3M              "},295.00200000000001]
["001542265","1542265",{"$f":"'Dataload Ellipse'!G131","v":265},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D34,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN TOP EXTN 2M                      "},265]
["001542307","1542307",{"$f":"'Dataload Ellipse'!G132","v":325.90909099999999},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D35,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN TOP EXTN 2WAY ADAPTOR            "},375]
["001545110","1545110",{"$f":"'Dataload Ellipse'!G133","v":322.74054999999998},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D36,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN LARGE BASE 4.5M                  "},321.97000000000003]
["001545128","1545128",{"$f":"'Dataload Ellipse'!G134","v":388.64714300000003},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D37,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"COLUMN LARGE BASE 5.5M                  "},439]
["001545193","1545193",{"$f":"'Dataload Ellipse'!G135","v":116.374977},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D38,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 1.5M                           "},116.33]
["001545201","1545201",{"$f":"'Dataload Ellipse'!G136","v":151.049623},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D39,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 3M                             "},177.42]
["001545219","1545219",{"$f":"'Dataload Ellipse'!G137","v":207.91399999999999},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D40,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 4.5M                           "},235.01400000000001]
["001545227","1545227",{"$f":"'Dataload Ellipse'!G138","v":230},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D41,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"OUTREACH 4.5M                           "},230]
["001545235","1545235",{"$f":"'Dataload Ellipse'!G139","v":273.33333299999998},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D42,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"DOUBLE OUTREACH 3M DWG 262717           "},295]
["001545243","1545243",{"$f":"'Dataload Ellipse'!G140","v":394.6216},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('[1]UG_Columns&Pillars'!D43,'[2]PEF69F-Mats @21-10-09'!$A$2:$G$2202,4,FALSE)","v":"DOUBLE OUTREACH 4.5M DWG262717          "},394.62]
[]
[]
[]
[]
["A description of what is in each unit is here"]
[null,"Material 1","Qty 1","Material 2","Qty 2","Cost 1","Cost 2","Total Cost"]
["Pole 4.5m","1545110","1",null,null,{"$f":"VLOOKUP(B50,$B$22:$C$43,2)","v":322.74054999999998},{"$f":"IF(D50=\"\",0,VLOOKUP(D50,$B$22:$C$43,2,FALSE))","v":0},{"$f":"F50+G50*E50","v":322.74054999999998}]
["Pole 5.5m","1545128","1",null,null,439,0,439]
["Pole 6.5m","1545110","1","1540236",1,322.74054999999998,25.752352999999999,348.49290299999996]
["Pole 7.0m","1540137","1",null,null,561.5,0,561.5]
["Pole 7.5m",{"$f":"B51","v":"1545128"},"1","1540236",1,439,25.752352999999999,464.75235299999997]
["Pole 8.5m","1540145","1",null,null,563.25250000000005,0,563.25250000000005]
["Pole 9.0m",{"$f":"B53","v":"1540137"},"1","1540236",1,561.5,25.752352999999999,587.25235299999997]
["Pole 10.0m","1540152","1",null,null,955,0,955]
["Pole 10.5m",{"$f":"B55","v":"1540145"},"1","1540236",1,563.25250000000005,25.752352999999999,589.00485300000003]
["Pole 11.5m","1540160","1",null,null,878,0,878]
["Pole 12.0m",{"$f":"B57","v":"1540152"},"1","1540236",1,955,25.752352999999999,980.75235299999997]
["Impact Absorbing 7.0m","1540178","1",null,null,515.35304299999996,0,515.35304299999996]
["Impact Absorbing 8.5m","1540186","1",null,null,582.50080000000003,0,582.50080000000003]
["Impact Absorbing 9.0m",{"$f":"B61","v":"1540178"},"1","1540236",1,515.35304299999996,25.752352999999999,541.10539599999993]
["Impact Absorbing 10.0m","1540194","1",null,null,857.80487800000003,0,857.80487800000003]
["Impact Absorbing 10.5m",{"$f":"B62","v":"1540186"},"1","1540236",1,582.50080000000003,25.752352999999999,608.253153]
["Impact Absorbing 11.5m","1540202","1",null,null,857.80487800000003,0,857.80487800000003]
["Impact Absorbing 12.0m",{"$f":"B64","v":"1540194"},"1","1540236",1,857.80487800000003,25.752352999999999,883.557231]
["Single 1.5m","1545193","1",null,null,124.15,0,124.15]
["Single 3.0m","1540210","1",null,null,126.79644399999999,0,126.79644399999999]
["Single 4.5m","1540228","1",null,null,164.2731,0,164.2731]
["Single 6.0m","1540228","1","1540236",1,164.2731,25.752352999999999,190.025453]
["Double 1.5m","1545227","1",null,null,230,0,230]
["Double 3.0m","1542257","1",null,null,225.83333300000001,0,225.83333300000001]
["Double 4.5m","1542257","1","1540236",2,225.83333300000001,25.752352999999999,277.33803899999998]
[]
["no need to update these: they are based on the values in the table above"]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Pole 4.5m",null,0,0,{"$f":"H50","v":322.74054999999998},0,1,{"$f":"C78/$G78","v":0},{"$f":"D78/$G78","v":0},{"$f":"E78/$G78","v":322.74054999999998},{"$f":"F78/$G78","v":0},{"$f":"SUM(H78:K78)","v":322.74054999999998}]
["Pole 5.5m",null,0,0,439,0,1,0,0,439,0,439]
["Pole 6.5m",null,0,0,348.49290299999996,0,1,0,0,348.49290299999996,0,348.49290299999996]
["Pole 7.0m",null,0,0,561.5,0,1,0,0,561.5,0,561.5]
["Pole 7.5m",null,0,0,464.75235299999997,0,1,0,0,464.75235299999997,0,464.75235299999997]
["Pole 8.5m",null,0,0,563.25250000000005,0,1,0,0,563.25250000000005,0,563.25250000000005]
["Pole 9.0m",null,0,0,587.25235299999997,0,1,0,0,587.25235299999997,0,587.25235299999997]
["Pole 10.0m",null,0,0,955,0,1,0,0,955,0,955]
["Pole 10.5m",null,0,0,589.00485300000003,0,1,0,0,589.00485300000003,0,589.00485300000003]
["Pole 11.5m",null,0,0,878,0,1,0,0,878,0,878]
["Pole 12.0m",null,0,0,980.75235299999997,0,1,0,0,980.75235299999997,0,980.75235299999997]
["Impact Absorbing 7.0m",null,0,0,515.35304299999996,0,1,0,0,515.35304299999996,0,515.35304299999996]
["Impact Absorbing 8.5m",null,0,0,582.50080000000003,0,1,0,0,582.50080000000003,0,582.50080000000003]
["Impact Absorbing 9.0m",null,0,0,541.10539599999993,0,1,0,0,541.10539599999993,0,541.10539599999993]
["Impact Absorbing 10.0m",null,0,0,857.80487800000003,0,1,0,0,857.80487800000003,0,857.80487800000003]
["Impact Absorbing 10.5m",null,0,0,608.253153,0,1,0,0,608.253153,0,608.253153]
["Impact Absorbing 11.5m",null,0,0,857.80487800000003,0,1,0,0,857.80487800000003,0,857.80487800000003]
["Impact Absorbing 12.0m",null,0,0,883.557231,0,1,0,0,883.557231,0,883.557231]
[]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["Single 1.5m",null,0,0,{"$f":"F68","v":124.15},0,1,{"$f":"C98/$G98","v":0},0,124.15,0,{"$f":"SUM(H98:K98)","v":124.15}]
["Single 3.0m",null,0,0,126.79644399999999,0,1,0,0,126.79644399999999,0,126.79644399999999]
["Single 4.5m",null,0,0,164.2731,0,1,0,0,164.2731,0,164.2731]
["Single 6.0m",null,0,0,164.2731,0,1,0,0,164.2731,0,164.2731]
["Double 1.5m",null,0,0,230,0,1,0,0,230,0,230]
["Double 3.0m",null,0,0,225.83333300000001,0,1,0,0,225.83333300000001,0,225.83333300000001]
["Double 4.5m",null,0,0,225.83333300000001,0,1,0,0,225.83333300000001,0,225.83333300000001]
[]
[null,null,null,null,"Breakdown","Price"]
[{"$f":"INDEX(CPoleList,C107)","v":"Pole 4.5m"},{"$f":"INDEX(COutreachL,D107)","v":"Single 1.5m"},1,1,{"$f":"A107& \" outreach: \"&B107","v":"Pole 4.5m outreach: Single 1.5m"},{"$f":"VLOOKUP(A107,CPole,12,FALSE)+VLOOKUP(B107,COutreach,12,FALSE)","v":446.89054999999996}]
["Pole 4.5m","Single 3.0m",1,2,{"$f":"A108& \" outreach: \"&B108","v":"Pole 4.5m outreach: Single 3.0m"},449.53699399999999]
["Pole 4.5m","Single 4.5m",1,3,"Pole 4.5m outreach: Single 4.5m",487.01364999999998]
["Pole 4.5m","Single 6.0m",1,4,"Pole 4.5m outreach: Single 6.0m",487.01364999999998]
["Pole 4.5m","Double 1.5m",1,5,"Pole 4.5m outreach: Double 1.5m",552.74054999999998]
["Pole 4.5m","Double 3.0m",1,6,"Pole 4.5m outreach: Double 3.0m",548.57388300000002]
["Pole 4.5m","Double 4.5m",1,7,"Pole 4.5m outreach: Double 4.5m",548.57388300000002]
["Pole 5.5m","Single 1.5m",{"$f":"C107+1","v":2},{"$f":"D107","v":1},"Pole 5.5m outreach: Single 1.5m",563.15]
["Pole 5.5m","Single 3.0m",2,2,"Pole 5.5m outreach: Single 3.0m",565.79644399999995]
["Pole 5.5m","Single 4.5m",2,3,"Pole 5.5m outreach: Single 4.5m",603.2731]
["Pole 5.5m","Single 6.0m",2,4,"Pole 5.5m outreach: Single 6.0m",603.2731]
["Pole 5.5m","Double 1.5m",2,5,"Pole 5.5m outreach: Double 1.5m",669]
["Pole 5.5m","Double 3.0m",2,6,"Pole 5.5m outreach: Double 3.0m",664.83333300000004]
["Pole 5.5m","Double 4.5m",2,7,"Pole 5.5m outreach: Double 4.5m",664.83333300000004]
["Pole 6.5m","Single 1.5m",3,1,"Pole 6.5m outreach: Single 1.5m",472.64290299999993]
["Pole 6.5m","Single 3.0m",3,2,"Pole 6.5m outreach: Single 3.0m",475.28934699999996]
["Pole 6.5m","Single 4.5m",3,3,"Pole 6.5m outreach: Single 4.5m",512.76600299999996]
["Pole 6.5m","Single 6.0m",3,4,"Pole 6.5m outreach: Single 6.0m",512.76600299999996]
["Pole 6.5m","Double 1.5m",3,5,"Pole 6.5m outreach: Double 1.5m",578.49290299999996]
["Pole 6.5m","Double 3.0m",3,6,"Pole 6.5m outreach: Double 3.0m",574.32623599999999]
["Pole 6.5m","Double 4.5m",3,7,"Pole 6.5m outreach: Double 4.5m",574.32623599999999]
["Pole 7.0m","Single 1.5m",4,1,"Pole 7.0m outreach: Single 1.5m",685.65]
["Pole 7.0m","Single 3.0m",4,2,"Pole 7.0m outreach: Single 3.0m",688.29644399999995]
["Pole 7.0m","Single 4.5m",4,3,"Pole 7.0m outreach: Single 4.5m",725.7731]
["Pole 7.0m","Single 6.0m",4,4,"Pole 7.0m outreach: Single 6.0m",725.7731]
["Pole 7.0m","Double 1.5m",4,5,"Pole 7.0m outreach: Double 1.5m",791.5]
["Pole 7.0m","Double 3.0m",4,6,"Pole 7.0m outreach: Double 3.0m",787.33333300000004]
["Pole 7.0m","Double 4.5m",4,7,"Pole 7.0m outreach: Double 4.5m",787.33333300000004]
["Pole 7.5m","Single 1.5m",5,1,"Pole 7.5m outreach: Single 1.5m",588.90235299999995]
["Pole 7.5m","Single 3.0m",5,2,"Pole 7.5m outreach: Single 3.0m",591.54879699999992]
["Pole 7.5m","Single 4.5m",5,3,"Pole 7.5m outreach: Single 4.5m",629.02545299999997]
["Pole 7.5m","Single 6.0m",5,4,"Pole 7.5m outreach: Single 6.0m",629.02545299999997]
[{"$f":"INDEX(CPoleList,C139)","v":"Pole 7.5m"},{"$f":"INDEX(COutreachL,D139)","v":"Double 1.5m"},5,5,{"$f":"A139& \" outreach: \"&B139","v":"Pole 7.5m outreach: Double 1.5m"},{"$f":"VLOOKUP(A139,CPole,12,FALSE)+VLOOKUP(B139,COutreach,12,FALSE)","v":694.75235299999997}]
["Pole 7.5m","Double 3.0m",5,6,"Pole 7.5m outreach: Double 3.0m",690.58568600000001]
["Pole 7.5m","Double 4.5m",5,7,"Pole 7.5m outreach: Double 4.5m",690.58568600000001]
["Pole 8.5m","Single 1.5m",6,1,"Pole 8.5m outreach: Single 1.5m",687.40250000000003]
["Pole 8.5m","Single 3.0m",6,2,"Pole 8.5m outreach: Single 3.0m",690.04894400000001]
["Pole 8.5m","Single 4.5m",6,3,"Pole 8.5m outreach: Single 4.5m",727.52560000000005]
["Pole 8.5m","Single 6.0m",6,4,"Pole 8.5m outreach: Single 6.0m",727.52560000000005]
["Pole 8.5m","Double 1.5m",{"$f":"C139+1","v":6},{"$f":"D139","v":5},"Pole 8.5m outreach: Double 1.5m",793.25250000000005]
["Pole 8.5m","Double 3.0m",6,6,"Pole 8.5m outreach: Double 3.0m",789.08583300000009]
["Pole 8.5m","Double 4.5m",6,7,"Pole 8.5m outreach: Double 4.5m",789.08583300000009]
["Pole 9.0m","Single 1.5m",7,1,"Pole 9.0m outreach: Single 1.5m",711.40235299999995]
["Pole 9.0m","Single 3.0m",7,2,"Pole 9.0m outreach: Single 3.0m",714.04879699999992]
["Pole 9.0m","Single 4.5m",7,3,"Pole 9.0m outreach: Single 4.5m",751.52545299999997]
["Pole 9.0m","Single 6.0m",7,4,"Pole 9.0m outreach: Single 6.0m",751.52545299999997]
["Pole 9.0m","Double 1.5m",7,5,"Pole 9.0m outreach: Double 1.5m",817.25235299999997]
["Pole 9.0m","Double 3.0m",7,6,"Pole 9.0m outreach: Double 3.0m",813.08568600000001]
["Pole 9.0m","Double 4.5m",7,7,"Pole 9.0m outreach: Double 4.5m",813.08568600000001]
["Pole 10.0m","Single 1.5m",8,1,"Pole 10.0m outreach: Single 1.5m",1079.1500000000001]
["Pole 10.0m","Single 3.0m",8,2,"Pole 10.0m outreach: Single 3.0m",1081.7964440000001]
["Pole 10.0m","Single 4.5m",8,3,"Pole 10.0m outreach: Single 4.5m",1119.2730999999999]
["Pole 10.0m","Single 6.0m",8,4,"Pole 10.0m outreach: Single 6.0m",1119.2730999999999]
["Pole 10.0m","Double 1.5m",8,5,"Pole 10.0m outreach: Double 1.5m",1185]
["Pole 10.0m","Double 3.0m",8,6,"Pole 10.0m outreach: Double 3.0m",1180.833333]
["Pole 10.0m","Double 4.5m",8,7,"Pole 10.0m outreach: Double 4.5m",1180.833333]
["Pole 10.5m","Single 1.5m",9,1,"Pole 10.5m outreach: Single 1.5m",713.154853]
["Pole 10.5m","Single 3.0m",9,2,"Pole 10.5m outreach: Single 3.0m",715.80129699999998]
["Pole 10.5m","Single 4.5m",9,3,"Pole 10.5m outreach: Single 4.5m",753.27795300000002]
["Pole 10.5m","Single 6.0m",9,4,"Pole 10.5m outreach: Single 6.0m",753.27795300000002]
["Pole 10.5m","Double 1.5m",9,5,"Pole 10.5m outreach: Double 1.5m",819.00485300000003]
["Pole 10.5m","Double 3.0m",9,6,"Pole 10.5m outreach: Double 3.0m",814.83818600000006]
["Pole 10.5m","Double 4.5m",9,7,"Pole 10.5m outreach: Double 4.5m",814.83818600000006]
["Pole 11.5m","Single 1.5m",10,1,"Pole 11.5m outreach: Single 1.5m",1002.15]
[{"$f":"INDEX(CPoleList,C171)","v":"Pole 11.5m"},{"$f":"INDEX(COutreachL,D171)","v":"Single 3.0m"},10,2,{"$f":"A171& \" outreach: \"&B171","v":"Pole 11.5m outreach: Single 3.0m"},{"$f":"VLOOKUP(A171,CPole,12,FALSE)+VLOOKUP(B171,COutreach,12,FALSE)","v":1004.796444}]
["Pole 11.5m","Single 4.5m",10,3,"Pole 11.5m outreach: Single 4.5m",1042.2730999999999]
["Pole 11.5m","Single 6.0m",10,4,"Pole 11.5m outreach: Single 6.0m",1042.2730999999999]
["Pole 11.5m","Double 1.5m",10,5,"Pole 11.5m outreach: Double 1.5m",1108]
["Pole 11.5m","Double 3.0m",10,6,"Pole 11.5m outreach: Double 3.0m",1103.833333]
["Pole 11.5m","Double 4.5m",10,7,"Pole 11.5m outreach: Double 4.5m",1103.833333]
["Pole 12.0m","Single 1.5m",11,1,"Pole 12.0m outreach: Single 1.5m",1104.9023529999999]
["Pole 12.0m","Single 3.0m",{"$f":"C171+1","v":11},{"$f":"D171","v":2},"Pole 12.0m outreach: Single 3.0m",1107.5487969999999]
["Pole 12.0m","Single 4.5m",11,3,"Pole 12.0m outreach: Single 4.5m",1145.025453]
["Pole 12.0m","Single 6.0m",11,4,"Pole 12.0m outreach: Single 6.0m",1145.025453]
["Pole 12.0m","Double 1.5m",11,5,"Pole 12.0m outreach: Double 1.5m",1210.7523529999999]
["Pole 12.0m","Double 3.0m",11,6,"Pole 12.0m outreach: Double 3.0m",1206.5856859999999]
["Pole 12.0m","Double 4.5m",11,7,"Pole 12.0m outreach: Double 4.5m",1206.5856859999999]
["Impact Absorbing 7.0m","Single 1.5m",12,1,"Impact Absorbing 7.0m outreach: Single 1.5m",639.50304299999993]
["Impact Absorbing 7.0m","Single 3.0m",12,2,"Impact Absorbing 7.0m outreach: Single 3.0m",642.14948699999991]
["Impact Absorbing 7.0m","Single 4.5m",12,3,"Impact Absorbing 7.0m outreach: Single 4.5m",679.62614299999996]
["Impact Absorbing 7.0m","Single 6.0m",12,4,"Impact Absorbing 7.0m outreach: Single 6.0m",679.62614299999996]
["Impact Absorbing 7.0m","Double 1.5m",12,5,"Impact Absorbing 7.0m outreach: Double 1.5m",745.35304299999996]
["Impact Absorbing 7.0m","Double 3.0m",12,6,"Impact Absorbing 7.0m outreach: Double 3.0m",741.186376]
["Impact Absorbing 7.0m","Double 4.5m",12,7,"Impact Absorbing 7.0m outreach: Double 4.5m",741.186376]
["Impact Absorbing 8.5m","Single 1.5m",13,1,"Impact Absorbing 8.5m outreach: Single 1.5m",706.6508]
["Impact Absorbing 8.5m","Single 3.0m",13,2,"Impact Absorbing 8.5m outreach: Single 3.0m",709.29724399999998]
["Impact Absorbing 8.5m","Single 4.5m",13,3,"Impact Absorbing 8.5m outreach: Single 4.5m",746.77390000000003]
["Impact Absorbing 8.5m","Single 6.0m",13,4,"Impact Absorbing 8.5m outreach: Single 6.0m",746.77390000000003]
["Impact Absorbing 8.5m","Double 1.5m",13,5,"Impact Absorbing 8.5m outreach: Double 1.5m",812.50080000000003]
["Impact Absorbing 8.5m","Double 3.0m",13,6,"Impact Absorbing 8.5m outreach: Double 3.0m",808.33413300000007]
["Impact Absorbing 8.5m","Double 4.5m",13,7,"Impact Absorbing 8.5m outreach: Double 4.5m",808.33413300000007]
["Impact Absorbing 9.0m","Single 1.5m",14,1,"Impact Absorbing 9.0m outreach: Single 1.5m",665.25539599999991]
["Impact Absorbing 9.0m","Single 3.0m",14,2,"Impact Absorbing 9.0m outreach: Single 3.0m",667.90183999999988]
["Impact Absorbing 9.0m","Single 4.5m",14,3,"Impact Absorbing 9.0m outreach: Single 4.5m",705.37849599999993]
["Impact Absorbing 9.0m","Single 6.0m",14,4,"Impact Absorbing 9.0m outreach: Single 6.0m",705.37849599999993]
["Impact Absorbing 9.0m","Double 1.5m",14,5,"Impact Absorbing 9.0m outreach: Double 1.5m",771.10539599999993]
[{"$f":"INDEX(CPoleList,C203)","v":"Impact Absorbing 9.0m"},{"$f":"INDEX(COutreachL,D203)","v":"Double 3.0m"},14,6,{"$f":"A203& \" outreach: \"&B203","v":"Impact Absorbing 9.0m outreach: Double 3.0m"},{"$f":"VLOOKUP(A203,CPole,12,FALSE)+VLOOKUP(B203,COutreach,12,FALSE)","v":766.93872899999997}]
["Impact Absorbing 9.0m","Double 4.5m",14,7,"Impact Absorbing 9.0m outreach: Double 4.5m",766.93872899999997]
["Impact Absorbing 10.0m","Single 1.5m",15,1,"Impact Absorbing 10.0m outreach: Single 1.5m",981.95487800000001]
["Impact Absorbing 10.0m","Single 3.0m",15,2,"Impact Absorbing 10.0m outreach: Single 3.0m",984.60132199999998]
["Impact Absorbing 10.0m","Single 4.5m",15,3,"Impact Absorbing 10.0m outreach: Single 4.5m",1022.077978]
["Impact Absorbing 10.0m","Single 6.0m",15,4,"Impact Absorbing 10.0m outreach: Single 6.0m",1022.077978]
["Impact Absorbing 10.0m","Double 1.5m",15,5,"Impact Absorbing 10.0m outreach: Double 1.5m",1087.8048779999999]
["Impact Absorbing 10.0m","Double 3.0m",{"$f":"C203+1","v":15},{"$f":"D203","v":6},"Impact Absorbing 10.0m outreach: Double 3.0m",1083.638211]
["Impact Absorbing 10.0m","Double 4.5m",15,7,"Impact Absorbing 10.0m outreach: Double 4.5m",1083.638211]
["Impact Absorbing 10.5m","Single 1.5m",16,1,"Impact Absorbing 10.5m outreach: Single 1.5m",732.40315299999997]
["Impact Absorbing 10.5m","Single 3.0m",16,2,"Impact Absorbing 10.5m outreach: Single 3.0m",735.04959699999995]
["Impact Absorbing 10.5m","Single 4.5m",16,3,"Impact Absorbing 10.5m outreach: Single 4.5m",772.526253]
["Impact Absorbing 10.5m","Single 6.0m",16,4,"Impact Absorbing 10.5m outreach: Single 6.0m",772.526253]
["Impact Absorbing 10.5m","Double 1.5m",16,5,"Impact Absorbing 10.5m outreach: Double 1.5m",838.253153]
["Impact Absorbing 10.5m","Double 3.0m",16,6,"Impact Absorbing 10.5m outreach: Double 3.0m",834.08648600000004]
["Impact Absorbing 10.5m","Double 4.5m",16,7,"Impact Absorbing 10.5m outreach: Double 4.5m",834.08648600000004]
["Impact Absorbing 11.5m","Single 1.5m",17,1,"Impact Absorbing 11.5m outreach: Single 1.5m",981.95487800000001]
["Impact Absorbing 11.5m","Single 3.0m",17,2,"Impact Absorbing 11.5m outreach: Single 3.0m",984.60132199999998]
["Impact Absorbing 11.5m","Single 4.5m",17,3,"Impact Absorbing 11.5m outreach: Single 4.5m",1022.077978]
["Impact Absorbing 11.5m","Single 6.0m",17,4,"Impact Absorbing 11.5m outreach: Single 6.0m",1022.077978]
["Impact Absorbing 11.5m","Double 1.5m",17,5,"Impact Absorbing 11.5m outreach: Double 1.5m",1087.8048779999999]
["Impact Absorbing 11.5m","Double 3.0m",17,6,"Impact Absorbing 11.5m outreach: Double 3.0m",1083.638211]
["Impact Absorbing 11.5m","Double 4.5m",17,7,"Impact Absorbing 11.5m outreach: Double 4.5m",1083.638211]
["Impact Absorbing 12.0m","Single 1.5m",18,1,"Impact Absorbing 12.0m outreach: Single 1.5m",1007.707231]
["Impact Absorbing 12.0m","Single 3.0m",18,2,"Impact Absorbing 12.0m outreach: Single 3.0m",1010.353675]
["Impact Absorbing 12.0m","Single 4.5m",18,3,"Impact Absorbing 12.0m outreach: Single 4.5m",1047.8303310000001]
["Impact Absorbing 12.0m","Single 6.0m",18,4,"Impact Absorbing 12.0m outreach: Single 6.0m",1047.8303310000001]
["Impact Absorbing 12.0m","Double 1.5m",18,5,"Impact Absorbing 12.0m outreach: Double 1.5m",1113.557231]
["Impact Absorbing 12.0m","Double 3.0m",18,6,"Impact Absorbing 12.0m outreach: Double 3.0m",1109.390564]
["Impact Absorbing 12.0m","Double 4.5m",18,7,"Impact Absorbing 12.0m outreach: Double 4.5m",1109.390564]
[{"$error":"#REF!"},"Single 1.5m",19,1]
[{"$error":"#REF!"},"Single 3.0m",19,2]
[{"$f":"INDEX(CPoleList,C235)","v":{"$error":"#REF!"}},{"$f":"INDEX(COutreachL,D235)","v":"Single 4.5m"},19,3]
[{"$error":"#REF!"},"Single 6.0m",19,4]
[{"$error":"#REF!"},"Double 1.5m",19,5]
[{"$error":"#REF!"},"Double 3.0m",19,6]
[{"$error":"#REF!"},"Double 4.5m",19,7]
[{"$error":"#REF!"},"Single 1.5m",20,1]
[{"$error":"#REF!"},"Single 3.0m",20,2]
[{"$error":"#REF!"},"Single 4.5m",{"$f":"C235+1","v":20},{"$f":"D235","v":3}]
[{"$error":"#REF!"},"Single 6.0m",20,4]
[{"$error":"#REF!"},"Double 1.5m",20,5]
[{"$error":"#REF!"},"Double 3.0m",20,6]
[{"$error":"#REF!"},"Double 4.5m",20,7]
[{"$error":"#REF!"},"Single 1.5m",21,1]
[{"$error":"#REF!"},"Single 3.0m",21,2]
[{"$error":"#REF!"},"Single 4.5m",21,3]
[{"$error":"#REF!"},"Single 6.0m",21,4]
[{"$error":"#REF!"},"Double 1.5m",21,5]
[{"$error":"#REF!"},"Double 3.0m",21,6]
[{"$error":"#REF!"},"Double 4.5m",21,7]
[{"$error":"#REF!"},"Single 1.5m",22,1]
[{"$error":"#REF!"},"Single 3.0m",22,2]
[{"$error":"#REF!"},"Single 4.5m",22,3]
[{"$error":"#REF!"},"Single 6.0m",22,4]
[{"$error":"#REF!"},"Double 1.5m",22,5]
[{"$error":"#REF!"},"Double 3.0m",22,6]
[{"$error":"#REF!"},"Double 4.5m",22,7]

{"sheet":"OH_String Mains","index":29,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":true,"merged":[]}
["String Bare (on existing pole/s air dress)",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit","diff. in total"]
[0,"3-phase",0,0,0,0,1,{"$f":"C3/$G3","v":0},0,0,0,{"$f":"SUM(H3:K3)","v":0}]
[1,"3-phase",{"$f":"'Dataload WMS'!D34","v":558.19000000000005},{"$f":"'Dataload WMS'!E34","v":158.77000000000001},{"$f":"'Dataload WMS'!F34","v":0},{"$f":"'Dataload WMS'!G34","v":0},{"$f":"'Dataload WMS'!H34","v":1},558.19000000000005,158.77000000000001,0,0,716.96]
[2,"3-phase",{"$f":"C4+(C$6-C$4)/($A$6-$A$4)","v":646.96},{"$f":"D4+(D$6-D$4)/($A$6-$A$4)","v":174.7},{"$f":"E4+(E$6-E$4)/($A$6-$A$4)","v":0},{"$f":"F4+(F$6-F$4)/($A$6-$A$4)","v":0},2,323.48,87.35,0,0,410.83000000000004,{"$f":"L5-L4","v":-306.13}]
[3,"3-phase",{"$f":"'Dataload WMS'!D35","v":735.73},{"$f":"'Dataload WMS'!E35","v":190.63},{"$f":"'Dataload WMS'!F35","v":0},{"$f":"'Dataload WMS'!G35","v":0},{"$f":"'Dataload WMS'!H35","v":3},245.24333333333334,63.543333333333329,0,0,308.78666666666669,{"$f":"L6-L5","v":-102.04333333333335}]
[4,"3-phase",{"$f":"C6+(C$9-C$6)/($A$9-$A$6)","v":848.71333333333337},210.9,0,0,4,212.17833333333334,52.725000000000001,0,0,264.90333333333336,-43.883333333333326]
[5,"3-phase",961.69666666666672,231.17000000000002,0,0,5,192.33933333333334,46.234000000000002,0,0,238.57333333333335,-26.330000000000013]
[6,"3-phase",{"$f":"'Dataload WMS'!D36","v":1074.68},{"$f":"'Dataload WMS'!E36","v":251.44},{"$f":"'Dataload WMS'!F36","v":0},{"$f":"'Dataload WMS'!G36","v":0},{"$f":"'Dataload WMS'!H36","v":6},179.11333333333334,41.906666666666666,0,0,221.02,-17.553333333333342]
[7,"3-phase",{"$f":"C9+(C$12-C$9)/($A$12-$A$9)","v":1096.2},{"$f":"D9+(D$12-D$9)/($A$12-$A$9)","v":255.30333333333331},0,0,7,156.6,36.47190476190476,0,0,193.07190476190476,-27.948095238095249]
[8,"3-phase",{"$f":"C10+(C$12-C$9)/($A$12-$A$9)","v":1117.72},259.16666666666663,0,0,8,139.715,32.395833333333329,0,0,172.11083333333335,-20.961071428571415]
[9,"3-phase",{"$f":"'Dataload WMS'!D37","v":1139.24},{"$f":"'Dataload WMS'!E37","v":263.02999999999997},{"$f":"'Dataload WMS'!F37","v":0},{"$f":"'Dataload WMS'!G37","v":0},{"$f":"'Dataload WMS'!H37","v":9},126.58222222222223,29.225555555555552,0,0,155.80777777777777,-16.303055555555574]
["Materials",2,3,4,5,6,7,8,9,10,11,12]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["BARE AAC 7/3.00","001031636",null,null,{"$f":"'Dataload Ellipse'!G59","v":199.50875000000002},null,250,{"$f":"C15/$G15","v":0},0,0.79803500000000005,0,{"$f":"SUM(H15:K15)","v":0.79803500000000005}]
["BARE AAC 19/4.75","001031673",null,null,{"$f":"'Dataload Ellipse'!G60","v":999.1},null,250,0,0,3.9964,0,{"$f":"SUM(H16:K16)","v":3.9964}]
["BARE AAAC 7/4.50","001113588",null,null,{"$f":"'Dataload Ellipse'!G61","v":386.92225000000002},null,250,0,0,1.5476890000000001,0,1.5476890000000001]
["BARE AAC 19/3.75","SZ12538",null,null,{"$f":"'Dataload Ellipse'!G62","v":655.8325000000001},null,250,0,0,2.6233300000000002,0,2.6233300000000002]
["BARE AAC 7/4.50","SZ12562",null,null,{"$f":"'Dataload Ellipse'!G63","v":316.11874999999998},null,250,0,0,1.264475,0,1.264475]
["BARE AAAC 7/3.75","SZ15464",null,null,{"$f":"'Dataload Ellipse'!G64","v":341.95575000000002},null,250,0,0,1.367823,0,1.367823]
["BARE AAAC 7/2.50","SZ15472",null,null,{"$f":"'Dataload Ellipse'!G65","v":151.5455},null,250,0,0,{"$f":"E21/$G21","v":0.606182},0,0.606182]
["BARE AAC 19/3.25","SZ12554",null,null,{"$f":"'Dataload Ellipse'!G66","v":520.72675000000004},null,250,0,0,2.0829070000000001,0,2.0829070000000001]
["BARE ACSR 6/1/2.5","001031697",null,null,{"$f":"'Dataload Ellipse'!G67","v":132.08425},null,250,0,0,0.52833699999999995,0,0.52833699999999995]
["BARE ACSR 6/4.75+7/1.6","001031727",null,null,{"$f":"'Dataload Ellipse'!G68","v":558.32099999999991},null,250,0,0,2.2332839999999998,0,2.2332839999999998]
["String ABC(grd dress)",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit","diff. in total"]
[0,"n",0,0,0,0,1,{"$f":"C27/$G27","v":0},{"$f":"D27/$G27","v":0},{"$f":"E27/$G27","v":0},{"$f":"F27/$G27","v":0},{"$f":"SUM(H27:K27)","v":0}]
[1,"n",{"$f":"'Dataload WMS'!D30","v":474.12},{"$f":"'Dataload WMS'!E30","v":85.07},{"$f":"'Dataload WMS'!F30","v":90.1},{"$f":"'Dataload WMS'!G30","v":0},{"$f":"'Dataload WMS'!H30","v":1},474.12,85.07,90.1,0,649.29000000000008]
[2,"n",{"$f":"C28+(C$30-C$28)/($A$30-$A$28)","v":712.19499999999994},{"$f":"D28+(D$30-D$28)/($A$30-$A$28)","v":127.785},{"$f":"E28+(E$30-E$28)/($A$30-$A$28)","v":171.56},{"$f":"F28+(F$30-F$28)/($A$30-$A$28)","v":0},2,356.09749999999997,63.892499999999998,85.78,0,505.77,{"$f":"L29-L28","v":-143.5200000000001}]
[3,"n",{"$f":"'Dataload WMS'!D31","v":950.27},{"$f":"'Dataload WMS'!E31","v":170.5},{"$f":"'Dataload WMS'!F31","v":253.02},{"$f":"'Dataload WMS'!G31","v":0},{"$f":"'Dataload WMS'!H31","v":3},316.75666666666666,56.833333333333336,84.34,0,457.92999999999995,{"$f":"L30-L29","v":-47.840000000000032}]
[4,"n",{"$f":"C30+(C$33-C$30)/($A$33-$A$30)","v":1200.4433333333334},{"$f":"D30+(D$33-D$30)/($A$33-$A$30)","v":215.39000000000001},287.68,0,4,300.11083333333335,53.847500000000004,71.92,0,425.87833333333339,-32.051666666666563]
[5,"n",{"$f":"C31+(C$33-C$30)/($A$33-$A$30)","v":1450.6166666666668},260.28000000000003,322.34000000000003,0,5,290.12333333333333,52.056000000000004,64.468000000000004,0,406.64733333333334,-19.231000000000051]
[6,"n",{"$f":"'Dataload WMS'!D32","v":1700.79},{"$f":"'Dataload WMS'!E32","v":305.17},{"$f":"'Dataload WMS'!F32","v":357},{"$f":"'Dataload WMS'!G32","v":0},{"$f":"'Dataload WMS'!H32","v":6},283.46499999999997,50.861666666666672,59.5,0,393.82666666666665,-12.820666666666682]
[7,"n",{"$f":"C33+(C$36-C$33)/($A$36-$A$33)","v":1950.2933333333333},{"$f":"D33+(D$36-D$33)/($A$36-$A$33)","v":349.93666666666667},391.66,0,7,278.61333333333334,49.990952380952379,55.951428571428572,0,384.55571428571426,-9.2709523809523944]
[8,"n",{"$f":"C34+(C$36-C$33)/($A$36-$A$33)","v":2199.7966666666666},394.70333333333332,426.32000000000005,0,8,274.97458333333333,49.337916666666665,53.290000000000006,0,377.60250000000002,-6.9532142857142389]
[9,"n",{"$f":"'Dataload WMS'!D33","v":2449.3000000000002},{"$f":"'Dataload WMS'!E33","v":439.47},{"$f":"'Dataload WMS'!F33","v":460.98},{"$f":"'Dataload WMS'!G33","v":0},{"$f":"'Dataload WMS'!H33","v":9},272.14444444444445,48.830000000000005,51.22,0,372.19444444444446,-5.4080555555555634]
["Materials",2,3,4,5,6,7,8,9,10,11,12]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["4C 150mm2 ABC","001547686",null,null,{"$f":"'Dataload Ellipse'!G72","v":2716.5530000000003},null,250,{"$f":"C39/$G39","v":0},0,{"$f":"E39/$G39","v":10.866212000000001},0,{"$f":"SUM(H39:K39)","v":10.866212000000001}]
["4C 95mm2 ABC","001066213",null,null,{"$f":"'Dataload Ellipse'!G73","v":1679.13275},null,250,0,0,{"$f":"E40/$G40","v":6.7165309999999998},0,{"$f":"SUM(H40:K40)","v":6.7165309999999998}]
["4C 25mm2 ABC","SZ15278",null,null,{"$f":"'Dataload Ellipse'!G74","v":538.40625},null,250,0,0,{"$f":"E41/$G41","v":2.1536249999999999},0,{"$f":"SUM(H41:K41)","v":2.1536249999999999}]
["4C 95mm2 ABC + 1C 16mm2 SL","001135466",null,null,{"$f":"'Dataload Ellipse'!G75","v":2390.8477499999999},null,250,0,0,9.5633909999999993,0,{"$f":"SUM(H42:K42)","v":9.5633909999999993}]
["4C 150mm2 ABC + 1C 16mm2 SL","001553569",null,null,{"$f":"'Dataload Ellipse'!G76","v":2731.1095},null,250,0,0,{"$f":"E43/$G43","v":10.924438},0,{"$f":"SUM(H43:K43)","v":10.924438}]
["String CCT",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit","diff. in total"]
[0,"n",0,0,0,0,1,{"$f":"C46/$G46","v":0},{"$f":"D46/$G46","v":0},{"$f":"E46/$G46","v":0},{"$f":"F46/$G46","v":0},{"$f":"SUM(H46:K46)","v":0}]
[1,"n",{"$f":"'Dataload WMS'!D38","v":665.12},{"$f":"'Dataload WMS'!E38","v":177.96},{"$f":"'Dataload WMS'!F38","v":1211.02},{"$f":"'Dataload WMS'!G38","v":0},{"$f":"'Dataload WMS'!H38","v":1},665.12,177.96,1211.02,0,2054.1]
[2,"n",{"$f":"C47+(C$49-C$47)/($A$49-$A$47)","v":740.77499999999998},{"$f":"D47+(D$49-D$47)/($A$49-$A$47)","v":191.53500000000003},{"$f":"E47+(E$49-E$47)/($A$49-$A$47)","v":1635.32},{"$f":"F47+(F$30-F$28)/($A$30-$A$28)","v":0},2,370.38749999999999,95.767500000000013,817.66,0,1283.8150000000001,{"$f":"L48-L47","v":-770.28499999999985}]
[3,"n",{"$f":"'Dataload WMS'!D39","v":816.43},{"$f":"'Dataload WMS'!E39","v":205.11},{"$f":"'Dataload WMS'!F39","v":2059.62},{"$f":"'Dataload WMS'!G39","v":0},{"$f":"'Dataload WMS'!H39","v":3},272.14333333333332,68.37,686.54,0,1027.0533333333333,{"$f":"L49-L48","v":-256.76166666666677}]
[4,"n",{"$f":"C49+(C$52-C$49)/($A$52-$A$49)","v":893.09666666666669},218.86333333333334,2484.42,{"$f":"F49+(F$33-F$30)/($A$33-$A$30)","v":0},4,223.27416666666667,54.715833333333336,621.10500000000002,0,899.09500000000003,-127.95833333333326]
[5,"n",969.76333333333343,232.61666666666667,2909.2200000000003,{"$f":"F50+(F$33-F$30)/($A$33-$A$30)","v":0},5,193.95266666666669,46.523333333333333,581.84400000000005,0,822.32,-76.774999999999977]
[6,"n",{"$f":"'Dataload WMS'!D40","v":1046.43},{"$f":"'Dataload WMS'!E40","v":246.37},{"$f":"'Dataload WMS'!F40","v":3334.02},{"$f":"'Dataload WMS'!G40","v":0},{"$f":"'Dataload WMS'!H40","v":6},174.405,41.061666666666667,555.66999999999996,0,771.13666666666666,-51.183333333333394]
[7,"n",{"$f":"C52+(C$55-C$52)/($A$55-$A$52)","v":1243.48},281.72666666666669,3758.82,{"$f":"F52+(F$36-F$33)/($A$36-$A$33)","v":0},7,177.64000000000001,40.24666666666667,536.97428571428577,0,754.86095238095243,-16.27571428571423]
[8,"n",1440.53,317.08333333333337,4183.62,{"$f":"F53+(F$36-F$33)/($A$36-$A$33)","v":0},8,180.06625,39.635416666666671,522.95249999999999,0,742.6541666666667,-12.206785714285729]
[9,"n",{"$f":"'Dataload WMS'!D41","v":1637.58},{"$f":"'Dataload WMS'!E41","v":352.44},{"$f":"'Dataload WMS'!F41","v":4608.42},{"$f":"'Dataload WMS'!G41","v":0},{"$f":"'Dataload WMS'!H41","v":9},181.95333333333332,39.159999999999997,512.04666666666662,0,733.16,{"$f":"L55-L54","v":-9.4941666666667288}]
[]
["Materials",2,3,4,5,6,7,8,9,10,11,12]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["CCT 11kV 40mm2 XLPE","1501204",null,null,{"$f":"'Dataload Ellipse'!G80","v":1701.84025},null,250,{"$f":"C59/$G59","v":0},0,6.8073610000000002,0,{"$f":"SUM(H59:K59)","v":6.8073610000000002}]
["CCT 11kV 80mm2 XLPE","1103910",null,null,{"$f":"'Dataload Ellipse'!G81","v":1877.81675},null,250,0,0,{"$f":"E60/$G60","v":7.5112670000000001},0,{"$f":"SUM(H60:K60)","v":7.5112670000000001}]
["CCT 11kV 120mm2 XLPE","1103928",null,null,{"$f":"'Dataload Ellipse'!G82","v":2416.2240000000002},null,250,0,0,9.6648960000000006,0,{"$f":"SUM(H61:K61)","v":9.6648960000000006}]
["CCT 11kV 180mm2 XLPE","1116540",null,null,{"$f":"'Dataload Ellipse'!G83","v":3581.1707500000002},null,250,0,0,14.324683,0,{"$f":"SUM(H62:K62)","v":14.324683}]
["CCT 22kV 120mm2 Grey XLPE","001502020",null,null,{"$f":"'Dataload Ellipse'!G84","v":3901.8004999999998},null,250,0,0,{"$f":"E63/$G63","v":15.607201999999999},0,{"$f":"SUM(H63:K63)","v":15.607201999999999}]
["String HV ABC",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,"n",0,0,0,0,1,{"$f":"C66/$G66","v":0},{"$f":"D66/$G66","v":0},{"$f":"E66/$G66","v":0},{"$f":"F66/$G66","v":0},{"$f":"SUM(H66:K66)","v":0}]
[1,"n",{"$f":"'Dataload WMS'!D42","v":1327},{"$f":"'Dataload WMS'!E42","v":616.74},{"$f":"'Dataload WMS'!F42","v":197.22},{"$f":"'Dataload WMS'!G42","v":0},{"$f":"'Dataload WMS'!H42","v":1},1327,616.74,197.22,0,2140.96]
[2,"n",{"$f":"C67+(C$69-C$67)/($A$69-$A$67)","v":1994.28},{"$f":"D67+(D$69-D$67)/($A$69-$A$67)","v":910.70500000000004},{"$f":"E67+(E$69-E$67)/($A$69-$A$67)","v":493.04999999999995},{"$f":"F67+(F$69-F$67)/($A$69-$A$67)","v":0},2,997.14,455.35250000000002,246.52499999999998,0,1699.0174999999999]
[3,"n",{"$f":"'Dataload WMS'!D43","v":2661.56},{"$f":"'Dataload WMS'!E43","v":1204.67},{"$f":"'Dataload WMS'!F43","v":788.88},{"$f":"'Dataload WMS'!G43","v":0},{"$f":"'Dataload WMS'!H43","v":3},887.18666666666661,401.55666666666667,262.95999999999998,0,1551.7033333333334]
[4,"n",{"$f":"C69+(C$72-C$69)/($A$72-$A$69)","v":3136.83},{"$f":"D69+(D$72-D$69)/($A$72-$A$69)","v":1415.1533333333334},979.43666666666661,0,4,784.20749999999998,353.78833333333336,244.85916666666665,0,1382.855]
[5,"n",{"$f":"C70+(C$72-C$69)/($A$72-$A$69)","v":3612.1},1625.6366666666668,1169.9933333333333,0,5,722.42,325.12733333333335,233.99866666666668,0,1281.546]
[6,"n",{"$f":"'Dataload WMS'!D44","v":4087.37},{"$f":"'Dataload WMS'!E44","v":1836.12},{"$f":"'Dataload WMS'!F44","v":1360.55},{"$f":"'Dataload WMS'!G44","v":0},{"$f":"'Dataload WMS'!H44","v":6},681.22833333333335,306.02,226.75833333333333,0,1214.0066666666667]
[7,"n",{"$f":"C72+(C$75-C$72)/($A$75-$A$72)","v":4530.9633333333331},{"$f":"D72+(D$75-D$72)/($A$75-$A$72)","v":2036.8999999999999},1557.77,0,7,647.28047619047618,290.98571428571427,222.53857142857143,0,1160.8047619047618]
[8,"n",{"$f":"C73+(C$75-C$72)/($A$75-$A$72)","v":4974.5566666666664},2237.6799999999998,1754.99,0,8,621.8195833333333,279.70999999999998,219.37375,0,1120.9033333333332]
[9,"n",{"$f":"'Dataload WMS'!D45","v":5418.15},{"$f":"'Dataload WMS'!E45","v":2438.46},{"$f":"'Dataload WMS'!F45","v":1952.21},{"$f":"'Dataload WMS'!G45","v":0},{"$f":"'Dataload WMS'!H45","v":9},602.01666666666665,270.94,216.91222222222223,0,1089.8688888888889]
["Materials",2,3,4,5,6,7,8,9,10,11,12]
["Materials","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["ABC AL 3C 50mm2 NMS","SZ10020",null,null,{"$f":"'Dataload Ellipse'!G88","v":5697.5},null,250,{"$f":"C78/$G78","v":0},0,22.79,0,{"$f":"SUM(H78:K78)","v":22.79}]
["ABC AL 3C 150mm2 NMS","SZ10055",null,null,{"$f":"'Dataload Ellipse'!G89","v":7305.3467499999997},null,250,0,0,29.221387,0,{"$f":"SUM(H79:K79)","v":29.221387}]
["String and Dress SWER",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,"n",0,0,0,0,1,{"$f":"C82/$G82","v":0},{"$f":"D82/$G82","v":0},{"$f":"E82/$G82","v":0},{"$f":"F82/$G82","v":0},{"$f":"SUM(H82:K82)","v":0}]
[1,"n",{"$f":"'Dataload WMS'!D46","v":365.18},{"$f":"'Dataload WMS'!E46","v":65.52},{"$f":"'Dataload WMS'!F46","v":90.04},{"$f":"'Dataload WMS'!G46","v":0},{"$f":"'Dataload WMS'!H46","v":1},{"$f":"C83/$G83","v":365.18},65.52,90.04,0,520.74]
[2,"n",{"$f":"C83+(C$85-C$83)/($A$85-$A$83)","v":383.33500000000004},{"$f":"D83+(D$85-D$83)/($A$85-$A$83)","v":68.78},{"$f":"E83+(E$85-E$83)/($A$85-$A$83)","v":134.56},{"$f":"F83+(F$85-F$83)/($A$85-$A$83)","v":0},2,191.66750000000002,34.39,67.28,0,293.33749999999998]
[3,"n",{"$f":"'Dataload WMS'!D48","v":401.49},{"$f":"'Dataload WMS'!E48","v":72.040000000000006},{"$f":"'Dataload WMS'!F48","v":179.08},{"$f":"'Dataload WMS'!G48","v":0},{"$f":"'Dataload WMS'!H48","v":3},133.83000000000001,24.013333333333335,59.693333333333335,0,217.53666666666669]
[4,"n",{"$f":"C85+(C$88-C$85)/($A$88-$A$85)","v":510.43666666666667},{"$f":"D85+(D$88-D$85)/($A$88-$A$85)","v":91.586666666666673},223.26666666666668,0,4,127.60916666666667,22.896666666666668,55.81666666666667,0,206.32249999999999]
[5,"n",{"$f":"C86+(C$88-C$85)/($A$88-$A$85)","v":619.38333333333333},111.13333333333334,267.45333333333332,0,5,123.87666666666667,22.226666666666667,53.490666666666662,0,199.59399999999999]
[6,"n",{"$f":"'Dataload WMS'!D49","v":728.33},{"$f":"'Dataload WMS'!E49","v":130.68},{"$f":"'Dataload WMS'!F49","v":311.64},{"$f":"'Dataload WMS'!G49","v":0},{"$f":"'Dataload WMS'!H49","v":6},121.38833333333334,{"$f":"D88/$G88","v":21.78},51.94,0,195.10833333333335]
[7,"n",{"$f":"C88+(C$91-C$88)/($A$91-$A$88)","v":791.54666666666674},{"$f":"D88+(D$91-D$88)/($A$91-$A$88)","v":142.02333333333334},356.15999999999997,0,7,113.07809523809524,20.289047619047619,50.879999999999995,0,184.24714285714285]
[8,"n",{"$f":"C89+(C$91-C$88)/($A$91-$A$88)","v":854.76333333333343},153.36666666666667,400.67999999999995,0,8,106.84541666666668,19.170833333333334,50.084999999999994,0,176.10124999999999]
[9,"n",{"$f":"'Dataload WMS'!D50","v":917.98},{"$f":"'Dataload WMS'!E50","v":164.71},{"$f":"'Dataload WMS'!F50","v":445.2},{"$f":"'Dataload WMS'!G50","v":0},{"$f":"'Dataload WMS'!H50","v":9},101.99777777777778,18.301111111111112,49.466666666666669,0,169.76555555555558]
[10,null,{"$f":"C91+(C$100-C$91)/($A$100-$A$91)","v":1020.8755555555556},{"$f":"D91+(D$100-D$91)/($A$100-$A$91)","v":183.17222222222222},489.71999999999997,0,10,102.08755555555555,18.31722222222222,48.971999999999994,0,169.37677777777776]
[11,null,{"$f":"C92+(C$100-C$91)/($A$100-$A$91)","v":1123.7711111111112},201.63444444444445,534.24,0,{"$f":"G92+1","v":11},102.16101010101011,18.330404040404041,48.56727272727273,0,169.05868686868686]
[12,null,1226.6666666666667,220.09666666666669,578.76,0,{"$f":"G93+1","v":12},102.22222222222223,18.34138888888889,48.23,0,168.79361111111112]
[13,null,1329.5622222222223,238.55888888888893,623.28,0,13,102.2740170940171,18.350683760683765,47.944615384615382,0,168.56931623931624]
[14,null,1432.4577777777779,257.02111111111117,667.8,0,14,102.3184126984127,18.358650793650799,47.699999999999996,0,168.37706349206348]
[15,null,1535.3533333333335,275.48333333333341,712.31999999999994,0,15,102.3568888888889,18.365555555555559,47.487999999999992,0,168.21044444444445]
[16,null,1638.248888888889,293.94555555555564,756.83999999999992,0,16,102.39055555555557,18.371597222222228,47.302499999999995,0,168.06465277777778]
[17,null,1741.1444444444446,312.40777777777788,801.3599999999999,0,17,102.42026143790851,18.376928104575171,47.138823529411759,0,167.93601307189545]
[18,"n",{"$f":"'Dataload WMS'!D47","v":1844.04},{"$f":"'Dataload WMS'!E47","v":330.87},{"$f":"'Dataload WMS'!F47","v":845.88},{"$f":"'Dataload WMS'!G47","v":0},{"$f":"'Dataload WMS'!H47","v":18},102.44666666666666,18.381666666666668,46.993333333333332,0,167.82166666666666]
["String and Dress Aerial Earth",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,"n",0,0,0,0,1,{"$f":"C103/$G103","v":0},{"$f":"D103/$G103","v":0},{"$f":"E103/$G103","v":0},{"$f":"F103/$G103","v":0},{"$f":"SUM(H103:K103)","v":0},null,"material only","material and install"]
[1,"n",264.85000000000002,29.35,111.54,0,1,264.85000000000002,29.35,111.54,0,405.74000000000007,"Cable",{"$f":"J108","v":90.133333333333326},{"$f":"K108","v":0},"check this one"]
[2,"n",{"$f":"C104+(C$106-C$104)/($A$106-$A$104)","v":441.42},{"$f":"D104+(D$106-D$104)/($A$106-$A$104)","v":48.915000000000006},{"$f":"E104+(E$106-E$104)/($A$106-$A$104)","v":225.27999999999997},{"$f":"F104+(F$106-F$104)/($A$106-$A$104)","v":0},2,220.71,24.457500000000003,112.63999999999999,0,357.8075,{"$f":"B108","v":"n"}]
[3,"n",617.99,68.48,339.02,0,3,205.99666666666667,22.826666666666668,113.00666666666666,0,341.83]
[4,"n",{"$f":"C106+(C$109-C$106)/($A$109-$A$106)","v":794.56000000000006},{"$f":"D106+(D$109-D$106)/($A$109-$A$106)","v":88.046666666666667},394.84333333333331,0,4,198.64000000000001,22.011666666666667,98.710833333333326,0,319.36250000000001]
[5,"n",{"$f":"C107+(C$109-C$106)/($A$109-$A$106)","v":971.13000000000011},107.61333333333333,450.66666666666663,0,5,194.22600000000003,21.522666666666666,90.133333333333326,0,305.88200000000001]
[6,"n",1147.7,127.18,506.49,0,6,191.28333333333333,21.196666666666669,84.415000000000006,0,296.89499999999998]
[7,"n",{"$f":"C109+(C$112-C$109)/($A$112-$A$109)","v":1324.27},{"$f":"D109+(D$112-D$109)/($A$112-$A$109)","v":146.74666666666667},585.48,0,7,189.18142857142857,20.963809523809523,83.64,0,293.78523809523807]
[8,"n",{"$f":"C110+(C$112-C$109)/($A$112-$A$109)","v":1500.84},166.31333333333333,664.47,0,8,187.60499999999999,20.789166666666667,83.058750000000003,0,291.45291666666662]
[9,"n",1677.41,185.88,743.46,0,9,186.37888888888889,20.653333333333332,82.606666666666669,0,289.63888888888891]

{"sheet":"SL_Conductor","index":30,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Overhead",2,3,4,5,6,7,8,9,10,11,12]
["Bays","D2","Labour","Plant and Vehicles","Materials","Lamp","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
[0,null,0,0,0,0,1,{"$f":"C3/$G3","v":0},{"$f":"D3/$G3","v":0},{"$f":"E3/$G3","v":0},{"$f":"F3/$G3","v":0},{"$f":"SUM(H3:K3)","v":0}]
[1,null,{"$f":"'Dataload WMS'!D85","v":701.09},{"$f":"'Dataload WMS'!E85","v":290.25},{"$f":"'Dataload WMS'!F85","v":61.32},{"$f":"'Dataload WMS'!G85","v":0},{"$f":"'Dataload WMS'!H85","v":1},{"$f":"C4/$G4","v":701.09},290.25,61.32,0,1052.6600000000001]
[2,null,{"$f":"'Dataload WMS'!D86","v":963.99},{"$f":"'Dataload WMS'!E86","v":427.17},{"$f":"'Dataload WMS'!F86","v":75.72},{"$f":"'Dataload WMS'!G86","v":0},{"$f":"'Dataload WMS'!H86","v":2},481.995,213.58500000000001,37.86,0,733.44]
[3,null,{"$f":"(C5+C7)/2","v":1287.53},{"$f":"(D5+D7)/2","v":593.79999999999995},{"$f":"(E5+E7)/2","v":110.08499999999999},{"$f":"(F5+F7)/2","v":0},3,429.17666666666668,197.93333333333331,36.695,0,663.80500000000006]
[4,null,{"$f":"'Dataload WMS'!D87","v":1611.07},{"$f":"'Dataload WMS'!E87","v":760.43},{"$f":"'Dataload WMS'!F87","v":144.44999999999999},{"$f":"'Dataload WMS'!G87","v":0},{"$f":"'Dataload WMS'!H87","v":4},402.76749999999998,190.10749999999999,36.112499999999997,0,628.98749999999995]
[5,null,{"$f":"C7+(C$11-C$7)/($A$11-$A$7)","v":1872.8625},{"$f":"D7+(D$11-D$7)/($A$11-$A$7)","v":914.33249999999998},{"$f":"E7+(E$11-E$7)/($A$11-$A$7)","v":161.14499999999998},{"$f":"F7+(F$11-F$7)/($A$11-$A$7)","v":0},5,374.57249999999999,182.8665,32.228999999999999,0,589.66800000000001]
[6,null,{"$f":"C8+(C$11-C$7)/($A$11-$A$7)","v":2134.6549999999997},1068.2349999999999,177.83999999999997,0,6,355.77583333333331,178.03916666666666,29.639999999999997,0,563.45499999999993]
[7,null,2396.4474999999998,1222.1374999999998,194.53499999999997,0,7,342.34964285714284,174.59107142857141,27.79071428571428,0,544.73142857142852]
[8,null,{"$f":"'Dataload WMS'!D88","v":2658.24},{"$f":"'Dataload WMS'!E88","v":1376.04},{"$f":"'Dataload WMS'!F88","v":211.23},{"$f":"'Dataload WMS'!G88","v":0},{"$f":"'Dataload WMS'!H88","v":8},332.28,172.005,26.403749999999999,0,530.68874999999991]

{"sheet":"Misc","index":31,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
["Misc:","CAT","Labour","Plant and Vehicles","Materials","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit","Comments - 28/05/21"]
["select",0,0,0,0,0,0,0,0,0,0,0]
["IAGL Observer for High Press Gas Mains",35,null,null,null,150,1,null,null,null,{"$f":"F4/$G4","v":150}]
["IBackhoe + Operator - General hire",35,null,null,null,150,1,null,null,null,150]
["IBackhoe Floatage - General hire",35,null,null,null,150,1,null,null,null,150]
["IBobcat + Operator - General hire",35,null,null,null,60,1,null,null,null,60]
["ICoid Mix Delivered I tonne",35,null,null,null,100,1,null,null,null,100]
["ICommission Substation",35,null,null,null,600,1,null,null,null,600,null,"Retained as the cost is not in WMS."]
["ICon Cut 1OOmm / m )",35,null,null,null,5.5,1,null,null,null,5.5,null,"Retained as the cost is not in WMS."]
["Icon Cut 150mm 1m) Min $135 includes",35,null,null,null,8.75,1,null,null,null,8.75,null,"Retained as the cost is not in WMS."]
["Icon Cut 200mm 1m) Operator +..",35,null,null,null,12.6,1,null,null,null,12.6,null,"Retained as the cost is not in WMS."]
["ICon Cut 250mm 1m) Transport & Setup",35,null,null,null,16,1,null,null,null,16,null,"Retained as the cost is not in WMS."]
["ICon Cut 300mm / m )",35,null,null,null,26,1,null,null,null,26,null,"Retained as the cost is not in WMS."]
["ICone Cut - Jobs> $135 add T'Port&SetUp",35,null,null,null,40,1,null,null,null,40,null,"Retained as the cost is not in WMS."]
["ICrane per Hr (4 hr minimum)",35,null,null,null,178,1,null,null,null,178]
["IDeliver Sub ex Tx WShop A 50 km max",35,null,null,null,660,1,null,null,null,660]
["IDeliver Sub ex Tx WShop B 51 km - 100km",35,null,null,null,990,1,null,null,null,990]
["IDeliver Sub ex Tx WShop C 100+ km",35,null,null,null,1400,1,null,null,null,1400]
["IEWP 12M / Hr (2 hr minimum)",35,null,null,null,47.5,1,null,null,null,47.5]
["IEWP 17M / Hr (2 hr minimum)",35,null,null,null,57,1,null,null,null,57]
["IEWP 23M / Hr (2 hr minimum)",35,null,null,null,71.25,1,null,null,null,71.25]
["IExcavator + Operator - General hire",35,null,null,null,115,1,null,null,null,115]
["IGatie Pit G3e",35,null,null,null,50,1,null,null,null,50,null,"Retained as the cost is not in WMS."]
["IGatie Pit G6E",35,null,null,null,100,1,null,null,null,100,null,"Retained as the cost is not in WMS."]
["IGen Hire - AGGREKO Quote",35,null,null,null,1,1,null,null,null,1,null,"Retained as the cost is not in WMS."]
["IGen Hire - COATES Quote",35,null,null,null,1,1,null,null,null,1,null,"Retained as the cost is not in WMS."]
["IGen Hire -1: 24Hrs - 30kVA incl Fuel",35,null,null,null,360,1,null,null,null,360]
["IGen Hire -2: 24Hrs - 350kVA incl Fuel",35,null,null,null,2455,1,null,null,null,2455]
["IGen Hire -3: 24Hrs - 500kVA incl Fuel",35,null,null,null,3440,1,null,null,null,3440]
["IGen Hire -4: 24Hrs -1000kVA incl Fuel",35,null,null,null,4618,1,null,null,null,4618]
["IHV Switching - Customers Interrupted",35,null,null,null,800,1,null,null,null,800]
["IHV Switching - NO customer interruption",35,null,null,null,700,1,null,null,null,700]
["liD & Spike SINGLE UG Cable - Test & Inst",35,null,null,null,1500,1,null,null,null,1500]
["liD & Spike TWO UG Cables - Test & Inst",35,null,null,null,1800,1,null,null,null,1800]
["ILifter I Borer",35,null,null,null,95,1,null,null,null,95]
["IPaint Column - Prestige 6x1m Single O/R",35,null,null,null,135,1,null,null,null,135,null,"Retained as the cost is not in WMS."]
["IPaint Column - Prestige Double O/R",35,null,null,null,170,1,null,null,null,170,null,"Retained as the cost is not in WMS."]
["IPaint Column - Prestige Post Top",35,null,null,null,115,1,null,null,null,115,null,"Retained as the cost is not in WMS."]
["IPaint Column - Std 6.5x3m each",35,null,null,null,165,1,null,null,null,165,null,"Retained as the cost is not in WMS."]
["IPaint Column - Two Tone, add per Col",35,null,null,null,35,1,null,null,null,35,null,"Retained as the cost is not in WMS."]
["IRestoration - Bitumen I M2",35,null,null,null,160,1,null,null,null,160]
["IRestoration - Concrete I M2",35,null,null,null,200,1,null,null,null,200]
["IRoad base Delivered I tonne",35,null,null,null,45,1,null,null,null,45]
["ISand Bedding Delivered I tonne",35,null,null,null,35,1,null,null,null,35]
["IServices Locate",35,null,null,null,400,1,null,null,null,400]
["ISurvey - Define Property Alignment",35,null,null,null,600,1,null,null,null,600]
["ISurvey - Peg existing easement boundary",35,null,null,null,600,1,null,null,null,600]
["ISurvey - Permanent Mark Identification",35,null,null,null,900,1,null,null,null,900]
["ISurvey Profile",35,null,null,null,1000,1,null,null,null,1000]
["ISwitching station Plinth - Const On-site",35,null,null,null,700,1,null,null,null,700]
["ITemporary Fencing - per M",35,null,null,null,15,1,null,null,null,15]
["ITipping Fees (7 tonne Tip Truck)",35,null,null,null,400,1,null,null,null,400]
["ITop Soil Delivered Itonne",35,null,null,null,300,1,null,null,null,300]
["ITraffic Control - 2 men I day",35,null,null,null,715,1,null,null,null,715,null,"Estimated based on 3 men / day = 1072*2/3"]
["ITraffic Control- 3 men for a day",35,null,null,null,1072,1,null,null,null,1072,null,"8 hours per day"]
["ITraffic Control PLAN",35,null,null,null,400,1,null,null,null,400,null,"Retained as the cost is not in WMS."]
["ITurf / M2",35,null,null,null,10,1,null,null,null,10]
["IU/G Services Search - Large",35,null,null,null,300,1,null,null,null,300,null,"Retained as the cost is not in WMS."]
["IU/G Services Search - Small",35,null,null,null,150,1,null,null,null,150,null,"Retained as the cost is not in WMS."]
["Attach Pole Stay Wire and Tension",19,{"$f":"'Dataload WMS'!D52","v":336.26},{"$f":"'Dataload WMS'!E52","v":118.95},{"$f":"'Dataload WMS'!F52","v":133.4},{"$f":"'Dataload WMS'!G52","v":0},{"$f":"'Dataload WMS'!H52","v":1},{"$f":"C61/$G61","v":336.26},118.95,133.4,0,{"$f":"SUM(H61:K61)","v":588.61}]
["Pole Sub CB",11,{"$f":"'Dataload WMS'!D53","v":1002.67},{"$f":"'Dataload WMS'!E53","v":162.9},{"$f":"'Dataload WMS'!F53","v":7750.5},{"$f":"'Dataload WMS'!G53","v":0},{"$f":"'Dataload WMS'!H53","v":1},1002.67,162.9,7750.5,0,8916.07]
["11kV auto-recloser",11,{"$f":"'Dataload WMS'!D54","v":401.07},{"$f":"'Dataload WMS'!E54","v":65.16},{"$f":"'Dataload WMS'!F54","v":17794.09},{"$f":"'Dataload WMS'!G54","v":0},{"$f":"'Dataload WMS'!H54","v":1},401.07,65.16,17794.09,0,18260.32]
["22kV UG/OH (not including cable)",18,{"$f":"'Dataload WMS'!D57","v":309.70999999999998},{"$f":"'Dataload WMS'!E57","v":118.69},{"$f":"'Dataload WMS'!F57","v":137.6},{"$f":"'Dataload WMS'!G57","v":0},{"$f":"'Dataload WMS'!H57","v":1},309.70999999999998,118.69,137.6,0,566]
["11kV UG/OH (not including cable)",19,{"$f":"'Dataload WMS'!D58","v":309.70999999999998},{"$f":"'Dataload WMS'!E58","v":118.69},{"$f":"'Dataload WMS'!F58","v":137.6},{"$f":"'Dataload WMS'!G58","v":0},{"$f":"'Dataload WMS'!H58","v":1},{"$f":"C65/$G65","v":309.70999999999998},{"$f":"D65/$G65","v":118.69},{"$f":"E65/$G65","v":137.6},{"$f":"F65/$G65","v":0},{"$f":"SUM(H65:K65)","v":566}]
["Remove UG/OH","R",{"$f":"'Dataload WMS'!D55","v":229.41},{"$f":"'Dataload WMS'!E55","v":87.92},{"$f":"'Dataload WMS'!F55","v":0},{"$f":"'Dataload WMS'!G55","v":0},{"$f":"'Dataload WMS'!H55","v":1},229.41,87.92,0,0,317.33]
["Run earth cable up standing pole",18,{"$f":"'Dataload WMS'!D56","v":201.75},{"$f":"'Dataload WMS'!E56","v":36.200000000000003},{"$f":"'Dataload WMS'!F56","v":160.25},{"$f":"'Dataload WMS'!G56","v":0},{"$f":"'Dataload WMS'!H56","v":1},{"$f":"C67/$G67","v":201.75},36.200000000000003,160.25,0,398.2]

{"sheet":"Transmission Overhead","index":32,"n_rows":110,"n_cols":23,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["Column1","Asset","Region","Area","Type","Construction","Average of Standard Replacement Cost","Sum of Optical\nOHEW","Sum of Extra\nOHEW","Sum of Traffic\nControl","Sum of Heavy\nClearing","Sum of Rugged\nTerrain","Sum of Rock\nExcavation","Sum of Remote\nTransport","Sum of Standard Life (Years)"]
[{"$f":"B2&\", \"&C2&\", \"&D2&\", \"&E2&\", \"&F2","v":"132 Double circuit steel lattice tower, single conductor, Rural, All, Heavy, Tower"},"132 Double circuit steel lattice tower, single conductor","Rural","All","Heavy","Tower",205,17,5,3.5,5,2,3,1,60]
[{"$f":"B3&\", \"&C3&\", \"&D3&\", \"&E3&\", \"&F3","v":"132 Double circuit steel lattice tower, single conductor, Rural, All, Light, Tower"},"132 Double circuit steel lattice tower, single conductor","Rural","All","Light","Tower",144,17,5,3.5,5,2,3,1,60]
["132 Double circuit steel lattice tower, single conductor, Rural, All, Medium, Tower","132 Double circuit steel lattice tower, single conductor","Rural","All","Medium","Tower",175,17,5,3.5,5,2,3,1,60]
["132 Double circuit steel lattice tower, single conductor, Urban, All, Heavy, Tower","132 Double circuit steel lattice tower, single conductor","Urban","All","Heavy","Tower",205,17,5,3.5,5,2,3,1,60,null,null,"asset","Column1","Region","Area","Type","Construction"]
["132 Double circuit steel lattice tower, single conductor, Urban, All, Light, Tower","132 Double circuit steel lattice tower, single conductor","Urban","All","Light","Tower",144,17,5,3.5,5,2,3,1,60,null,null,"132 Double circuit steel lattice tower, single conductor",4,"Rural","Dry","Light","Tower"]
["132 Double circuit steel lattice tower, single conductor, Urban, All, Medium, Tower","132 Double circuit steel lattice tower, single conductor","Urban","All","Medium","Tower",175,17,5,3.5,5,2,3,1,60,null,null,"132 Double circuit steel lattice tower, twin conductor",4,"Urban","Wet","Medium","Concrete"]
["132 Double circuit steel lattice tower, twin conductor, Rural, All, Heavy, Tower","132 Double circuit steel lattice tower, twin conductor","Rural","All","Heavy","Tower",221,17,5,3.5,5,2,3,1,60,null,null,"132 H pole",6,null,"All","Heavy","Wood"]
["132 Double circuit steel lattice tower, twin conductor, Rural, All, Light, Tower","132 Double circuit steel lattice tower, twin conductor","Rural","All","Light","Tower",144,17,5,3.5,5,2,3,1,60,null,null,"132 H pole, twin conductor",6]
["132 Double circuit steel lattice tower, twin conductor, Rural, All, Medium, Tower","132 Double circuit steel lattice tower, twin conductor","Rural","All","Medium","Tower",175,17,5,3.5,5,2,3,1,60,null,null,"132 Horizontal post insulator, double circuit",6]
["132 Double circuit steel lattice tower, twin conductor, Urban, All, Heavy, Tower","132 Double circuit steel lattice tower, twin conductor","Urban","All","Heavy","Tower",221,17,5,3.5,5,2,3,1,60,null,null,"132 Horizontal post insulator, single circuit",6]
["132 Double circuit steel lattice tower, twin conductor, Urban, All, Light, Tower","132 Double circuit steel lattice tower, twin conductor","Urban","All","Light","Tower",144,17,5,3.5,5,2,3,1,60,null,null,"132 Single circuit pole",6]
["132 Double circuit steel lattice tower, twin conductor, Urban, All, Medium, Tower","132 Double circuit steel lattice tower, twin conductor","Urban","All","Medium","Tower",175,17,5,3.5,5,2,3,1,60,null,null,"132 Single circuit steel lattice tower, single conductor",4]
["132 H pole, Rural, Dry, Heavy, Concrete","132 H pole","Rural","Dry","Heavy","Concrete",92,17,5,3.5,5,2,3,1,55,null,null,"33 Line",10]
["132 H pole, Rural, Dry, Heavy, Wood",{"$f":"B14","v":"132 H pole"},"Rural","Dry","Heavy","Wood",86,17,5,3.5,5,2,3,1,55,null,null,"66 Line",8]
["132 H pole, Rural, Dry, Light, Concrete",{"$f":"B15","v":"132 H pole"},"Rural","Dry","Light","Concrete",77,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Dry, Light, Wood","132 H pole","Rural","Dry","Light","Wood",70,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Dry, Medium, Concrete","132 H pole","Rural","Dry","Medium","Concrete",83,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Dry, Medium, Wood","132 H pole","Rural","Dry","Medium","Wood",76,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Wet, Heavy, Concrete","132 H pole","Rural","Wet","Heavy","Concrete",92,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Wet, Heavy, Wood","132 H pole","Rural","Wet","Heavy","Wood",86,17,5,3.5,5,2,3,1,45]
["132 H pole, Rural, Wet, Light, Concrete","132 H pole","Rural","Wet","Light","Concrete",77,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Wet, Light, Wood","132 H pole","Rural","Wet","Light","Wood",70,17,5,3.5,5,2,3,1,45]
["132 H pole, Rural, Wet, Medium, Concrete","132 H pole","Rural","Wet","Medium","Concrete",83,17,5,3.5,5,2,3,1,55]
["132 H pole, Rural, Wet, Medium, Wood","132 H pole","Rural","Wet","Medium","Wood",76,17,5,3.5,5,2,3,1,45]
["132 H pole, Urban, Dry, Heavy, Wood","132 H pole","Urban","Dry","Heavy","Wood",86,17,5,3.5,5,2,3,1,55]
["132 H pole, Urban, Dry, Light, Wood","132 H pole","Urban","Dry","Light","Wood",70,17,5,3.5,5,2,3,1,55]
["132 H pole, twin conductor, Urban, Dry, Heavy, Wood","132 H pole, twin conductor","Urban","Dry","Heavy","Wood",92,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Heavy, Concrete","132 Horizontal post insulator, double circuit","Urban","Dry","Heavy","Concrete",153,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Heavy, Wood","132 Horizontal post insulator, double circuit","Urban","Dry","Heavy","Wood",145,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Light, Concrete","132 Horizontal post insulator, double circuit","Urban","Dry","Light","Concrete",130,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Light, Wood","132 Horizontal post insulator, double circuit","Urban","Dry","Light","Wood",121,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Medium, Concrete","132 Horizontal post insulator, double circuit","Urban","Dry","Medium","Concrete",140,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Dry, Medium, Wood","132 Horizontal post insulator, double circuit","Urban","Dry","Medium","Wood",131,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Wet, Heavy, Concrete","132 Horizontal post insulator, double circuit","Urban","Wet","Heavy","Concrete",153,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Wet, Heavy, Wood","132 Horizontal post insulator, double circuit","Urban","Wet","Heavy","Wood",145,17,5,3.5,5,2,3,1,45]
["132 Horizontal post insulator, double circuit, Urban, Wet, Light, Concrete","132 Horizontal post insulator, double circuit","Urban","Wet","Light","Concrete",130,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Wet, Light, Wood","132 Horizontal post insulator, double circuit","Urban","Wet","Light","Wood",121,17,5,3.5,5,2,3,1,45]
["132 Horizontal post insulator, double circuit, Urban, Wet, Medium, Concrete","132 Horizontal post insulator, double circuit","Urban","Wet","Medium","Concrete",140,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, double circuit, Urban, Wet, Medium, Wood","132 Horizontal post insulator, double circuit","Urban","Wet","Medium","Wood",131,17,5,3.5,5,2,3,1,45]
["132 Horizontal post insulator, single circuit, Urban, Dry, Heavy, Concrete","132 Horizontal post insulator, single circuit","Urban","Dry","Heavy","Concrete",104,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Dry, Heavy, Wood","132 Horizontal post insulator, single circuit","Urban","Dry","Heavy","Wood",96,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Dry, Light, Concrete","132 Horizontal post insulator, single circuit","Urban","Dry","Light","Concrete",95,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Dry, Light, Wood","132 Horizontal post insulator, single circuit","Urban","Dry","Light","Wood",84,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Dry, Medium, Concrete","132 Horizontal post insulator, single circuit","Urban","Dry","Medium","Concrete",98,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Dry, Medium, Wood","132 Horizontal post insulator, single circuit","Urban","Dry","Medium","Wood",89,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Wet, Heavy, Concrete","132 Horizontal post insulator, single circuit","Urban","Wet","Heavy","Concrete",104,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Wet, Heavy, Wood","132 Horizontal post insulator, single circuit","Urban","Wet","Heavy","Wood",96,17,5,3.5,5,2,3,1,45]
["132 Horizontal post insulator, single circuit, Urban, Wet, Light, Concrete","132 Horizontal post insulator, single circuit","Urban","Wet","Light","Concrete",95,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Wet, Light, Wood","132 Horizontal post insulator, single circuit","Urban","Wet","Light","Wood",84,17,5,3.5,5,2,3,1,45]
["132 Horizontal post insulator, single circuit, Urban, Wet, Medium, Concrete","132 Horizontal post insulator, single circuit","Urban","Wet","Medium","Concrete",98,17,5,3.5,5,2,3,1,55]
["132 Horizontal post insulator, single circuit, Urban, Wet, Medium, Wood","132 Horizontal post insulator, single circuit","Urban","Wet","Medium","Wood",89,17,5,3.5,5,2,3,1,45]
["132 Single circuit pole, Rural, Dry, Heavy, Concrete","132 Single circuit pole","Rural","Dry","Heavy","Concrete",130,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Dry, Heavy, Wood","132 Single circuit pole","Rural","Dry","Heavy","Wood",127,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Dry, Light, Concrete","132 Single circuit pole","Rural","Dry","Light","Concrete",59,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Dry, Light, Wood","132 Single circuit pole","Rural","Dry","Light","Wood",56,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Dry, Medium, Concrete","132 Single circuit pole","Rural","Dry","Medium","Concrete",125,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Wet, Heavy, Concrete","132 Single circuit pole","Rural","Wet","Heavy","Concrete",130,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Wet, Heavy, Wood","132 Single circuit pole","Rural","Wet","Heavy","Wood",127,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Wet, Light, Concrete","132 Single circuit pole","Rural","Wet","Light","Concrete",59,17,5,3.5,5,2,3,1,55]
["132 Single circuit pole, Rural, Wet, Light, Wood","132 Single circuit pole","Rural","Wet","Light","Wood",56,17,5,3.5,5,2,3,1,45]
["132 Single circuit steel lattice tower, single conductor, Urban, Dry, Medium, Tower","132 Single circuit steel lattice tower, single conductor","Urban","Dry","Medium","Tower",128,17,5,3.5,5,2,3,1,60]
["33 Line, Rural, Dry, Ex Light, Concrete","33 Line","Rural","Dry","Ex Light","Concrete",55,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Ex Light, Wood","33 Line","Rural","Dry","Ex Light","Wood",50,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Heavy, Concrete","33 Line","Rural","Dry","Heavy","Concrete",68,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Heavy, Wood","33 Line","Rural","Dry","Heavy","Wood",61,17,5,3.5,5,2,3,1,55]
[{"$f":"B67&\", \"&C67&\", \"&D67&\", \"&E67&\", \"&F67","v":"33 Line, Rural, Dry, Light, Concrete"},"33 Line","Rural","Dry","Light","Concrete",58,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Light, Wood","33 Line","Rural","Dry","Light","Wood",52,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Medium, Concrete","33 Line","Rural","Dry","Medium","Concrete",63,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Dry, Medium, Wood","33 Line","Rural","Dry","Medium","Wood",55,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Wet, Ex Light, Concrete","33 Line","Rural","Wet","Ex Light","Concrete",55,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Wet, Ex Light, Wood","33 Line","Rural","Wet","Ex Light","Wood",50,17,5,3.5,5,2,3,1,45]
["33 Line, Rural, Wet, Heavy, Concrete","33 Line","Rural","Wet","Heavy","Concrete",68,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Wet, Heavy, Wood","33 Line","Rural","Wet","Heavy","Wood",61,17,5,3.5,5,2,3,1,45]
["33 Line, Rural, Wet, Light, Concrete","33 Line","Rural","Wet","Light","Concrete",58,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Wet, Light, Wood","33 Line","Rural","Wet","Light","Wood",52,17,5,3.5,5,2,3,1,45]
["33 Line, Rural, Wet, Medium, Concrete","33 Line","Rural","Wet","Medium","Concrete",63,17,5,3.5,5,2,3,1,55]
["33 Line, Rural, Wet, Medium, Wood","33 Line","Rural","Wet","Medium","Wood",55,17,5,3.5,5,2,3,1,45]
["33 Line, Urban, Dry, Heavy, Concrete","33 Line","Urban","Dry","Heavy","Concrete",121,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Dry, Heavy, Wood","33 Line","Urban","Dry","Heavy","Wood",101,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Dry, Light, Concrete","33 Line","Urban","Dry","Light","Concrete",111,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Dry, Light, Wood","33 Line","Urban","Dry","Light","Wood",91,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Dry, Medium, Concrete","33 Line","Urban","Dry","Medium","Concrete",116,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Dry, Medium, Wood","33 Line","Urban","Dry","Medium","Wood",96,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Wet, Heavy, Concrete","33 Line","Urban","Wet","Heavy","Concrete",121,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Wet, Heavy, Wood","33 Line","Urban","Wet","Heavy","Wood",101,17,5,3.5,5,2,3,1,45]
["33 Line, Urban, Wet, Light, Concrete","33 Line","Urban","Wet","Light","Concrete",111,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Wet, Light, Wood","33 Line","Urban","Wet","Light","Wood",91,17,5,3.5,5,2,3,1,45]
["33 Line, Urban, Wet, Medium, Concrete","33 Line","Urban","Wet","Medium","Concrete",116,17,5,3.5,5,2,3,1,55]
["33 Line, Urban, Wet, Medium, Wood","33 Line","Urban","Wet","Medium","Wood",96,17,5,3.5,5,2,3,1,45]
["66 Line, Rural, Dry, Heavy, Concrete","66 Line","Rural","Dry","Heavy","Concrete",75,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Dry, Heavy, Wood","66 Line","Rural","Dry","Heavy","Wood",67,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Dry, Light, Concrete","66 Line","Rural","Dry","Light","Concrete",59,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Dry, Light, Wood","66 Line","Rural","Dry","Light","Wood",53,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Dry, Medium, Concrete","66 Line","Rural","Dry","Medium","Concrete",68,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Dry, Medium, Wood","66 Line","Rural","Dry","Medium","Wood",59,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Wet, Heavy, Concrete","66 Line","Rural","Wet","Heavy","Concrete",75,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Wet, Heavy, Wood","66 Line","Rural","Wet","Heavy","Wood",67,17,5,3.5,5,2,3,1,45]
["66 Line, Rural, Wet, Light, Concrete","66 Line","Rural","Wet","Light","Concrete",59,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Wet, Light, Wood","66 Line","Rural","Wet","Light","Wood",53,17,5,3.5,5,2,3,1,45]
["66 Line, Rural, Wet, Medium, Concrete","66 Line","Rural","Wet","Medium","Concrete",68,17,5,3.5,5,2,3,1,55]
["66 Line, Rural, Wet, Medium, Wood","66 Line","Rural","Wet","Medium","Wood",59,17,5,3.5,5,2,3,1,45]
["66 Line, Urban, Dry, Heavy, Concrete","66 Line","Urban","Dry","Heavy","Concrete",141,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Dry, Heavy, Wood","66 Line","Urban","Dry","Heavy","Wood",122,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Dry, Medium, Concrete","66 Line","Urban","Dry","Medium","Concrete",134,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Dry, Medium, Wood","66 Line","Urban","Dry","Medium","Wood",117,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Wet, Heavy, Concrete","66 Line","Urban","Wet","Heavy","Concrete",141,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Wet, Heavy, Wood","66 Line","Urban","Wet","Heavy","Wood",122,17,5,3.5,5,2,3,1,45]
["66 Line, Urban, Wet, Medium, Concrete","66 Line","Urban","Wet","Medium","Concrete",134,17,5,3.5,5,2,3,1,55]
["66 Line, Urban, Wet, Medium, Wood","66 Line","Urban","Wet","Medium","Wood",117,17,5,3.5,5,2,3,1,45]

{"sheet":"Transmission Underground","index":33,"n_rows":18,"n_cols":21,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Column1","Asset","Region","Type","Average of Standard Replacement Cost","Sum of Optical\nFibre","Sum of Traffic\nControl","Sum of Heavy\nClearing","Sum of Rugged\nTerrain","Sum of Rock\nExcavation\n(Floating)","Sum of Rock\nExcavation\n(Solid)","Sum of Reinstate\n(Bitumen /\nConcrete)","Sum of Reinstate\n(Paving)","Sum of Remote\nTransport","Sum of 100%\nConduit /\nPit","Sum of Standard Life (Years)"]
[{"$f":"B2&\", \"&C2&\", \"&D2","v":"132 Termination, All, Indoor"},"132 Termination","All","Indoor",76,0,0,0,0,0,0,0,0,0,0,45]
[{"$f":"B3&\", \"&C3&\", \"&D3","v":"132 Termination, All, Overhead"},"132 Termination","All","Overhead",68,0,0,0,0,0,0,0,0,0,0,45]
["132 Underground cable, CBD, Ex Heavy","132 Underground cable","CBD","Ex Heavy",1619,20,3.5,1,3,90,150,225,120,1,404.75,45]
["132 Underground cable, CBD, Heavy","132 Underground cable","CBD","Heavy",1314,20,3.5,1,3,90,150,225,120,1,328.5,45,null,"asset","Column1","Region","Type"]
["132 Underground cable, CBD, Light","132 Underground cable","CBD","Light",1170,20,3.5,1,3,90,150,225,120,1,0,45,null,"132 Termination",22,"All","Indoor"]
["132 Underground cable, Rural & Urban, Medium","132 Underground cable","Rural & Urban","Medium",964,20,3.5,1,3,90,150,225,120,1,241,45,null,"132 Underground cable",23,"CBD","Overhead"]
["33 Termination, All, Indoor","33 Termination","All","Indoor",12,0,0,0,0,0,0,0,0,0,0,45,null,"33 Termination",25,"Rural & Urban","Light"]
["33 Termination, All, Overhead","33 Termination","All","Overhead",30,0,0,0,0,0,0,0,0,0,0,45,null,"33 Underground cable",25,null,"Medium"]
["33 Underground cable, CBD, Ex Heavy","33 Underground cable","CBD","Ex Heavy",894,20,3.5,1,3,90,150,225,120,1,223.5,45,null,"66 Termination",24,null,"Heavy"]
["33 Underground cable, CBD, Light","33 Underground cable","CBD","Light",670,20,3.5,1,3,90,150,225,120,1,167.5,45,null,"66 Underground cable",24,null,"Ex Heavy"]
["33 Underground cable, CBD, Medium","33 Underground cable","CBD","Medium",685,20,3.5,1,3,90,150,225,120,1,171.25,45]
["33 Underground cable, Rural & Urban, Heavy","33 Underground cable","Rural & Urban","Heavy",550,20,3.5,1,3,90,150,225,120,1,137.5,45]
["66 Termination, All, Indoor","66 Termination","All","Indoor",37,0,0,0,0,0,0,0,0,0,0,45]
["66 Termination, All, Overhead","66 Termination","All","Overhead",58,0,0,0,0,0,0,0,0,0,0,45]
["66 Underground cable, CBD, Ex Heavy","66 Underground cable","CBD","Ex Heavy",1163,20,3.5,1,3,90,150,225,120,1,290.75,45]
["66 Underground cable, Rural & Urban, Heavy","66 Underground cable","Rural & Urban","Heavy",700,20,3.5,1,3,90,150,225,120,1,0,45]
["66 Underground cable, Rural & Urban, Medium","66 Underground cable","Rural & Urban","Medium",664,20,3.5,1,3,90,150,225,120,1,166,45]

{"sheet":"SL_Lights","index":34,"n_rows":76,"n_cols":13,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Lights",2,3,4,5,6,7,8,9,10,11,12]
["Lights","D2","Labour","Plant and Vehicles","Lantern","Lamp","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["14 watt FL (lamp and lantern) F14","1548395",0,0,{"$f":"'Dataload Ellipse'!G162","v":231.09},{"$f":"'Dataload Ellipse'!H162","v":1.05},{"$f":"'Dataload Ellipse'!I162","v":1},{"$f":"C5/$G5","v":0},{"$f":"D5/$G5","v":0},{"$f":"E5/$G5","v":231.09},{"$f":"F5/$G5","v":1.05},{"$f":"SUM(H5:K5)","v":232.14000000000001}]
["24 watt FL (lamp and lantern) F24","1548403",0,0,{"$f":"'Dataload Ellipse'!G163","v":265.75},{"$f":"'Dataload Ellipse'!H163","v":1.75},{"$f":"'Dataload Ellipse'!I163","v":1},{"$f":"C6/$G6","v":0},{"$f":"D6/$G6","v":0},{"$f":"E6/$G6","v":265.75},{"$f":"F6/$G6","v":1.75},267.5]
["ECO 42W CFL","1555564",0,0,{"$f":"'Dataload Ellipse'!G165","v":169.48},{"$f":"'Dataload Ellipse'!H165","v":6.2},{"$f":"'Dataload Ellipse'!I165","v":1},{"$f":"C7/$G7","v":0},{"$f":"D7/$G7","v":0},{"$f":"E7/$G7","v":169.48},{"$f":"F7/$G7","v":6.2},175.67999999999998]
["50 watt MF (lamp and lantern) M50","1542703",0,0,{"$f":"'Dataload Ellipse'!G166","v":152.27000000000001},{"$f":"'Dataload Ellipse'!H166","v":5.09},{"$f":"'Dataload Ellipse'!I166","v":1},{"$f":"C8/$G8","v":0},0,152.27000000000001,5.09,157.36000000000001]
["80 watt MF (lamp and lantern) M80","1542703",0,0,{"$f":"'Dataload Ellipse'!G167","v":152.26},{"$f":"'Dataload Ellipse'!H167","v":2.61},{"$f":"'Dataload Ellipse'!I167","v":1},0,0,{"$f":"E9/$G9","v":152.26},2.61,154.87]
["70 watt HPSL (lamp and lantern) S70","1082942",0,0,{"$f":"'Dataload Ellipse'!G168","v":147.77000000000001},{"$f":"'Dataload Ellipse'!H168","v":6.68},{"$f":"'Dataload Ellipse'!I168","v":1},0,0,147.77000000000001,6.68,154.45000000000002]
["100 watt HPSL (lamp and lantern) S100","1540483",0,0,{"$f":"'Dataload Ellipse'!G169","v":237.91},{"$f":"'Dataload Ellipse'!H169","v":9.3000000000000007},{"$f":"'Dataload Ellipse'!I169","v":1},0,0,237.91,9.3000000000000007,247.21]
["150 watt HPSL (lamp and lantern) S150","1540509",0,0,{"$f":"'Dataload Ellipse'!G170","v":293.01},{"$f":"'Dataload Ellipse'!H170","v":6.77},{"$f":"'Dataload Ellipse'!I170","v":1},0,0,293.01,6.77,299.77999999999997]
["250 watt HPSL (lamp and lantern) S250","1540525",0,0,{"$f":"'Dataload Ellipse'!G171","v":273.45999999999998},{"$f":"'Dataload Ellipse'!H171","v":6.9},{"$f":"'Dataload Ellipse'!I171","v":1},0,0,273.45999999999998,6.9,280.35999999999996]
["400 watt HPSL (lamp and lantern) S400","1541192",0,0,{"$f":"'Dataload Ellipse'!G172","v":239.88},{"$f":"'Dataload Ellipse'!H172","v":8.17},{"$f":"'Dataload Ellipse'!I172","v":1},{"$f":"C14/$G14","v":0},0,239.88,8.17,248.04999999999998]
["70 watt MH (lamp and tantern) MH70","1082942",0,0,{"$f":"'Dataload Ellipse'!G173","v":147.77000000000001},{"$f":"'Dataload Ellipse'!H173","v":6.68},{"$f":"'Dataload Ellipse'!I173","v":1},0,0,147.77000000000001,6.68,154.45000000000002]
["100 watt MH (lamp and tantern) MH100","1540483",0,0,{"$f":"'Dataload Ellipse'!G174","v":237.91},{"$f":"'Dataload Ellipse'!H174","v":32.130000000000003},{"$f":"'Dataload Ellipse'!I174","v":1},0,0,237.91,32.130000000000003,270.04000000000002]
["150 watt MH (lamp and tantern) MH150","1540509",0,0,{"$f":"'Dataload Ellipse'!G175","v":293.01},{"$f":"'Dataload Ellipse'!H175","v":41},{"$f":"'Dataload Ellipse'!I175","v":1},0,0,293.01,41,334.01]
["250 watt MH (lamp and tantern) MH250","1540525",0,0,{"$f":"'Dataload Ellipse'!G176","v":273.45999999999998},{"$f":"'Dataload Ellipse'!H176","v":17.05},{"$f":"'Dataload Ellipse'!I176","v":1},0,0,273.45999999999998,17.05,290.51]
["400 watt MH (lamp and tantern) MH400","1541192",0,0,{"$f":"'Dataload Ellipse'!G177","v":239.88},{"$f":"'Dataload Ellipse'!H177","v":17.11},{"$f":"'Dataload Ellipse'!I177","v":1},0,0,239.88,17.11,256.99]
["75 watt LED Aglo Nilum Plus FloodLight","1561240",0,0,{"$f":"'Dataload Ellipse'!G178","v":410},{"$f":"'Dataload Ellipse'!H178","v":0},1,0,0,410,0,410]
["100 watt LED Aglo Nilum Plus FloodLight","1561257",0,0,{"$f":"'Dataload Ellipse'!G179","v":435},{"$f":"'Dataload Ellipse'!H179","v":0},1,0,0,435,0,435]
["150 watt LED Aglo Nilum Plus FloodLight","1561265",0,0,{"$f":"'Dataload Ellipse'!G180","v":485},{"$f":"'Dataload Ellipse'!H180","v":0},1,0,0,485,0,485]
["300 watt LED Aglo Nilum Plus FloodLight",null,0,0,{"$f":"'Dataload Ellipse'!G181","v":798},{"$f":"'Dataload Ellipse'!H181","v":0},1,0,0,798,0,798]
["17 watt StreetLED3 4K","1564129",0,0,{"$f":"'Dataload Ellipse'!G182","v":170},{"$f":"'Dataload Ellipse'!H182","v":0},1,0,0,170,0,170]
["33 watt StreetLEDII 4K",1567643,0,0,{"$f":"'Dataload Ellipse'!G183","v":252},{"$f":"'Dataload Ellipse'!H183","v":0},1,0,0,252,0,252]
["80 watt RoadLED",null,0,0,{"$f":"'Dataload Ellipse'!G184","v":375},{"$f":"'Dataload Ellipse'!H184","v":0},1,0,0,375,0,375]
["100 watt RoadLED",null,0,0,{"$f":"'Dataload Ellipse'!G185","v":395},{"$f":"'Dataload Ellipse'!H185","v":0},1,0,0,395,0,395]
["200 watt RoadLED",null,0,0,{"$f":"'Dataload Ellipse'!G186","v":410},{"$f":"'Dataload Ellipse'!H186","v":0},1,0,0,410,0,410]
["70 watt LED RoadLED Midi",1568815,0,0,{"$f":"'Dataload Ellipse'!G187","v":375},{"$f":"'Dataload Ellipse'!H187","v":0},1,{"$f":"C29/$G29","v":0},0,375,0,375]
["80 watt LED RoadLED Midi",1568807,0,0,{"$f":"'Dataload Ellipse'!G188","v":395},{"$f":"'Dataload Ellipse'!H188","v":0},1,0,0,395,0,395]
["165 watt LED RoadLED Midi",1568823,0,0,{"$f":"'Dataload Ellipse'!G189","v":410},{"$f":"'Dataload Ellipse'!H189","v":0},1,0,0,410,0,410]
["60 watt LED RoadLED Midi Optic Tuner",null,0,0,{"$f":"'Dataload Ellipse'!G190","v":435},{"$f":"'Dataload Ellipse'!H187","v":0},1,0,0,435,0,435]
["80 watt LED RoadLED Midi Optic Tuner",null,0,0,{"$f":"'Dataload Ellipse'!G191","v":515},{"$f":"'Dataload Ellipse'!H188","v":0},1,{"$f":"C33/$G33","v":0},0,515,0,515]
["17 Watt LED B2001 NUWE Post Top",null,0,0,{"$f":"'Dataload Ellipse'!G192","v":550},{"$f":"'Dataload Ellipse'!H189","v":0},1,0,0,550,0,550]
["150W LED SastaLED Maximus",null,0,0,{"$f":"'Dataload Ellipse'!G193","v":620},{"$f":"'Dataload Ellipse'!H190","v":0},1,0,0,620,0,620]
["175W LED SastaLED Maximus",null,0,0,{"$f":"'Dataload Ellipse'!G194","v":735},{"$f":"'Dataload Ellipse'!H191","v":0},1,0,0,735,0,735]
["250W HPS/ MH Asymmetrical Floodlight","1565555",0,0,470,{"$f":"'Dataload Ellipse'!H192","v":0},1,{"$f":"C37/$G37","v":0},0,470,0,{"$f":"SUM(H37:K37)","v":470}]
["400W HPS/ MH Asymmetrical Floodlight","1565563",0,0,510,{"$f":"'Dataload Ellipse'!H193","v":0},1,0,0,510,0,510]
["24W LED STREETLED3 STD Visor",null,0,0,195,{"$f":"'Dataload Ellipse'!H194","v":0},1,{"$f":"C39/$G39","v":0},{"$f":"D39/$G39","v":0},{"$f":"E39/$G39","v":195},{"$f":"F39/$G39","v":0},{"$f":"SUM(H39:K39)","v":195},"Updated 24-06-2022 LED lights TMT"]
["17W LED STREETLED3 Aeroscreen",null,0,0,165,{"$f":"'Dataload Ellipse'!H195","v":0},1,0,0,165,0,165]
["13W LED STREETLED3 STD Visor",null,0,0,160,{"$f":"'Dataload Ellipse'!H196","v":0},1,0,0,160,0,160]
["9W LED STREETLED Aeroscreen",null,0,0,160,{"$f":"'Dataload Ellipse'!H226","v":0},1,0,0,160,0,160]
["17W LED Post Top B2001",null,0,0,550,{"$f":"'Dataload Ellipse'!H227","v":0},1,0,0,550,0,550]
["28W LED Post Top B2001",null,0,0,585,{"$f":"'Dataload Ellipse'!H228","v":0},1,0,0,585,0,585]
["18W LED Bourke Hill",null,0,0,720,{"$f":"'Dataload Ellipse'!H229","v":0},1,0,0,720,0,720]
["24W LED Bourke Hill",null,0,0,745,{"$f":"'Dataload Ellipse'!H230","v":0},1,0,0,745,0,745]
["37W LED 4K ROADLED MIDI STD Visor",null,0,0,373,{"$f":"'Dataload Ellipse'!H231","v":0},1,0,0,373,0,373]
["40W LED 3K ROADLED MIDI STD Visor",null,0,0,373,{"$f":"'Dataload Ellipse'!H232","v":0},1,0,0,373,0,373]
["36W LED 4K ROADLED MIDI Aeroscreen",null,0,0,373,{"$f":"'Dataload Ellipse'!H233","v":0},1,0,0,373,0,373]
["39W LED 3K ROADLED MIDI Aeroscreen",null,0,0,373,{"$f":"'Dataload Ellipse'!H234","v":0},1,0,0,373,0,373]
["55W LED 4K ROADLED MIDI STD Visor",null,0,0,381,{"$f":"'Dataload Ellipse'!H235","v":0},1,0,0,381,0,381]
["61W LED 3K ROADLED MIDI STD Visor",null,0,0,381,{"$f":"'Dataload Ellipse'!H236","v":0},1,0,0,381,0,381]
["57W LED 4K ROADLED MIDI Aeroscreen",null,0,0,381,{"$f":"'Dataload Ellipse'!H237","v":0},1,0,0,381,0,381]
["63W LED 3K ROADLED MIDI Aerosreen",null,0,0,381,{"$f":"'Dataload Ellipse'!H238","v":0},1,0,0,381,0,381]
["113W LED ROADLED MIDI STD Visor",null,0,0,412,{"$f":"'Dataload Ellipse'!H239","v":0},1,0,0,412,0,412]
["120W LED 4K ROADLED MIDI Aeroscreen ",null,0,0,412,{"$f":"'Dataload Ellipse'!H240","v":0},1,0,0,412,0,412]
["121W LED 3K ROADLED MIDI Aeroscreen",null,0,0,412,{"$f":"'Dataload Ellipse'!H241","v":0},1,0,0,412,0,412]
["275W LED ROADLED ",null,0,0,770,{"$f":"'Dataload Ellipse'!H242","v":0},1,0,0,770,0,770]
["254W LED 3K ROADLED MIDI STD Visor",null,0,0,770,{"$f":"'Dataload Ellipse'!H243","v":0},1,0,0,770,0,770]
["230W LED Avento",null,0,0,432,{"$f":"'Dataload Ellipse'!H244","v":0},1,0,0,432,0,432]
["205W LED 3K ROADLED MIDI Aeroscreen",null,0,0,770,{"$f":"'Dataload Ellipse'!H245","v":0},1,0,0,770,0,770]
["30W LED ATS PLED MKII ",null,0,0,220,{"$f":"'Dataload Ellipse'!H246","v":0},1,0,0,220,0,220]
["20W LED ATS PLED MKII ",null,0,0,155,{"$f":"'Dataload Ellipse'!H247","v":0},1,0,0,155,0,155]
["13W LED ATS PLED MKII ",null,0,0,140,{"$f":"'Dataload Ellipse'!H248","v":0},1,0,0,140,0,140]
["74W LED ATS VLED ",null,0,0,260,{"$f":"'Dataload Ellipse'!H249","v":0},1,0,0,260,0,260]
["155W LED ATS VLED ",null,0,0,330,{"$f":"'Dataload Ellipse'!H250","v":0},1,0,0,330,0,330]
["290W LED ATS VLED ",null,0,0,527,{"$f":"'Dataload Ellipse'!H251","v":0},1,0,0,527,0,527]
[]
["P/E Cells etc",2,3,4,5,6,7,8,9,10,11,12]
["P/E cells etc","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["P/E Cell NEMA 7.5A","001066547",0,0,{"$f":"'Dataload Ellipse'!G229","v":8.25},0,1,{"$f":"C71/$G71","v":0},{"$f":"D71/$G71","v":0},{"$f":"E71/$G71","v":8.25},{"$f":"F71/$G71","v":0},{"$f":"SUM(H71:K71)","v":8.25}]
["SLCP - 3ph Pole Mtd Sub","001021930",{"$f":"'Dataload Ellipse'!E230","v":469.67},{"$f":"'Dataload Ellipse'!F230","v":71.8},{"$f":"'Dataload Ellipse'!G230","v":1340},0,1,469.67,71.8,1340,0,1881.47]
["SLCP - 3ph Pad Mt Sub","001548304",{"$f":"C72","v":469.67},71.8,{"$f":"'Dataload Ellipse'!G231","v":950.81},0,1,469.67,71.8,950.81,0,1492.28]
["SLCP - 1ph 60A Col Mtd","SL22935",469.67,71.8,{"$f":"'Dataload Ellipse'!G232","v":865},0,1,469.67,71.8,865,0,1406.47]
["SLCP - 1ph 60A Pad Mt Sub","SL22951",469.67,71.8,{"$f":"'Dataload Ellipse'!G233","v":866.13},0,1,469.67,71.8,866.13,0,1407.6]
["SLCP - 1ph 60A Pole Mt Sub","SL22986",469.67,71.8,{"$f":"'Dataload Ellipse'!G234","v":1210},0,1,469.67,71.8,1210,0,1751.47]

{"sheet":"SL_Brackets","index":35,"n_rows":10,"n_cols":12,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Pillars & Columns",2,3,4,5,6,7,8,9,10,11,12]
["Bracket on Pole","D2","Labour","Plant and Vehicles","Materials2","Direct","Units","Labour/Unit","Plant & Vehicles / Unit","Materials / Unit","Direct / Unit","Total / Unit"]
["LTG Bracket B1 1.2m x 0.5m","001019739",567.47,204.33,{"$f":"'Dataload Ellipse'!G110","v":171.954759},0,1,{"$f":"C5/$G5","v":567.47},204.33,171.954759,0,{"$f":"SUM(H5:K5)","v":943.75475900000004}]
["LTG Bracket B3 2.5m x 1.5m","001019752",{"$f":"C5","v":567.47},204.33,{"$f":"'Dataload Ellipse'!G111","v":362.718571},0,1,567.47,204.33,362.718571,0,1134.5185710000001]
["LTG Bracket B4 2.8m x 3.2m","001542216",567.47,204.33,{"$f":"'Dataload Ellipse'!G112","v":140},0,1,567.47,204.33,140,0,911.80000000000007]
["LTG Bracket B5 3.7m x 4.2m","001542224",567.47,204.33,{"$f":"'Dataload Ellipse'!G113","v":255},0,1,567.47,204.33,255,0,1026.8000000000002]
["LTG Bracket B6 4.5m x 2.0m","001542232",567.47,204.33,{"$f":"'Dataload Ellipse'!G114","v":208},0,1,567.47,204.33,208,0,979.80000000000007]
["LTG Bracket B7 6.0m x 2.6m","001542240",567.47,204.33,{"$f":"'Dataload Ellipse'!G115","v":281},0,1,567.47,204.33,281,0,1052.8000000000002]