{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Model Structure","Change Log","Data Book","Cover Sheet","Check Summary","Model Information","AER Model Changes","AER Summary","Master Data","Smoothed Prices","Unsmoothed Prices","Combined Annuity Prices CL","Combined Annuity Prices PL","CAPEX Annuity calcs","Corp Capex Annuity calcs","Revenue Nominal RAB","Capex Weighting","Opex Weighting","Building Block","Corporate OH","Inputs","Volumes","Warehouse Pricing","Old Prices Indexed","Bracket Summary","Bracket Data"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":85,"comments":7,"pivot_tables":1},"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":"Model Structure","index":0,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Overview"]
[]
[null,"Legend"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Structure "]

{"sheet":"Change Log","index":1,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":true,"merged":[[13,6,13,12]]}
[]
[]
[null,null,"Change Log"]
[null,null,{"$f":"'Cover Sheet'!D4","v":"TasNetworks (Public Lighting Model)"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Change Log"]
[]
[null,null,null,null,null,null,"Net Equity ['000']"]
[null,null,"Date","Filename","Nature of Change Made (Type below)","Analyst",{"$f":"2018","v":2018},{"$f":"G15+1","v":2019},2020,2021,2022,2023,2024]
[null,null,{"$f":"NOW()","v":"2016-09-28T13:19:54.560"},{"$f":"MID(CELL(\"filename\"), SEARCH(\"[\", CELL(\"filename\")) + 1, SEARCH(\"]\", CELL(\"filename\")) - SEARCH(\"[\", CELL(\"filename\")) - 1)","v":"AER - Draft decision - TasNetworks public lighting charges model - September 2016.XLSM"},null,"mahambreyd"]
[null,null,"2015-07-18T11:17:41.560","20150717_V10_Aurora Public Lighting Model(test databook).xlsm",null,"mahambreyd"]

{"sheet":"Data Book","index":2,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Assumptions Book"]
[null,null,{"$f":"'Cover Sheet'!D4","v":"TasNetworks (Public Lighting Model)"}]
[]
[]
[]
[]
[]
[]
[null,null,"Global Assumptions/Economic assumptions","Input","Units","Check","Data Owner","Supporting Document Reference","Notes"]

{"sheet":"Cover Sheet","index":3,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Model Details"]
[]
[null,null,"Model Name:","TasNetworks (Public Lighting Model)"]

{"sheet":"Check Summary","index":4,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,"RAB Revenue Equals prices",{"$f":"'Revenue Nominal RAB'!G23","v":"2017-18"},{"$f":"'Revenue Nominal RAB'!H23","v":"2018-19"}]
[null,null,{"$f":"'Revenue Nominal RAB'!G86","v":true},{"$f":"'Revenue Nominal RAB'!H86","v":true}]
[null,null,{"$f":"'Revenue Nominal RAB'!G155","v":true},{"$f":"'Revenue Nominal RAB'!H155","v":true}]
[null,null,{"$f":"'Revenue Nominal RAB'!G224","v":true},{"$f":"'Revenue Nominal RAB'!H224","v":true}]
[]
[null,"UnSmoothed CL Volumes",{"$f":"'Unsmoothed Prices'!J68","v":true},{"$f":"'Unsmoothed Prices'!K68","v":true}]
[null,"UnSmoothed PL Volumes",{"$f":"'Unsmoothed Prices'!J129","v":true},{"$f":"'Unsmoothed Prices'!K129","v":true}]
[null,"UnSmoothed Total Volumes",{"$f":"'Unsmoothed Prices'!J131","v":true},{"$f":"'Unsmoothed Prices'!K131","v":true}]
[]
[null,"Smoothed CL Volumes",{"$f":"'Smoothed Prices'!J68","v":true},{"$f":"'Smoothed Prices'!K68","v":true}]
[null,"Smoothed PL Volumes",{"$f":"'Smoothed Prices'!J129","v":true},{"$f":"'Smoothed Prices'!K129","v":true}]
[null,"Smoothed Total Volumes",{"$f":"'Smoothed Prices'!J131","v":true},{"$f":"'Smoothed Prices'!K131","v":true}]
[]
[null,"Input Checks",{"$f":"Inputs!F26","v":true}]
[null,null,{"$f":"Inputs!F27","v":true}]
[null,null,{"$f":"Inputs!F28","v":true}]
[null,null,{"$f":"Inputs!F29","v":true}]
[null,null,{"$f":"Inputs!L40","v":true}]
[null,null,{"$f":"Inputs!L43","v":true}]
[null,null,{"$f":"Inputs!L47","v":true}]
[null,null,{"$f":"Inputs!F53","v":true}]
[null,null,{"$f":"Inputs!F54","v":true}]
[null,null,{"$f":"Inputs!F56","v":true}]
[null,null,{"$f":"Inputs!F57","v":true}]
[]
[]
[null,"build up check",{"$f":"'Combined Annuity Prices CL'!E5","v":5965.8010317561266},{"$f":"'Combined Annuity Prices CL'!F5","v":5965.8010317561266}]

{"sheet":"Model Information","index":5,"n_rows":74,"n_cols":2,"rows_kept":74,"cut":false,"hidden":false,"merged":[[67,1,69,10],[70,1,72,10],[73,1,75,10],[76,1,78,10],[79,1,81,10],[54,1,56,10],[57,1,59,10],[60,1,62,10],[64,1,66,10],[40,1,40,10],[46,1,46,10],[53,1,53,10],[63,1,63,10],[44,1,45,10],[47,1,49,10],[50,1,52,10],[2,1,3,10],[4,1,7,10],[32,1,32,10],[41,1,43,10],[33,1,35,10],[36,1,39,10],[8,1,10,10],[11,1,14,10],[15,1,17,10],[18,1,23,10],[24,1,28,10]]}
[]
[null,"Process information"]
[null,"Public lighting includes many parts that have different life cycles which also vary depending on the light type. The main parts in a light are as follow: "]
[]
[null," o Light Bracket - most lights have a bracket which allows the luminaire to be attached to a power pole, this is capital expenditure. There are some lights that are on private piles that do not require brackets, these poles and built in brackets are not the responsibility of TasNetworks. Brackets are assumed to have a life cycle of 40 years"]
[]
[]
[]
[null," o Luminaire - The luminaire is the light fitting that the lamp is within and is a capital expenditure. Luminaires are assumed to have a life cycle of 20 years"]
[]
[]
[null," o Lamp - Within the luminaire is a lamp that requires replacement depending on the light type. Normal lights have a life cycle of 4.5 years on average therefore the replacement program is every 4 years as opex expenditure. LED lights are the exception as they last 20 years and are replaced when the luminaire requires replacing."]
[]
[]
[]
[null," o PE Cell - Public lights are switched on and off using PE Cells which in the last 30 years have replaced overhead switch wires as a new technology. They are replaced either with the lamp on after 1o year as opex."]
[]
[]
[null," o  Installation Cost - The TasNetworks POW has inbuilt unit prices for both Opex and capex installation costs of public lights. These prices have been used for luminaire /Bracket capex installation excluding the material proportion plus actual materials from the warehouse prices. The same method has been used for Opex maintenance (Lamp & PE Cell replacement), using the POW unit rate net of materials plus actual materials for the individual light type. The 2 unit rates are determined using the Major/minor allocation of the light."]
[]
[]
[]
[]
[]
[null,"Public lighting prices have previously used the annuity method rather than a RAB method. The annuity method is more accurate and produces more cost reflective prices compared to the RAB method which has some unreliable data. The opening RAB data was estimated by the business therefore its accuracy is unknown, because of this the PTRM output is used as a indicator test for the Annuity method."]
[]
[]
[]
[]
[]
[]
[null,"Assumptions"]
[null,"Brackets"]
[null,"A sample base for brackets has been sourced from the thread leader which aligns the light type with bracket type and cost. This sample base of 10,000 out of a total of 40,000+ lights is assumed to represent the whole fleet of brackets."]
[]
[]
[null,"Of the 40,000+ public lights there are a number of private poles for the public light that do not require a bracket. The public lighting asset management plan has the total number of brackets in the fleet (not down to type assigned to light type for costing). Therefore the cost of the brackets is weighted so that only the total number of brackets are recovered."]
[]
[]
[]
[null,"Lamps"]
[null,"Lamps have a assumed life cycle of 4.5 years therefore they are replaced within the POW after 4 years. LEDs do not require a lamp replacement within the 20 year life cycle of the luminaire."]
[]
[]
[]
[]
[null,"PE Cells"]
[null,"There are two types of PE Cells and it is assumed that major lights have the more expensive cell installed while the minor lights have the smaller and cheaper PE Cell."]
[]
[]
[null,"PE Cells have a assumed 10 year life therefore to align with the 4 year lamp replacement program they are replaced after 8 years however with LED's they are replaced after 10 years. "]
[]
[]
[null,"Installation and maintenance cost"]
[null,"The POW assumption about what lights are major and minor for work to be completed is based on lights less than or greater than 100 watts. This results in a higher cost associated with the major lights due to higher costs performing maintenance and installation."]
[]
[]
[null,"It is assumed that the cost of performing a Lamp replacement is the same doing the PE Cell at the same time or only PE cell."]
[]
[]
[null,"It is assumed that the cost of performing a luminaire installation/replacement is the same doing the Brackett at the same time "]
[]
[]
[null,"Other assumptions"]
[null,"It is assumed that contract prices for materials are to remain consistent with the agrees 3% annual increase to remain the same."]
[]
[]
[null,"Where a warehouse price is not available due to the light type is obsolete the previous determination prices have been indexed."]
[]
[]
[null,"Indirect capex that is not included in the unit price build up is included in the annuity calculation and assumed to have a 40 year life given it is work on the street lights that have the same life."]
[]
[]
[null,"Private contract lights are owned by client and TasNetworks just performs maintenance on the light. Capital replacements are the responsibility of the owner."]

{"sheet":"AER Model Changes","index":6,"n_rows":47,"n_cols":3,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Item","Sheet \\ Location","Comment"]
[]
[1,"AER Summary","New sheet created"]
[]
[{"$f":"A5+1","v":2},"Smoothed Prices'!O132:T143","Formulae to calculate X Factor 2018-19"]
[]
[{"$f":"A7+1","v":3},"Master Data'!A26:J51","AER CPI and WACC data inputs "]
[]
[{"$f":"A9+1","v":4},"CAPEX Annuity calcs'!O10:U328","Hardcoded numbers replaced with formulae"]
[null,"CAPEX Annuity calcs'!E10:E328"]
[]
[{"$f":"A11+1","v":5},"CAPEX Annuity calcs'!O88:U88","Bracket installation costs should be Nil as they are included in the Luminaire installation costs"]
[]
[{"$f":"A14+1","v":6},"Corp Capex Annuity calcs'!C8:E38","Hardcoded numbers replaced with formulae and converted to 2016-17 dollars"]
[null,"Corp Capex Annuity calcs'!E101","Hardcoded numbers replaced with formulae"]
[null,"Corp Capex Annuity calcs'!E103","Hardcoded numbers replaced with formulae"]
[null,"Corp Capex Annuity calcs'!F104:G104","Hardcoded numbers replaced with formulae"]
[null,"Corp Capex Annuity calcs'!F108:G108","Hardcoded numbers replaced with formulae"]
[]
[{"$f":"A16+1","v":7},"Capex Weighting'!D2:H12","Costs converted to 2016-17 Dollars"]
[]
[{"$f":"A22+1","v":8},"Opex Weighting'!D1:K11","Costs converted to 2016-17 Dollars"]
[null,"Opex Weighting'!K13"]
[null,"Opex Weighting'!Q13"]
[]
[{"$f":"A24+1","v":9},"Building Block'!C43:D43","Costs converted to 2016-17 Dollars"]
[null,"Building Block'!C45:D45"]
[]
[{"$f":"A28+1","v":10},"Inputs!D33:D36","Costs converted to 2016-17 Dollars"]
[null,"Inputs!Q69:Q72"]
[null,"Inputs!Q76"]
[null,"Inputs!Q83:Q98"]
[null,"Inputs!Q111:Q124"]
[null,"Inputs!D61:D62"]
[null,"Inputs!X69:X72"]
[null,"Inputs!X83:X98"]
[null,"Inputs!X101:X102"]
[null,"Inputs!X109:X114"]
[null,"Inputs!X116:X117,"]
[]
[{"$f":"A31+1","v":11},"Warehouse Pricing'!I106","Costs converted to 2016-17 Dollars"]
[]
[{"$f":"A43+1","v":12},"Old Prices Indexed'!I4:J27","Costs converted to 2016-17 Dollars"]
[]
[{"$f":"A45+1","v":13},"Bracket Summary'!B71:J72","Costs converted to 2016-17 Dollars"]

{"sheet":"AER Summary","index":7,"n_rows":103,"n_cols":15,"rows_kept":103,"cut":false,"hidden":false,"merged":[[6,2,6,3],[6,5,6,6],[6,8,6,9],[4,2,4,3],[4,5,4,6],[4,8,4,9],[5,2,5,3],[5,5,5,6],[5,8,5,9]]}
[]
[null,null,null,null,null,"CPI",{"$f":"'Master Data'!I30","v":2.4500000000000001E-2},null,"CPI",{"$f":"'Master Data'!J30","v":2.4500000000000001E-2},null,null,null,"Price Check",{"$f":"IF(ABS(SUM('Smoothed Prices'!S140,O8))>0.001,\"Error\",\"Ok\")","v":"Ok"}]
[null,null,null,null,null,null,null,null,"X Factor",{"$f":"'Smoothed Prices'!S142","v":-6.3206075147482031E-3}]
[]
[null,null,"Price (cents) per Light per day",null,null,"Price (cents) per Light per day",null,null,"Price (cents) per Light per day",null,null,null,null,null,"Check"]
[null,null,"(Real 2016/17)",null,null,"(Nominal)",null,null,"(Nominal)"]
[null,null,"2017-18",null,null,"2017-18",null,null,"2018-19"]
[null,"Private Contract Lights",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O54,O58:O103)","v":1.8829382497642655E-13}]
[null,{"$f":"'Smoothed Prices'!B10","v":"32W Compact Fluorescent"},null,{"$f":"'Smoothed Prices'!D10","v":17.334},null,null,{"$f":"D9*(1+$G$2)","v":17.758682999999998},null,null,{"$f":"G9*(1-$J$3)*(1+$G$2)","v":18.308766417519763},null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B9,'Smoothed Prices'!$H$10:$H$65)-J9)","v":0}]
[null,{"$f":"'Smoothed Prices'!B11","v":"42W Compact Fluorescent"},null,{"$f":"'Smoothed Prices'!D11","v":17.334},null,null,17.758682999999998,null,null,18.308766417519763,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B10,'Smoothed Prices'!$H$10:$H$65)-J10)","v":0}]
[null,{"$f":"'Smoothed Prices'!B12","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"'Smoothed Prices'!D12","v":17.334},null,null,17.758682999999998,null,null,18.308766417519763,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B11,'Smoothed Prices'!$H$10:$H$65)-J11)","v":0}]
[null,{"$f":"'Smoothed Prices'!B13","v":"2x24W Compact Fluorescent"},null,{"$f":"'Smoothed Prices'!D13","v":17.641999999999999},null,null,18.074228999999999,null,null,18.634086600777874,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B12,'Smoothed Prices'!$H$10:$H$65)-J12)","v":0}]
[null,{"$f":"'Smoothed Prices'!B14","v":"1x20W Fluorescent"},null,{"$f":"'Smoothed Prices'!D14","v":17.303000000000001},null,null,17.726923500000002,null,null,18.276023152321713,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B13,'Smoothed Prices'!$H$10:$H$65)-J13)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B15","v":"1x40W Fluorescent"},null,{"$f":"'Smoothed Prices'!D15","v":17.321000000000002},null,null,17.745364500000001,null,null,18.295035370823808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B14,'Smoothed Prices'!$H$10:$H$65)-J14)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B16","v":"2x20W Fluorescent"},null,{"$f":"'Smoothed Prices'!D16","v":17.579999999999998},null,null,18.010709999999996,null,null,18.568600070381759,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B15,'Smoothed Prices'!$H$10:$H$65)-J15)","v":0}]
[null,{"$f":"'Smoothed Prices'!B17","v":"2x24W Fluorescent"},null,{"$f":"'Smoothed Prices'!D17","v":17.428999999999998},null,null,17.856010499999996,null,null,18.409108681836386,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B16,'Smoothed Prices'!$H$10:$H$65)-J16)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B18","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"'Smoothed Prices'!D18","v":17.579999999999998},null,null,18.010709999999996,null,null,18.568600070381759,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B17,'Smoothed Prices'!$H$10:$H$65)-J17)","v":0}]
[null,{"$f":"'Smoothed Prices'!B19","v":"20 Fluorescent 1X20FL"},null,{"$f":"'Smoothed Prices'!D19","v":17.303000000000001},null,null,17.726923500000002,null,null,18.276023152321713,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B18,'Smoothed Prices'!$H$10:$H$65)-J18)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B20","v":"2x40W Fluorescent"},null,{"$f":"'Smoothed Prices'!D20","v":17.616},null,null,18.047591999999998,null,null,18.606624507385952,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B19,'Smoothed Prices'!$H$10:$H$65)-J19)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B21","v":"3x40W Fluorescent"},null,{"$f":"'Smoothed Prices'!D21","v":21.335999999999999},null,null,21.858731999999996,null,null,22.535816331152741,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B20,'Smoothed Prices'!$H$10:$H$65)-J20)","v":0}]
[null,{"$f":"'Smoothed Prices'!B22","v":"4x20 Fluorescent"},null,{"$f":"'Smoothed Prices'!D22","v":18.135000000000002},null,null,18.579307500000002,null,null,19.154810140863102,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B21,'Smoothed Prices'!$H$10:$H$65)-J21)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B23","v":"4x40W Fluorescent"},null,{"$f":"'Smoothed Prices'!D23","v":21.631},null,null,22.160959500000001,null,null,22.8474054677149,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B22,'Smoothed Prices'!$H$10:$H$65)-J22)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B24","v":"100W Sodium Vapour"},null,{"$f":"'Smoothed Prices'!D24","v":21.475000000000001},null,null,22.001137500000002,null,null,22.682632907363388,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B23,'Smoothed Prices'!$H$10:$H$65)-J23)","v":0}]
[null,{"$f":"'Smoothed Prices'!B26","v":"150W Sodium Vapour"},null,{"$f":"'Smoothed Prices'!D26","v":21.471},null,null,21.9970395,null,null,22.678407969918474,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B24,'Smoothed Prices'!$H$10:$H$65)-J24)","v":0}]
[null,{"$f":"'Smoothed Prices'!B30","v":"250W Sodium Vapour"},null,{"$f":"'Smoothed Prices'!D30","v":21.599},null,null,22.128175500000001,null,null,22.813605968155617,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B25,'Smoothed Prices'!$H$10:$H$65)-J25)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B34","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"'Smoothed Prices'!D34","v":21.599},null,null,22.128175500000001,null,null,22.813605968155617,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B26,'Smoothed Prices'!$H$10:$H$65)-J26)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B35","v":"400W Sodium Vapour"},null,{"$f":"'Smoothed Prices'!D35","v":21.641999999999999},null,null,22.172228999999998,null,null,22.8590240456884,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B27,'Smoothed Prices'!$H$10:$H$65)-J27)","v":0}]
[null,{"$f":"'Smoothed Prices'!B37","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"'Smoothed Prices'!D37","v":21.641999999999999},null,null,22.172228999999998,null,null,22.8590240456884,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B28,'Smoothed Prices'!$H$10:$H$65)-J28)","v":0}]
[null,{"$f":"'Smoothed Prices'!B38","v":"70W Sodium Vapour"},null,{"$f":"'Smoothed Prices'!D38","v":17.536000000000001},null,null,17.965631999999999,null,null,18.522125758487746,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B29,'Smoothed Prices'!$H$10:$H$65)-J29)","v":0}]
[null,{"$f":"'Smoothed Prices'!B40","v":"100W Incandescent"},null,{"$f":"'Smoothed Prices'!D40","v":20.568000000000001},null,null,21.071916000000002,null,null,21.724628341729929,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B30,'Smoothed Prices'!$H$10:$H$65)-J30)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B41","v":"60W Incandescent"},null,{"$f":"'Smoothed Prices'!D41","v":17.143999999999998},null,null,17.564027999999997,null,null,18.108081888886513,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B31,'Smoothed Prices'!$H$10:$H$65)-J31)","v":0}]
[null,{"$f":"'Smoothed Prices'!B42","v":"18W LED"},null,{"$f":"'Smoothed Prices'!D42","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B32,'Smoothed Prices'!$H$10:$H$65)-J32)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B43","v":"25W LED"},null,{"$f":"'Smoothed Prices'!D43","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B33,'Smoothed Prices'!$H$10:$H$65)-J33)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B44","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"'Smoothed Prices'!D44","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B34,'Smoothed Prices'!$H$10:$H$65)-J34)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B45","v":"18W LED Decorative - Side Entry"},null,{"$f":"'Smoothed Prices'!D45","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B35,'Smoothed Prices'!$H$10:$H$65)-J35)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B46","v":"18W LED Decorative - Top Entry"},null,{"$f":"'Smoothed Prices'!D46","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B36,'Smoothed Prices'!$H$10:$H$65)-J36)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B47","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"'Smoothed Prices'!D47","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B37,'Smoothed Prices'!$H$10:$H$65)-J37)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B48","v":"25W LED Decorative - Side Entry"},null,{"$f":"'Smoothed Prices'!D48","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B38,'Smoothed Prices'!$H$10:$H$65)-J38)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B49","v":"25W LED Decorative - Top Entry"},null,{"$f":"'Smoothed Prices'!D49","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B39,'Smoothed Prices'!$H$10:$H$65)-J39)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B50","v":"30W LED"},null,{"$f":"'Smoothed Prices'!D50","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B40,'Smoothed Prices'!$H$10:$H$65)-J40)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B51","v":"88 LED Light"},null,{"$f":"'Smoothed Prices'!D51","v":11.726000000000001},null,null,12.013287,null,null,12.385404119755206,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B41,'Smoothed Prices'!$H$10:$H$65)-J41)","v":1.7763568394002505E-15}]
[null,{"$f":"'Smoothed Prices'!B52","v":"100W Metal Halide"},null,{"$f":"'Smoothed Prices'!D52","v":21.472000000000001},null,null,21.998063999999999,null,null,22.679464204279704,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B42,'Smoothed Prices'!$H$10:$H$65)-J42)","v":0}]
[null,{"$f":"'Smoothed Prices'!B53","v":"150W Metal Halide"},null,{"$f":"'Smoothed Prices'!D53","v":21.613},null,null,22.142518499999998,null,null,22.828393249212795,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B43,'Smoothed Prices'!$H$10:$H$65)-J43)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B54","v":"250W Metal Halide"},null,{"$f":"'Smoothed Prices'!D54","v":21.613},null,null,22.142518499999998,null,null,22.828393249212795,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B44,'Smoothed Prices'!$H$10:$H$65)-J44)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B55","v":"400W Metal Halide"},null,{"$f":"'Smoothed Prices'!D55","v":22.286000000000001},null,null,22.832007000000001,null,null,23.539238974318998,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B45,'Smoothed Prices'!$H$10:$H$65)-J45)","v":0}]
[null,{"$f":"'Smoothed Prices'!B56","v":"70W Metal Halide"},null,{"$f":"'Smoothed Prices'!D56","v":18.029},null,null,18.470710499999999,null,null,19.042849298572968,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B46,'Smoothed Prices'!$H$10:$H$65)-J46)","v":0}]
[null,{"$f":"'Smoothed Prices'!B57","v":"250W Metal Halide - Flood Light"},null,{"$f":"'Smoothed Prices'!D57","v":21.613},null,null,22.142518499999998,null,null,22.828393249212795,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B47,'Smoothed Prices'!$H$10:$H$65)-J47)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B58","v":"400W Metal Halide - Flood Light"},null,{"$f":"'Smoothed Prices'!D58","v":22.286000000000001},null,null,22.832007000000001,null,null,23.539238974318998,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B48,'Smoothed Prices'!$H$10:$H$65)-J48)","v":0}]
[null,{"$f":"'Smoothed Prices'!B59","v":"125W Mercury Vapour"},null,{"$f":"'Smoothed Prices'!D59","v":20.603000000000002},null,null,21.1077735,null,null,21.761596544372892,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B49,'Smoothed Prices'!$H$10:$H$65)-J49)","v":0}]
[null,{"$f":"'Smoothed Prices'!B60","v":"250W Mercury Vapour"},null,{"$f":"'Smoothed Prices'!D60","v":20.603000000000002},null,null,21.1077735,null,null,21.761596544372892,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B50,'Smoothed Prices'!$H$10:$H$65)-J50)","v":0}]
[null,{"$f":"'Smoothed Prices'!B62","v":"400W Mercury Vapour"},null,{"$f":"'Smoothed Prices'!D62","v":20.75},null,null,21.258375000000001,null,null,21.916862995473352,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B51,'Smoothed Prices'!$H$10:$H$65)-J51)","v":0}]
[null,{"$f":"'Smoothed Prices'!B63","v":"50W Mercury Vapour"},null,{"$f":"'Smoothed Prices'!D63","v":17.206},null,null,17.627547,null,null,18.173568419282628,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B52,'Smoothed Prices'!$H$10:$H$65)-J52)","v":3.5527136788005009E-15}]
[null,{"$f":"'Smoothed Prices'!B64","v":"80W Mercury Vapour Art decorative"},null,{"$f":"'Smoothed Prices'!D64","v":17.175000000000001},null,null,17.5957875,null,null,18.14082515408457,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B53,'Smoothed Prices'!$H$10:$H$65)-J53)","v":0}]
[null,{"$f":"'Smoothed Prices'!B65","v":"80W Mercury Vapour"},null,{"$f":"'Smoothed Prices'!D65","v":17.175000000000001},null,null,17.5957875,null,null,18.14082515408457,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$10:$B$65,B54,'Smoothed Prices'!$H$10:$H$65)-J54)","v":0}]
[]
[]
[null,"Public Road Lights"]
[null,{"$f":"'Smoothed Prices'!B71","v":"32W Compact Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D71","v":33.795999999999999},null,null,{"$f":"D58*(1+$G$2)","v":34.624001999999997},null,null,{"$f":"G58*(1-$J$3)*(1+$G$2)","v":35.696496472049027},null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B58,'Smoothed Prices'!$H$71:$H$126)-J58)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B72","v":"42W Compact Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D72","v":33.817999999999998},null,null,34.646540999999999,null,null,35.719733627996042,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B59,'Smoothed Prices'!$H$71:$H$126)-J59)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B73","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"'Unsmoothed Prices'!D73","v":33.817999999999998},null,null,34.646540999999999,null,null,35.719733627996042,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B60,'Smoothed Prices'!$H$71:$H$126)-J60)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B74","v":"2x24W Compact Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D74","v":34.127000000000002},null,null,34.963111500000004,null,null,36.046110045615386,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B61,'Smoothed Prices'!$H$71:$H$126)-J61)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B75","v":"1x20W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D75","v":35.337000000000003},null,null,36.2027565,null,null,37.32415362270082,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B62,'Smoothed Prices'!$H$71:$H$126)-J62)","v":0}]
[null,{"$f":"'Smoothed Prices'!B76","v":"1x40W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D76","v":34.284999999999997},null,null,35.124982499999994,null,null,36.212995074689339,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B63,'Smoothed Prices'!$H$71:$H$126)-J63)","v":0}]
[null,{"$f":"'Smoothed Prices'!B77","v":"2x20W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D77","v":35.615000000000002},null,null,36.487567500000004,null,null,37.617786775122099,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B64,'Smoothed Prices'!$H$71:$H$126)-J64)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B78","v":"2x24W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D78","v":35.561999999999998},null,null,36.433268999999996,null,null,37.561806353977026,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B65,'Smoothed Prices'!$H$71:$H$126)-J65)","v":0}]
[null,{"$f":"'Smoothed Prices'!B79","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"'Unsmoothed Prices'!D79","v":35.615000000000002},null,null,36.487567500000004,null,null,37.617786775122099,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B66,'Smoothed Prices'!$H$71:$H$126)-J66)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B80","v":"20 Fluorescent 1X20FL"},null,{"$f":"'Unsmoothed Prices'!D80","v":35.337000000000003},null,null,36.2027565,null,null,37.32415362270082,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B67,'Smoothed Prices'!$H$71:$H$126)-J67)","v":0}]
[null,{"$f":"'Smoothed Prices'!B81","v":"2x40W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D81","v":34.581000000000003},null,null,35.428234500000002,null,null,36.52564044561273,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B68,'Smoothed Prices'!$H$71:$H$126)-J68)","v":0}]
[null,{"$f":"'Smoothed Prices'!B82","v":"3x40W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D82","v":43.375999999999998},null,null,44.438711999999995,null,null,45.815221652609743,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B69,'Smoothed Prices'!$H$71:$H$126)-J69)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B83","v":"4x20 Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D83","v":36.17},null,null,37.056165,null,null,38.203996845603434,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B70,'Smoothed Prices'!$H$71:$H$126)-J70)","v":0}]
[null,{"$f":"'Smoothed Prices'!B84","v":"4x40W Fluorescent"},null,{"$f":"'Unsmoothed Prices'!D84","v":44.741},null,null,45.837154499999997,null,null,47.256981555685456,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B71,'Smoothed Prices'!$H$71:$H$126)-J71)","v":0}]
[null,{"$f":"'Smoothed Prices'!B85","v":"100W Sodium Vapour"},null,{"$f":"'Unsmoothed Prices'!D85","v":42.603000000000002},null,null,43.646773500000002,null,null,44.998752491380792,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B72,'Smoothed Prices'!$H$71:$H$126)-J72)","v":1.4210854715202004E-14}]
[null,{"$f":"'Smoothed Prices'!B87","v":"150W Sodium Vapour"},null,{"$f":"'Unsmoothed Prices'!D87","v":44.704999999999998},null,null,45.800272499999998,null,null,47.218957118681267,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B73,'Smoothed Prices'!$H$71:$H$126)-J73)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B91","v":"250W Sodium Vapour"},null,{"$f":"'Unsmoothed Prices'!D91","v":45.723999999999997},null,null,46.844237999999997,null,null,48.295259932772225,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B74,'Smoothed Prices'!$H$71:$H$126)-J74)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B95","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"'Unsmoothed Prices'!D95","v":49.445},null,null,50.656402499999999,null,null,52.22550799090024,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B75,'Smoothed Prices'!$H$71:$H$126)-J75)","v":0}]
[null,{"$f":"'Smoothed Prices'!B96","v":"400W Sodium Vapour"},null,{"$f":"'Unsmoothed Prices'!D96","v":46.537999999999997},null,null,47.678180999999995,null,null,49.155034702811513,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B76,'Smoothed Prices'!$H$71:$H$126)-J76)","v":0}]
[null,{"$f":"'Smoothed Prices'!B98","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"'Unsmoothed Prices'!D98","v":48.993000000000002},null,null,50.1933285,null,null,51.748090059625348,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B77,'Smoothed Prices'!$H$71:$H$126)-J77)","v":0}]
[null,{"$f":"'Smoothed Prices'!B99","v":"70W Sodium Vapour"},null,{"$f":"'Unsmoothed Prices'!D99","v":33.671999999999997},null,null,34.496963999999998,null,null,35.565523411256805,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B78,'Smoothed Prices'!$H$71:$H$126)-J78)","v":0}]
[null,{"$f":"'Smoothed Prices'!B101","v":"100W Incandescent"},null,{"$f":"'Unsmoothed Prices'!D101","v":39.359000000000002},null,null,40.3232955,null,null,41.572328223558351,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B79,'Smoothed Prices'!$H$71:$H$126)-J79)","v":0}]
[null,{"$f":"'Smoothed Prices'!B102","v":"60W Incandescent"},null,{"$f":"'Unsmoothed Prices'!D102","v":30.86},null,null,31.616069999999997,null,null,32.595392387484708,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B80,'Smoothed Prices'!$H$71:$H$126)-J80)","v":0}]
[null,{"$f":"'Smoothed Prices'!B103","v":"18W LED"},null,{"$f":"'Unsmoothed Prices'!D103","v":31.981999999999999},null,null,32.765558999999996,null,null,33.780487340782109,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B81,'Smoothed Prices'!$H$71:$H$126)-J81)","v":0}]
[null,{"$f":"'Smoothed Prices'!B104","v":"25W LED"},null,{"$f":"'Unsmoothed Prices'!D104","v":31.981999999999999},null,null,32.765558999999996,null,null,33.780487340782109,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B82,'Smoothed Prices'!$H$71:$H$126)-J82)","v":0}]
[null,{"$f":"'Smoothed Prices'!B105","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"'Unsmoothed Prices'!D105","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B83,'Smoothed Prices'!$H$71:$H$126)-J83)","v":0}]
[null,{"$f":"'Smoothed Prices'!B106","v":"18W LED Decorative - Side Entry"},null,{"$f":"'Unsmoothed Prices'!D106","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B84,'Smoothed Prices'!$H$71:$H$126)-J84)","v":0}]
[null,{"$f":"'Smoothed Prices'!B107","v":"18W LED Decorative - Top Entry"},null,{"$f":"'Unsmoothed Prices'!D107","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B85,'Smoothed Prices'!$H$71:$H$126)-J85)","v":0}]
[null,{"$f":"'Smoothed Prices'!B108","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"'Unsmoothed Prices'!D108","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B86,'Smoothed Prices'!$H$71:$H$126)-J86)","v":0}]
[null,{"$f":"'Smoothed Prices'!B109","v":"25W LED Decorative - Side Entry"},null,{"$f":"'Unsmoothed Prices'!D109","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B87,'Smoothed Prices'!$H$71:$H$126)-J87)","v":0}]
[null,{"$f":"'Smoothed Prices'!B110","v":"25W LED Decorative - Top Entry"},null,{"$f":"'Unsmoothed Prices'!D110","v":44.435000000000002},null,null,45.523657499999999,null,null,46.933773841149808,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B88,'Smoothed Prices'!$H$71:$H$126)-J88)","v":0}]
[null,{"$f":"'Smoothed Prices'!B111","v":"30W LED"},null,{"$f":"'Unsmoothed Prices'!D111","v":31.981999999999999},null,null,32.765558999999996,null,null,33.780487340782109,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B89,'Smoothed Prices'!$H$71:$H$126)-J89)","v":0}]
[null,{"$f":"'Smoothed Prices'!B112","v":"88 LED Light"},null,{"$f":"'Unsmoothed Prices'!D112","v":31.981999999999999},null,null,32.765558999999996,null,null,33.780487340782109,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B90,'Smoothed Prices'!$H$71:$H$126)-J90)","v":0}]
[null,{"$f":"'Smoothed Prices'!B113","v":"100W Metal Halide"},null,{"$f":"'Unsmoothed Prices'!D113","v":42.744},null,null,43.791227999999997,null,null,45.147681536313875,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B91,'Smoothed Prices'!$H$71:$H$126)-J91)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B114","v":"150W Metal Halide"},null,{"$f":"'Unsmoothed Prices'!D114","v":45.238999999999997},null,null,46.347355499999999,null,null,47.782986267576824,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B92,'Smoothed Prices'!$H$71:$H$126)-J92)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B115","v":"250W Metal Halide"},null,{"$f":"'Unsmoothed Prices'!D115","v":45.999000000000002},null,null,47.125975500000003,null,null,48.585724382109824,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B93,'Smoothed Prices'!$H$71:$H$126)-J93)","v":0}]
[null,{"$f":"'Smoothed Prices'!B116","v":"400W Metal Halide"},null,{"$f":"'Unsmoothed Prices'!D116","v":50.959000000000003},null,null,52.2074955,null,null,53.824646813798871,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B94,'Smoothed Prices'!$H$71:$H$126)-J94)","v":0}]
[null,{"$f":"'Smoothed Prices'!B117","v":"70W Metal Halide"},null,{"$f":"'Unsmoothed Prices'!D117","v":32.603999999999999},null,null,33.402797999999997,null,null,34.437465113465692,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B95,'Smoothed Prices'!$H$71:$H$126)-J95)","v":0}]
[null,{"$f":"'Smoothed Prices'!B118","v":"250W Metal Halide - Flood Light"},null,{"$f":"'Unsmoothed Prices'!D118","v":51.030999999999999},null,null,52.281259499999997,null,null,53.900695687807257,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B96,'Smoothed Prices'!$H$71:$H$126)-J96)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B119","v":"400W Metal Halide - Flood Light"},null,{"$f":"'Unsmoothed Prices'!D119","v":50.959000000000003},null,null,52.2074955,null,null,53.824646813798871,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B97,'Smoothed Prices'!$H$71:$H$126)-J97)","v":0}]
[null,{"$f":"'Smoothed Prices'!B120","v":"125W Mercury Vapour"},null,{"$f":"'Unsmoothed Prices'!D120","v":42.398000000000003},null,null,43.436751000000001,null,null,44.782224447329121,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B98,'Smoothed Prices'!$H$71:$H$126)-J98)","v":0}]
[null,{"$f":"'Smoothed Prices'!B121","v":"250W Mercury Vapour"},null,{"$f":"'Unsmoothed Prices'!D121","v":42.83},null,null,43.879334999999998,null,null,45.23851769137945,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B99,'Smoothed Prices'!$H$71:$H$126)-J99)","v":0}]
[null,{"$f":"'Smoothed Prices'!B123","v":"400W Mercury Vapour"},null,{"$f":"'Unsmoothed Prices'!D123","v":44.786999999999999},null,null,45.8842815,null,null,47.305568336301931,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B100,'Smoothed Prices'!$H$71:$H$126)-J100)","v":7.1054273576010019E-15}]
[null,{"$f":"'Smoothed Prices'!B124","v":"50W Mercury Vapour"},null,{"$f":"'Unsmoothed Prices'!D124","v":31.523},null,null,32.295313499999999,null,null,33.295675768978626,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B101,'Smoothed Prices'!$H$71:$H$126)-J101)","v":0}]
[null,{"$f":"'Smoothed Prices'!B125","v":"80W Mercury Vapour Art decorative"},null,{"$f":"'Unsmoothed Prices'!D125","v":46.960999999999999},null,null,48.111544499999994,null,null,49.6018218376108,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B102,'Smoothed Prices'!$H$71:$H$126)-J102)","v":0}]
[null,{"$f":"'Smoothed Prices'!B126","v":"80W Mercury Vapour"},null,{"$f":"'Unsmoothed Prices'!D126","v":31.521000000000001},null,null,32.293264499999999,null,null,33.293563300256174,null,null,null,null,{"$f":"ABS(SUMIF('Smoothed Prices'!$B$71:$B$126,B103,'Smoothed Prices'!$H$71:$H$126)-J103)","v":0}]

{"sheet":"Master Data","index":8,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":false,"merged":[[41,0,41,2]]}
["Previous Year",{"$f":"EOMONTH($B$2,-12)","v":"2014-06-30"},null,{"$f":"TEXT(B1,\"YY\")","v":"14"},{"$f":"TEXT(B1,\"YYy\")","v":"2014"},{"$f":"TEXT(B1,\"mmm\")","v":"Jun"},{"$f":"TEXT(B1,\"mmmm\")","v":"June"}]
["Current Year",{"$f":"EOMONTH($B$3,-1)","v":"2015-06-30"},null,{"$f":"TEXT(B2,\"YY\")","v":"15"},{"$f":"TEXT(B2,\"YYy\")","v":"2015"},{"$f":"TEXT(B2,\"mmm\")","v":"Jun"},{"$f":"TEXT(B2,\"mmmm\")","v":"June"},{"$f":"E1&\"-\"&D2","v":"2014-15"}]
["Year Start","2015-07-01",2015,{"$f":"TEXT(B3,\"YY\")","v":"15"},{"$f":"TEXT(B3,\"YYy\")","v":"2015"},{"$f":"TEXT(B3,\"mmm\")","v":"Jul"},{"$f":"TEXT(B3,\"mmmm\")","v":"July"}]
["Year 1",{"$f":"EOMONTH($B$3,11)","v":"2016-06-30"},null,{"$f":"TEXT(B4,\"YY\")","v":"16"},{"$f":"TEXT(B4,\"YYy\")","v":"2016"},{"$f":"TEXT(B4,\"mmm\")","v":"Jun"},{"$f":"TEXT(B4,\"mmmm\")","v":"June"},{"$f":"E3&\"-\"&D4","v":"2015-16"}]
["Year 2",{"$f":"EOMONTH($B$3,23)","v":"2017-06-30"},null,{"$f":"TEXT(B5,\"YY\")","v":"17"},{"$f":"TEXT(B5,\"YYy\")","v":"2017"},{"$f":"TEXT(B5,\"mmm\")","v":"Jun"},{"$f":"TEXT(B5,\"mmmm\")","v":"June"},{"$f":"E4&\"-\"&D5","v":"2016-17"}]
["Year 3",{"$f":"EOMONTH($B$3,35)","v":"2018-06-30"},null,"18","2018","Jun","June","2017-18"]
["Year 4",{"$f":"EOMONTH($B$3,47)","v":"2019-06-30"},null,"19","2019","Jun","June","2018-19"]
["Year 5",{"$f":"EOMONTH($B$3,59)","v":"2020-06-30"},null,"20","2020","Jun","June","2019-20"]
["Year 6",{"$f":"EOMONTH($B$3,71)","v":"2021-06-30"},null,"21","2021","Jun","June","2020-21"]
["Year 7",{"$f":"EOMONTH($B$3,83)","v":"2022-06-30"},null,"22","2022","Jun","June","2021-22"]
["Year 8",{"$f":"EOMONTH($B$3,95)","v":"2023-06-30"},null,"23","2023","Jun","June","2022-23"]
["Year 9",{"$f":"EOMONTH($B$3,107)","v":"2024-06-30"},null,"24","2024","Jun","June","2023-24"]
["Year 10",{"$f":"EOMONTH($B$3,119)","v":"2025-06-30"},null,"25","2025","Jun","June","2024-25"]
[]
[]
[]
[]
["Year",null,null,null,null,"Current",{"$f":"A4","v":"Year 1"},{"$f":"A5","v":"Year 2"},{"$f":"A6","v":"Year 3"},{"$f":"A7","v":"Year 4"},{"$f":"A8","v":"Year 5"},{"$f":"A9","v":"Year 6"},{"$f":"A10","v":"Year 7"},{"$f":"A11","v":"Year 8"},{"$f":"A12","v":"Year 9"},{"$f":"A13","v":"Year 10"}]
[null,null,null,null,null,{"$f":"C3","v":2015},{"$f":"F19+1","v":2016},{"$f":"G19+1","v":2017},2018,2019,2020,2021,2022,2023,2024,{"$f":"O19+1","v":2025}]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"H2","v":"2014-15"},{"$f":"H4","v":"2015-16"},{"$f":"H5","v":"2016-17"},{"$f":"H6","v":"2017-18"},{"$f":"H7","v":"2018-19"},{"$f":"H8","v":"2019-20"},{"$f":"H9","v":"2020-21"},{"$f":"H10","v":"2021-22"},{"$f":"H11","v":"2022-23"},{"$f":"H12","v":"2023-24"},{"$f":"H13","v":"2024-25"}]
[]
[null,{"$f":"EOMONTH(C22,-12)","v":"2011-06-30"},"2012-06-30","2013-06-30",{"$f":"EOMONTH(F22,-12)","v":"2014-06-30"},{"$f":"B2","v":"2015-06-30"},{"$f":"B4","v":"2016-06-30"},{"$f":"B5","v":"2017-06-30"},{"$f":"B6","v":"2018-06-30"},{"$f":"B7","v":"2019-06-30"},{"$f":"B8","v":"2020-06-30"},{"$f":"B9","v":"2021-06-30"},{"$f":"B10","v":"2022-06-30"},{"$f":"B11","v":"2023-06-30"},{"$f":"B12","v":"2024-06-30"},{"$f":"B13","v":"2025-06-30"}]
["Days in the year",null,{"$f":"C22-B22","v":366},365,365,365,{"$f":"G22-F22","v":366},{"$f":"H22-G22","v":365},{"$f":"I22-H22","v":365},365,366,365,365,365,366,365]
[]
[]
["AER Inputs"]
[]
[null,"Year -4","Year -3","Year -2","Year -1","Current","Year 1","Year 2","Year 3","Year 4"]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"F$20","v":"2014-15"},{"$f":"G$20","v":"2015-16"},"2016-17","2017-18","2018-19"]
["CPI",2.6548672566371723E-2,3.1034482758620641E-2,{"$f":"$C$48","v":2.5000000000000001E-2},{"$f":"$C$47","v":2.93E-2},{"$f":"$C$46","v":1.3299999999999999E-2},{"$f":"$C$45","v":1.3100000000000001E-2},{"$f":"$B$36","v":2.4500000000000001E-2},{"$f":"$B$36","v":2.4500000000000001E-2},{"$f":"$B$36","v":2.4500000000000001E-2}]
["Cumulative CPI",{"$f":"C31-(C31*B30)","v":0.89271371910283803},{"$f":"D31-(D31*C30)","v":0.9170604568965518},{"$f":"E31-(E31*D30)","v":0.94643250000000001},{"$f":"F31-(F31*E30)","v":0.97070000000000001},1,{"$f":"F31*(1+G30)","v":1.0131000000000001},{"$f":"G31*(1+H30)","v":1.0379209500000002}]
[null,null,null,null,null,null,null,1,{"$f":"H32*(1+I30)","v":1.0245},{"$f":"I32*(1+J30)","v":1.0496002499999999}]
[null,null,null,null,null,null,1,{"$f":"G33*(1+H30)","v":1.0245}]
[]
[]
["Forecast CPI",2.4500000000000001E-2]
["Nominal Vanilla WACC",5.4754239060649162E-2]
["Pre-tax Real WACC Rate",3.5915305247016693E-2]
[]
[]
[]
["CPI - Weighted Av of 8 Capital Cities",null,null,"As per RFM"]
[null,"CPI","Annual Δ in CPI","Old CPI Series"]
[]
["2016-03-01",108.2,{"$f":"ROUND(B45/B46-1,4)","v":1.3100000000000001E-2}]
["2015-03-01",106.8,{"$f":"ROUND(B46/B47-1,4)","v":1.3299999999999999E-2}]
["2014-03-01",105.4,{"$f":"ROUND(B47/B48-1,4)","v":2.93E-2}]
["2013-03-01",102.4,{"$f":"ROUND(B48/B49-1,4)","v":2.5000000000000001E-2}]
["2012-03-01",99.9,{"$f":"ROUND(B49/B50-1,4)","v":1.6299999999999999E-2},{"$f":"ROUND(179.5/176.7-1,4)","v":1.5800000000000002E-2}]
["2011-03-01",98.3]
[]
[]
[]
["Submission Model Inputs"]
[]
[null,"Year -4","Year -3","Year -2","Year -1","Current","Year 1","Year 2","Year 3","Year 4"]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"F$20","v":"2014-15"},{"$f":"G$20","v":"2015-16"},"2016-17","2017-18","2018-19"]
["CPI",2.6548672566371723E-2,3.1034482758620641E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Cumulative CPI",{"$f":"C59-(C59*B58)","v":0.89482987976808059},{"$f":"D59-(D59*C58)","v":0.91923433103448282},{"$f":"E59-(E59*D58)","v":0.94867599999999996},{"$f":"F59-(F59*E58)","v":0.97399999999999998},1,{"$f":"F59*(1+G$58)","v":1.0249999999999999},{"$f":"G59*(1+H$58)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998]
["2017/18 dollars",null,null,null,null,null,null,null,1,{"$f":"I60*(1+J$58)","v":1.0249999999999999}]
[null,null,null,null,null,null,1,{"$f":"G61*(1+H$58)","v":1.0249999999999999},{"$f":"H61*(1+I$58)","v":1.0506249999999999}]
["Bracket Data",2.5000000000000001E-2,{"$f":"B62","v":2.5000000000000001E-2},{"$f":"C62","v":2.5000000000000001E-2},{"$f":"D62","v":2.5000000000000001E-2},{"$f":"E62","v":2.5000000000000001E-2},{"$f":"F62","v":2.5000000000000001E-2},{"$f":"G62","v":2.5000000000000001E-2},{"$f":"H62","v":2.5000000000000001E-2}]
[1,{"$f":"A63*(1+B$62)","v":1.0249999999999999},{"$f":"B63*(1+C$62)","v":1.0506249999999999},1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175]
[]
[]
[]
["Forecast CPI",{"$f":"I58","v":2.5000000000000001E-2}]
["Nominal Vanilla WACC",6.0399999999999995E-2]
["Pre-tax Real WACC Rate",3.9947430244005266E-2]

{"sheet":"Smoothed Prices","index":9,"n_rows":142,"n_cols":23,"rows_kept":142,"cut":false,"hidden":false,"merged":[[7,2,7,4],[7,9,7,10],[68,2,68,4],[68,9,68,10],[7,6,7,7],[68,6,68,7],[7,21,7,22],[68,21,68,22],[7,18,7,19],[68,18,68,19],[7,12,7,13],[7,15,7,16],[68,12,68,13],[68,15,68,16]]}
[]
[]
[]
[null,"Private Contract Lights"]
[]
[null,null,null,null,"X Factor","Days",{"$f":"'Master Data'!I23","v":365},{"$f":"'Master Data'!J23","v":365}]
[null,null,null,null,{"$f":"S142","v":-6.3206075147482031E-3},"CPI",{"$f":"'Master Data'!I32","v":1.0245},{"$f":"'Master Data'!J32","v":1.0496002499999999},null,null,null,null,{"$f":"HLOOKUP(M9,'Master Data'!$B$20:$P$23,4,FALSE)","v":365},{"$f":"HLOOKUP(N9,'Master Data'!$B$20:$P$23,4,FALSE)","v":365},null,{"$f":"HLOOKUP(P9,'Master Data'!$B$20:$P$23,4,FALSE)","v":365},{"$f":"HLOOKUP(Q9,'Master Data'!$B$20:$P$23,4,FALSE)","v":365}]
[null,"Private Contract Lights","Price (cents) per Light per day Real 2016/17 Smoothed",null,null,null,"Price (cents) per Light per day Nominal Smoothed",null,null,"Volumes",null,null,"Smooth Real Cost Dollars Per Year",null,null,"Smooth Nominal Cost Dollars Per Year",null,null,"Revenue Nominal Dollars Per Year",null,null,"Revenue Real Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",{"$f":"IF($C10=\"NA\",\"\",'Unsmoothed Prices'!D10)","v":17.334},{"$f":"IF($C10=\"NA\",\"\",D10*(1-$E$7))","v":17.443561410660646},null,{"$f":"IF($C10=\"NA\",\"\",D10*G$7)","v":17.758682999999998},{"$f":"IF($C10=\"NA\",\"\",E10*H$7)","v":18.308766417519763},null,{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,{"$f":"IF($C10=\"NA\",\"\",(D10*M$7)/100)","v":63.269100000000002},{"$f":"IF($C10=\"NA\",\"\",(E10*N$7)/100)","v":63.668999148911354},null,{"$f":"IF($C10=\"NA\",\"\",(G10*P$7)/100)","v":64.819192949999987},{"$f":"IF($C10=\"NA\",\"\",(H10*Q$7)/100)","v":66.826997423947134},null,{"$f":"IFERROR(P10*J10,0)","v":0},{"$f":"IFERROR(Q10*K10,0)","v":0},null,{"$f":"IFERROR(M10*J10,0)","v":0},{"$f":"IFERROR(N10*K10,0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C11=\"NA\",\"\",'Unsmoothed Prices'!D11)","v":17.334},{"$f":"IF($C11=\"NA\",\"\",D11*(1-$E$7))","v":17.443561410660646},null,{"$f":"IF($C11=\"NA\",\"\",D11*G$7)","v":17.758682999999998},{"$f":"IF($C11=\"NA\",\"\",E11*H$7)","v":18.308766417519763},null,{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.269100000000002,63.668999148911354,null,64.819192949999987,66.826997423947134,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",{"$f":"IF($C12=\"NA\",\"\",'Unsmoothed Prices'!D12)","v":17.334},17.443561410660646,null,17.758682999999998,18.308766417519763,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.269100000000002,63.668999148911354,null,64.819192949999987,66.826997423947134,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",{"$f":"IF($C13=\"NA\",\"\",'Unsmoothed Prices'!D13)","v":17.641999999999999},17.753508157775187,null,18.074228999999999,18.634086600777874,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,64.393299999999996,64.800304775879425,null,65.970935849999989,68.014416092839241,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C14=\"NA\",\"\",'Unsmoothed Prices'!D14)","v":17.303000000000001},17.412365471827687,null,17.726923500000002,18.276023152321706,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.155950000000004,63.555133972171063,null,64.703270775000007,66.707484505974222,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C15=\"NA\",\"\",'Unsmoothed Prices'!D15)","v":17.321000000000002},17.430479242762953,null,17.745364500000001,18.295035370823804,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.221650000000011,63.621249236084779,null,64.770580425000006,66.776879103506886,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",'Unsmoothed Prices'!D16)","v":17.579999999999998},17.69111628010927,null,18.010709999999996,18.568600070381759,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,64.167000000000002,64.572574422398844,null,65.739091499999986,67.775390256893431,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",'Unsmoothed Prices'!D17)","v":17.428999999999998},17.539161868374546,null,17.856010499999996,18.40910868183639,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.615849999999995,64.017940819567087,null,65.174438324999983,67.193246688702814,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",'Unsmoothed Prices'!D18)","v":17.579999999999998},17.69111628010927,null,18.010709999999996,18.568600070381759,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,64.167000000000002,64.572574422398844,null,65.739091499999986,67.775390256893431,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Obsolete, no new Connections",{"$f":"IF($C19=\"NA\",\"\",'Unsmoothed Prices'!D19)","v":17.303000000000001},17.412365471827687,null,17.726923500000002,18.276023152321706,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,63.155950000000004,63.555133972171063,null,64.703270775000007,66.707484505974222,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C20=\"NA\",\"\",'Unsmoothed Prices'!D20)","v":17.616},17.727343821979805,null,18.047591999999998,18.606624507385956,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,64.298400000000001,64.70480495022629,null,65.873710799999984,67.914179451958731,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C21=\"NA\",\"\",'Unsmoothed Prices'!D21)","v":21.335999999999999},21.470856481934664,null,21.858731999999996,22.535816331152741,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,77.87639999999999,78.36862615906152,null,79.784371799999988,82.255729608707497,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",'Unsmoothed Prices'!D22)","v":18.135000000000002},18.249624217279958,null,18.579307500000002,19.154810140863098,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,66.192750000000004,66.611128393071851,null,67.814472375000008,69.915057014150307,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",'Unsmoothed Prices'!D23)","v":21.631},21.767721061151519,null,22.160959500000001,22.847405467714896,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,78.953150000000008,79.452181873203045,null,80.887502174999995,83.393029957159385,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C24=\"NA\",\"\",'Unsmoothed Prices'!D24)","v":21.475000000000001},21.610735046379219,null,22.001137500000002,22.682632907363388,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},null,78.383750000000006,78.879182919284148,null,80.304151875000002,82.791610111876366,null,401.52075937500001,413.95805055938183,null,391.91875000000005,394.39591459642077]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C25=\"NA\",\"\",'Unsmoothed Prices'!D25)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C26=\"NA\",\"\",'Unsmoothed Prices'!D26)","v":21.471},21.606709763949159,null,21.9970395,22.678407969918474,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":163},null,78.369150000000005,78.864490638414424,null,80.289194175000006,82.776189090202422,null,13087.138650525001,13492.518821702995,null,12774.171450000002,12854.911974061552]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",'Unsmoothed Prices'!D27)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C28=\"NA\",\"\",'Unsmoothed Prices'!D28)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",'Unsmoothed Prices'!D29)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C30=\"NA\",\"\",'Unsmoothed Prices'!D30)","v":21.599},21.735518801711045,null,22.128175500000001,22.81360596815561,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":165},null,78.836349999999996,79.33464362624531,null,80.767840574999994,83.269661783767972,null,13326.693694874999,13739.494194321716,null,13007.997749999999,13090.216198330476]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",'Unsmoothed Prices'!D31)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C32=\"NA\",\"\",'Unsmoothed Prices'!D32)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",'Unsmoothed Prices'!D33)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C34=\"NA\",\"\",'Unsmoothed Prices'!D34)","v":21.599},21.735518801711045,null,22.128175500000001,22.81360596815561,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,78.836349999999996,79.33464362624531,null,{"$f":"IF($C34=\"NA\",\"\",(G34*P$7)/100)","v":80.767840574999994},{"$f":"IF($C34=\"NA\",\"\",(H34*Q$7)/100)","v":83.269661783767972},null,0,0,null,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C35=\"NA\",\"\",'Unsmoothed Prices'!D35)","v":21.641999999999999},21.77879058783418,null,22.172228999999998,22.8590240456884,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":104},null,78.993300000000005,79.492585645594758,null,{"$f":"IF($C35=\"NA\",\"\",(G35*P$7)/100)","v":80.928635849999992},{"$f":"IF($C35=\"NA\",\"\",(H35*Q$7)/100)","v":83.435437766762661},null,8416.5781283999986,8677.2855277433173,null,8215.3032000000003,8267.2289071418545]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C36=\"NA\",\"\",'Unsmoothed Prices'!D36)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C37=\"NA\",\"\",'Unsmoothed Prices'!D37)","v":21.641999999999999},21.77879058783418,null,22.172228999999998,22.8590240456884,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,78.993300000000005,79.492585645594758,null,80.928635849999992,83.435437766762661,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C38=\"NA\",\"\",'Unsmoothed Prices'!D38)","v":17.536000000000001},17.646838173378626,null,17.965631999999999,18.522125758487746,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":73},null,64.006399999999999,64.410959332831979,null,65.574556799999996,67.605759018480271,null,4786.9426463999998,4935.2204083490597,null,4672.4672,4702.0000312967341]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C39=\"NA\",\"\",'Unsmoothed Prices'!D39)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C40=\"NA\",\"\",'Unsmoothed Prices'!D40)","v":20.568000000000001},20.698002255363342,null,21.071916000000002,21.724628341729925,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,75.0732,75.547708232076204,null,76.912493400000002,79.294893447314223,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C41=\"NA\",\"\",'Unsmoothed Prices'!D41)","v":17.143999999999998},17.252360495232843,null,17.564027999999997,18.108081888886513,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,62.575599999999994,62.971115807599872,null,64.108702199999982,66.094498894435773,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C42=\"NA\",\"\",'Unsmoothed Prices'!D42)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4762},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4810},null,{"$f":"IF($C42=\"NA\",\"\",(D42*M$7)/100)","v":42.799900000000008},{"$f":"IF($C42=\"NA\",\"\",(E42*N$7)/100)","v":43.070421369570475},null,43.848497550000005,45.206725037106509,null,{"$f":"IFERROR(P42*J42,0)","v":208806.54533310002},{"$f":"IFERROR(Q42*K42,0)","v":217444.34742848232},null,{"$f":"IFERROR(M42*J42,0)","v":203813.12380000003},{"$f":"IFERROR(N42*K42,0)","v":207168.72678763399}]
[null,{"$f":"Inputs!$C102","v":"25W LED"},"Offered",{"$f":"IF($C43=\"NA\",\"\",'Unsmoothed Prices'!D43)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":29},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,1271.6064289500002,1310.9950260760888,null,1241.1971000000003,1249.0422197175437]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C44=\"NA\",\"\",'Unsmoothed Prices'!D44)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C45=\"NA\",\"\",'Unsmoothed Prices'!D45)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C105","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C46=\"NA\",\"\",'Unsmoothed Prices'!D46)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C47=\"NA\",\"\",'Unsmoothed Prices'!D47)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C48=\"NA\",\"\",'Unsmoothed Prices'!D48)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C49=\"NA\",\"\",'Unsmoothed Prices'!D49)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",'Unsmoothed Prices'!D50)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,1403.1519216000002,1446.6152011874083,null,1369.5968000000003,1378.2534838262552]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",'Unsmoothed Prices'!D51)","v":11.726000000000001},11.800115443717939,null,12.013287,12.385404119755208,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,42.799900000000008,43.070421369570475,null,43.848497550000005,45.206725037106509,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C52=\"NA\",\"\",'Unsmoothed Prices'!D52)","v":21.472000000000001},21.607716084556674,null,21.998063999999999,22.679464204279704,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},null,78.372800000000012,78.868163708631869,null,80.292933599999998,82.780044345620922,null,401.46466799999996,413.90022172810461,null,391.86400000000003,394.34081854315934]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C53=\"NA\",\"\",'Unsmoothed Prices'!D53)","v":21.613},21.74960729021625,null,22.142518499999998,22.828393249212798,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":27},null,78.887450000000001,79.386066609289315,null,80.820192524999996,83.323635359626721,null,2182.1451981749997,2249.7381547099217,null,2129.9611500000001,2143.4237984508113]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",'Unsmoothed Prices'!D54)","v":21.613},21.74960729021625,null,22.142518499999998,22.828393249212798,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},null,78.887450000000001,79.386066609289315,null,80.820192524999996,83.323635359626721,null,3232.8077009999997,3332.9454143850689,null,3155.498,3175.4426643715724]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",'Unsmoothed Prices'!D55)","v":22.286000000000001},22.42686105907368,null,22.832007000000001,23.539238974318998,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":9},null,81.343900000000005,81.858042865618941,null,83.33682555,85.918222256264343,null,750.03142994999996,773.2640003063791,null,732.0951,736.72238579057046]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Not Offered",{"$f":"IF($C56=\"NA\",\"\",'Unsmoothed Prices'!D56)","v":18.029},18.142954232883394,null,18.470710499999999,19.042849298572968,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,65.805850000000007,66.221782950024391,null,67.418093325000001,69.506399939791336,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C57=\"NA\",\"\",'Unsmoothed Prices'!D57)","v":21.613},21.74960729021625,null,22.142518499999998,22.828393249212798,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,78.887450000000001,79.386066609289315,null,80.820192524999996,83.323635359626721,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C58=\"NA\",\"\",'Unsmoothed Prices'!D58)","v":22.286000000000001},22.42686105907368,null,22.832007000000001,23.539238974318998,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,81.343900000000005,81.858042865618941,null,83.33682555,85.918222256264343,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C59=\"NA\",\"\",'Unsmoothed Prices'!D59)","v":20.603000000000002},20.733223476626357,null,21.1077735,21.761596544372892,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":327},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":320},null,75.200950000000006,75.676265689686204,null,77.043373275000008,79.429827386961065,null,25193.183060925003,25417.54476382754,null,24590.710650000001,24216.405020699585]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C60=\"NA\",\"\",'Unsmoothed Prices'!D60)","v":20.603000000000002},20.733223476626357,null,21.1077735,21.761596544372892,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":28},null,75.200950000000006,75.676265689686204,null,77.043373275000008,79.429827386961065,null,2157.2144517000002,2224.0351668349099,null,2105.6266000000001,2118.9354393112135]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C61=\"NA\",\"\",'Unsmoothed Prices'!D61)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",'Unsmoothed Prices'!D62)","v":20.75},20.881152605931025,null,21.258375000000001,21.916862995473352,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},null,75.737499999999997,76.216207011648237,null,77.59306875,79.996549933477738,null,1707.0475125,1679.9275486030324,null,1666.2249999999999,1600.540347244613]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C63=\"NA\",\"\",'Unsmoothed Prices'!D63)","v":17.206},17.314752372898756,null,17.627547,18.173568419282624,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":188},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":184},null,62.801899999999996,63.198846161080453,null,64.340546549999999,66.333524730381583,null,12096.0227514,12205.368550390211,null,11806.7572,11628.587693638803]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",'Unsmoothed Prices'!D64)","v":17.175000000000001},17.283556434065801,null,17.5957875,18.14082515408457,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,62.688749999999999,63.08498098434017,null,64.224624375000005,66.214011812408685,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",'Unsmoothed Prices'!D65)","v":17.175000000000001},17.283556434065801,null,17.5957875,18.14082515408457,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":350},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":343},null,62.688749999999999,63.08498098434017,null,64.224624375000005,66.214011812408685,null,22478.618531250002,22711.40605165618,null,21941.0625,21638.148477628678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J10:J66)","v":6329},6358,null,null,null,null,null,null,null,{"$f":"SUM(S10:S66)","v":321698.71286812506},{"$f":"SUM(T10:T66)","v":332468.5645308636},null,{"$f":"SUM(V10:V66)","v":314005.57624999998},316757.32216228382]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E33=J67","v":true},{"$f":"Volumes!F33=K67","v":true}]
[null,"Public Road Lights",{"$f":"C8","v":"Price (cents) per Light per day Real 2016/17 Smoothed"},null,null,null,{"$f":"G8","v":"Price (cents) per Light per day Nominal Smoothed"},null,null,"Volumes",null,null,"Smooth Real Cost Dollars Per Day",null,null,"Smooth Nominal Cost Dollars Per Day",null,null,"Revenue Nominal Dollars Per Year",null,null,"Revenue Real Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"G9","v":"2017-18"},"2018-19",null,{"$f":"J9","v":"2017-18"},"2018-19",null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",{"$f":"IF($C71=\"NA\",\"\",'Unsmoothed Prices'!D71)","v":33.795999999999999},{"$f":"IF($C71=\"NA\",\"\",D71*(1-$E$7))","v":34.00961125156843},null,{"$f":"IF($C71=\"NA\",\"\",D71*G$7)","v":34.624001999999997},{"$f":"IF($C71=\"NA\",\"\",E71*H$7)","v":35.696496472049034},null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,{"$f":"IF($C71=\"NA\",\"\",(D71*M$7)/100)","v":123.35539999999999},{"$f":"IF($C71=\"NA\",\"\",(E71*N$7)/100)","v":124.13508106822478},null,{"$f":"IF($C71=\"NA\",\"\",(G71*P$7)/100)","v":126.37760729999998},{"$f":"IF($C71=\"NA\",\"\",(H71*Q$7)/100)","v":130.29221212297898},null,{"$f":"IFERROR(P71*J71,0)","v":0},{"$f":"IFERROR(Q71*K71,0)","v":0},null,{"$f":"IFERROR(M71*J71,0)","v":0},{"$f":"IFERROR(N71*K71,0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C72=\"NA\",\"\",'Unsmoothed Prices'!D72)","v":33.817999999999998},{"$f":"IF($C72=\"NA\",\"\",D72*(1-$E$7))","v":34.031750304933752},null,34.646540999999999,35.719733627996035,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5704},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5419},null,123.4357,124.21588861300819,null,126.45987465,130.37702774218553,null,721327.12500360003,706513.11333490338,null,704077.2328,673125.90039389138]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",{"$f":"IF($C73=\"NA\",\"\",'Unsmoothed Prices'!D73)","v":33.817999999999998},34.031750304933752,null,34.646540999999999,35.719733627996035,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":120},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":170},null,123.4357,124.21588861300819,null,126.45987465,130.37702774218553,null,15175.184958,22164.094716171541,null,14812.284,21116.701064211393]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",{"$f":"IF($C74=\"NA\",\"\",'Unsmoothed Prices'!D74)","v":34.127000000000002},34.342703372655812,null,34.963111500000004,36.046110045615379,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,124.56355000000002,125.35086731019372,null,127.61535697500001,131.56830166649613,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C75=\"NA\",\"\",'Unsmoothed Prices'!D75)","v":35.337000000000003},35.560351307748661,null,36.2027565,37.32415362270082,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,128.98005000000001,129.79528227328262,null,132.14006122499998,136.233160722858,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Abolished",{"$f":"IF($C76=\"NA\",\"\",'Unsmoothed Prices'!D76)","v":34.284999999999997},34.501702028643138,null,35.124982499999994,36.212995074689339,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,125.14024999999999,125.93121240454747,null,128.20618612499999,132.17743202261607,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Abolished",{"$f":"IF($C77=\"NA\",\"\",'Unsmoothed Prices'!D77)","v":35.615000000000002},35.840108436637756,null,36.487567500000004,37.617786775122092,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,129.99475000000001,130.81639579372779,null,133.17962137500001,137.30492172919563,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C78=\"NA\",\"\",'Unsmoothed Prices'!D78)","v":35.561999999999998},35.786773444439469,null,36.433268999999996,37.561806353977026,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,129.8013,130.62172307220405,null,132.98143184999998,137.10059319201616,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Not Offered",{"$f":"IF($C79=\"NA\",\"\",'Unsmoothed Prices'!D79)","v":35.615000000000002},35.840108436637756,null,36.487567500000004,37.617786775122092,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":83},null,129.99475000000001,130.81639579372779,null,133.17962137500001,137.30492172919563,null,11053.908574125,11396.308503523236,null,10789.564250000001,10857.760850879407]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Not Offered",{"$f":"IF($C80=\"NA\",\"\",'Unsmoothed Prices'!D80)","v":35.337000000000003},35.560351307748661,null,36.2027565,37.32415362270082,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,128.98005000000001,129.79528227328262,null,132.14006122499998,136.233160722858,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Abolished",{"$f":"IF($C81=\"NA\",\"\",'Unsmoothed Prices'!D81)","v":34.581000000000003},34.799572928467512,null,35.428234500000002,36.52564044561273,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,126.22065000000001,127.01844118890642,null,129.31305592500001,133.31858762648645,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Not Offered",{"$f":"IF($C82=\"NA\",\"\",'Unsmoothed Prices'!D82)","v":43.375999999999998},43.650162671559713,null,44.438711999999995,45.815221652609736,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,158.32239999999999,159.32309375119294,null,162.20129879999999,167.22555903202553,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Abolished",{"$f":"IF($C83=\"NA\",\"\",'Unsmoothed Prices'!D83)","v":36.17},36.398616373808444,null,37.056165,38.203996845603434,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,132.0205,132.85494976440083,null,135.25500224999999,139.44458848645255,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Abolished",{"$f":"IF($C84=\"NA\",\"\",'Unsmoothed Prices'!D84)","v":44.741},45.023790300817346,null,45.837154499999997,47.256981555685456,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,163.30465000000001,164.33683459798331,null,167.30561392499999,172.48798267825191,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C85=\"NA\",\"\",'Unsmoothed Prices'!D85)","v":42.603000000000002},42.872276841950814,null,43.646773500000002,44.998752491380777,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":403},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":423},null,155.50095000000002,156.48381047312046,null,159.31072327499999,164.24544659353987,null,64202.221479824992,69475.82390906736,null,62666.882850000009,66192.651830129951]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C86=\"NA\",\"\",'Unsmoothed Prices'!D86)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C87=\"NA\",\"\",'Unsmoothed Prices'!D87)","v":44.704999999999998},44.987562758946815,null,45.800272499999998,47.21895711868126,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4827},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5069},null,163.17325,164.20460407015588,null,167.17099462499999,172.34919348318661,null,806934.39105487498,873638.06176627288,null,787637.27775000001,832353.13803162018]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C88=\"NA\",\"\",'Unsmoothed Prices'!D88)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C89=\"NA\",\"\",'Unsmoothed Prices'!D89)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",'Unsmoothed Prices'!D90)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",'Unsmoothed Prices'!D91)","v":45.723999999999997},46.013003458004341,null,46.844237999999997,48.295259932772218,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":6000},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":6300},null,166.89259999999999,167.94746262171586,null,170.98146869999999,176.27769875461863,null,1025888.8121999999,1110549.5021540974,null,1001355.6,1058069.01451681]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",'Unsmoothed Prices'!D92)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",'Unsmoothed Prices'!D93)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",'Unsmoothed Prices'!D94)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C95=\"NA\",\"\",'Unsmoothed Prices'!D95)","v":49.445},49.757522438566724,null,50.656402499999999,52.22550799090024,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,180.47424999999998,181.61495690076856,null,184.89586912499999,190.62310416678588,null,6101.5636811249997,6671.8086458375055,null,5955.6502499999997,6356.5234915268993]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C96=\"NA\",\"\",'Unsmoothed Prices'!D96)","v":46.537999999999997},46.83214843252135,null,47.678180999999995,49.155034702811513,null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":611},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":642},null,169.86369999999999,170.93734177870294,null,174.02536064999995,179.415876665262,null,106329.49535714996,115184.9928190982,null,103786.72069999999,109741.7734219273]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",'Unsmoothed Prices'!D97)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C98=\"NA\",\"\",'Unsmoothed Prices'!D98)","v":48.993000000000002},49.302665523970056,null,50.1933285,51.748090059625348,null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,178.82444999999998,179.95472916249071,null,183.20564902499999,188.8805287176325,null,6045.7864178249993,6610.8185051171376,null,5901.2068499999996,6298.4155206871746]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C99=\"NA\",\"\",'Unsmoothed Prices'!D99)","v":33.671999999999997},33.884827496236596,null,34.496963999999998,35.565523411256805,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":214},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":225},null,122.90279999999998,123.67962036126357,null,125.9139186,129.81416045108733,null,26945.578580400001,29208.186101494648,null,26301.199199999995,27827.914581284305]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C100=\"NA\",\"\",'Unsmoothed Prices'!D100)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Abolished",{"$f":"IF($C101=\"NA\",\"\",'Unsmoothed Prices'!D101)","v":39.359000000000002},39.607772791172977,null,40.3232955,41.572328223558351,null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,143.66034999999999,144.56837068778137,null,147.18002857499999,151.73899801598799,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Abolished",{"$f":"IF($C102=\"NA\",\"\",'Unsmoothed Prices'!D102)","v":30.86},31.05505394790513,null,31.616069999999997,32.595392387484708,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,112.639,113.35094690985372,null,115.39865549999999,118.97318221431918,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C103=\"NA\",\"\",'Unsmoothed Prices'!D103)","v":31.981999999999999},32.184145669536676,null,32.765558999999996,33.780487340782109,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":10110},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14210},null,{"$f":"IF($C103=\"NA\",\"\",(D103*M$7)/100)","v":116.7343},{"$f":"IF($C103=\"NA\",\"\",(E103*N$7)/100)","v":117.47213169380886},null,119.59429034999999,123.29877879385469,null,{"$f":"IFERROR(P103*J103,0)","v":1209098.2754384999},{"$f":"IFERROR(Q103*K103,0)","v":1752075.6466606753},null,{"$f":"IFERROR(M103*J103,0)","v":1180183.773},{"$f":"IFERROR(N103*K103,0)","v":1669278.9913690239}]
[null,{"$f":"Inputs!$C102","v":"25W LED"},"Offered",{"$f":"IF($C104=\"NA\",\"\",'Unsmoothed Prices'!D104)","v":31.981999999999999},32.184145669536676,null,32.765558999999996,33.780487340782109,null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},null,116.7343,117.47213169380886,null,119.59429034999999,123.29877879385469,null,2511.4800973500001,2589.2743546709485,null,2451.4203000000002,2466.9147655699862]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C105=\"NA\",\"\",'Unsmoothed Prices'!D105)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C106=\"NA\",\"\",'Unsmoothed Prices'!D106)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C105","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C107=\"NA\",\"\",'Unsmoothed Prices'!D107)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",'Unsmoothed Prices'!D108)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",'Unsmoothed Prices'!D109)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",'Unsmoothed Prices'!D110)","v":44.435000000000002},44.715856194917841,null,45.523657499999999,46.933773841149808,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,162.18775000000002,163.21287511145013,null,166.16134987499998,171.30827452019679,null,5483.3245458749998,5995.7896082068874,null,5352.1957500000008,5712.450628900755]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C111=\"NA\",\"\",'Unsmoothed Prices'!D111)","v":31.981999999999999},32.184145669536676,null,32.765558999999996,33.780487340782109,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,116.7343,117.47213169380886,null,119.59429034999999,123.29877879385469,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Abolished",{"$f":"IF($C112=\"NA\",\"\",'Unsmoothed Prices'!D112)","v":31.981999999999999},32.184145669536676,null,32.765558999999996,33.780487340782109,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,116.7343,117.47213169380886,null,119.59429034999999,123.29877879385469,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C113=\"NA\",\"\",'Unsmoothed Prices'!D113)","v":42.744},43.014168047610397,null,43.791227999999997,45.147681536313883,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},null,156.01560000000001,157.00171337377796,null,159.8379822,164.78903760754568,null,2717.2456974000002,2801.4136393282765,null,2652.2652000000003,2669.0291273542252]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C114=\"NA\",\"\",'Unsmoothed Prices'!D114)","v":45.238999999999997},45.52493796335969,null,46.347355499999999,47.782986267576817,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":15},null,165.12235000000001,166.16602356626288,null,169.16784757500002,174.40789987665539,null,2368.3498660500004,2616.1184981498309,null,2311.7129,2492.4903534939431]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C115=\"NA\",\"\",'Unsmoothed Prices'!D115)","v":45.999000000000002},46.289741625070903,null,47.125975500000003,48.585724382109824,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":88},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":89},null,167.89635000000001,168.9575569315088,null,172.00981057500002,177.33789399470086,null,15136.863330600001,15783.072565528377,null,14774.8788,15037.222566904284]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C116=\"NA\",\"\",'Unsmoothed Prices'!D116)","v":50.959000000000003},51.281091838344054,null,52.2074955,53.824646813798871,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},null,186.00035,187.1759852099558,null,190.55735857499999,196.45996087036588,null,3239.4750957749998,3339.8193347962197,null,3162.0059499999998,3181.9917485692486]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Not Offered",{"$f":"IF($C117=\"NA\",\"\",'Unsmoothed Prices'!D117)","v":32.603999999999999},32.810077087410846,null,33.402797999999997,34.437465113465692,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,119.0046,119.75678136904959,null,121.92021269999999,125.69674766414977,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C118=\"NA\",\"\",'Unsmoothed Prices'!D118)","v":51.030999999999999},51.353546922085116,null,52.281259499999997,53.900695687807264,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,186.26315,187.44044626561066,null,190.82659717499999,196.73753926049653,null,6297.2777067749994,6885.8138741173789,null,6146.6839499999996,6560.4156192963728]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C119=\"NA\",\"\",'Unsmoothed Prices'!D119)","v":50.959000000000003},51.281091838344054,null,52.2074955,53.824646813798871,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,186.00035,187.1759852099558,null,190.55735857499999,196.45996087036588,null,6288.3928329749997,6876.0986304628059,null,6138.0115500000002,6551.1594823484529]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C120=\"NA\",\"\",'Unsmoothed Prices'!D120)","v":42.398000000000003},42.665981117410297,null,43.436751000000001,44.782224447329121,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,154.7527,155.73083107854757,null,158.54414115,163.45511923275129,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C121=\"NA\",\"\",'Unsmoothed Prices'!D121)","v":42.83},43.100711619856661,null,43.879334999999998,45.23851769137945,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":427},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":406},null,156.3295,157.3175974124768,null,160.15957275,165.120589573535,null,68388.137564249992,67038.959366855212,null,66752.696500000005,63870.944549465581]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C122=\"NA\",\"\",'Unsmoothed Prices'!D122)","v":""},"",null,"","",null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"","",null,"","",null,0,0,null,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",'Unsmoothed Prices'!D123)","v":44.786999999999999},45.070081048763022,null,45.8842815,47.305568336301924,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":31},null,163.47254999999998,164.50579582798503,null,167.47762747500002,172.66532442750201,null,5359.2840792000006,5352.6250572525623,null,5231.1215999999995,5099.6796706675359]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",'Unsmoothed Prices'!D124)","v":31.523},31.722244510687407,null,32.295313499999999,33.295675768978626,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,115.05895000000001,115.78619246400903,null,117.877894275,121.52921655677198,null,0,0,null,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",'Unsmoothed Prices'!D125)","v":46.960999999999999},47.257822049500085,null,48.111544499999994,49.6018218376108,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},null,171.40764999999999,172.49105048067528,null,175.60713742499996,181.04664970727944,null,7024.2854969999989,7241.8659882911779,null,6856.3059999999996,6899.6420192270116]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C126=\"NA\",\"\",'Unsmoothed Prices'!D126)","v":31.521000000000001},31.720231869472379,null,32.293264499999999,33.293563300256174,null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14235},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":10135},null,115.05165000000001,115.77884632357419,null,117.87041542499999,121.52150604593504,null,1677885.3635748748,1231620.4637755516,null,1637760.2377500001,1173418.6074894243]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J71:J127)","v":43293},43662,null,null,null,null,null,null,null,{"$f":"SUM(S71:S127)","v":5829218.4453629255},{"$f":"SUM(T71:T127)","v":6091608.6198505033},null,{"$f":"SUM(V71:V127)","v":5689817.9066500003},{"$f":"SUM(W71:W127)","v":5803741.5862377174}]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E80=J128","v":true},{"$f":"Volumes!F80=K128","v":true}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J67,J128)","v":49622},50020,null,null,null,null,null,null,null,{"$f":"SUM(S67,S128)","v":6150917.1582310507},6424077.1843813667,null,{"$f":"SUM(V67,V128)","v":6003823.4829000002},6120498.908400001]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E84=J130","v":true},{"$f":"Volumes!F84=K130","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Master Data'!A37","v":"Nominal Vanilla WACC"},null,{"$f":"'Master Data'!B37","v":5.4754239060649162E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":"2017-18"},{"$f":"T9","v":"2018-19"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsmoothed Nominal Revenue",null,{"$f":"'Unsmoothed Prices'!M130*10^6","v":6150917.1582310498},{"$f":"'Unsmoothed Prices'!N130*10^6","v":6424077.1843813686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",null,{"$f":"NPV(S$132,S135:T135)","v":11606029.335772028}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Nominal Revenue",null,{"$f":"S130","v":6150917.1582310507},{"$f":"T130","v":6424077.1843813667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV(S$132,S138:T138)","v":11606029.335772028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference in NPVs",null,{"$f":"S136-S139","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X Factor 2018-19",null,-6.3206075147482031E-3]

{"sheet":"Unsmoothed Prices","index":10,"n_rows":134,"n_cols":14,"rows_kept":134,"cut":false,"hidden":false,"merged":[[7,2,7,4],[68,2,68,4],[68,9,68,10],[7,12,7,13],[7,6,7,7],[68,12,68,13],[7,9,7,10],[68,6,68,7]]}
[]
[]
[]
[null,"Private Contract Lights"]
[]
[null,null,null,null,null,"Days",{"$f":"'Master Data'!I23","v":365},{"$f":"'Master Data'!J23","v":365}]
[null,null,null,8,{"$f":"D7+1","v":9},null,null,null,null,null,null,null,{"$f":"'Master Data'!I32","v":1.0245},{"$f":"'Master Data'!J32","v":1.0496002499999999}]
[null,"Private Contract Lights","Price (cents) per Light per day",null,null,null,"Revenue ($m)  - Real",null,null,null,null,null,"Revenue ($m)  - Nominal"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"D9","v":"2017-18"},{"$f":"E9","v":"2018-19"},null,{"$f":"G9","v":"2017-18"},{"$f":"H9","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.334},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.363},null,{"$f":"IF($C10=\"NA\",\"\",D10*J10*G$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",E10*K10*H$6/100/10^6)","v":0},null,{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,{"$f":"IF($C10=\"NA\",\"\",D10*M$7*J10*G$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",E10*N$7*K10*H$6/100/10^6)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.334},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.363},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.334},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.363},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.641999999999999},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.670999999999999},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.303000000000001},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.332000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.321000000000002},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.350000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.579999999999998},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.609000000000002},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.428999999999998},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.457999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.579999999999998},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.609000000000002},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Obsolete, no new Connections",{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.303000000000001},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.332000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.616},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.645},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.335999999999999},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.364999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":18.135000000000002},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":18.164000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.631},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.66},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.475000000000001},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.504000000000001},null,3.9191874999999998E-4,3.9244800000000005E-4,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},null,4.0152075937500005E-4,4.1191351891199998E-4]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.471},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.5},null,1.277417145E-2,1.2791424999999999E-2,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":163},null,1.3087138650525002E-2,1.3425882877856251E-2]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.599},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.628},null,1.3007997749999998E-2,1.3025462999999999E-2,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":165},null,1.3326693694875E-2,1.3671529221165749E-2]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.599},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.628},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.641999999999999},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.670999999999999},null,8.2153032000000011E-3,8.2263116000000011E-3,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":104},null,8.4165781283999982E-3,8.6343387119378993E-3]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.641999999999999},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.670999999999999},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.536000000000001},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.565000000000001},null,4.6724671999999997E-3,4.6801942500000002E-3,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":73},null,4.7869426464000001E-3,4.9123330548485628E-3]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":20.568000000000001},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":20.597000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.143999999999998},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.172999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,{"$f":"IF($C42=\"NA\",\"\",D42*J42*G$6/100/10^6)","v":0.20381312380000002},{"$f":"IF($C42=\"NA\",\"\",E42*K42*H$6/100/10^6)","v":0.2063766575},null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4762},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4810},null,{"$f":"IF($C42=\"NA\",\"\",D42*M$7*J42*G$6/100/10^6)","v":0.20880654533309997},{"$f":"IF($C42=\"NA\",\"\",E42*N$7*K42*H$6/100/10^6)","v":0.21661299130616432}]
[null,{"$f":"Inputs!$C102","v":"25W LED"},"Offered",{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,1.2411971000000001E-3,1.2442667500000002E-3,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":29},null,1.2716064289500001E-3,1.3059826918666874E-3]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C105","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,1.3695968000000003E-3,1.3729840000000001E-3,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},null,1.4031519216000001E-3,1.4410843496459999E-3]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":11.726000000000001},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":11.755000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.472000000000001},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.501000000000001},null,3.9186400000000001E-4,3.9239325000000003E-4,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5},null,4.0146466800000002E-4,4.1185605329831248E-4]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.613},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.641999999999999},null,2.1299611499999995E-3,2.1328190999999998E-3,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":27},null,2.1821451981749998E-3,2.2386074605647752E-3]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.613},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.641999999999999},null,3.1554980000000001E-3,3.1597319999999997E-3,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},null,3.2328077009999997E-3,3.3164554971329995E-3]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":22.286000000000001},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":22.315000000000001},null,7.3209510000000013E-4,7.3304775000000006E-4,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":9},null,7.5003142995000004E-4,7.694071016619375E-4]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Not Offered",{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":18.029},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":18.058},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":21.613},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":21.641999999999999},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":22.286000000000001},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":22.315000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":20.603000000000002},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":20.632000000000001},null,2.4590710650000003E-2,2.4098175999999999E-2,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":327},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":320},null,2.5193183060924999E-2,2.5293451554143996E-2]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":20.603000000000002},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":20.632000000000001},null,2.1056266E-3,2.1085904000000002E-3,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":28},null,2.1572144516999996E-3,2.2131770109876004E-3]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":20.75},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":20.779},null,1.6662249999999999E-3,1.5927103500000001E-3,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},null,1.7070475125000001E-3,1.671709181537587E-3]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.206},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.234999999999999},null,1.18067572E-2,1.1575025999999999E-2,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":188},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":184},null,1.2096022751399997E-2,1.2149150183356498E-2]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.175000000000001},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.204000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,D$7))","v":17.175000000000001},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7))","v":17.204000000000001},null,2.19410625E-2,2.1538547800000005E-2,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$F$32,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":350},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$F$32,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":343},null,2.2478618531249998E-2,2.2606865155516954E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G10:G66)","v":0.31400557625000008},0.31544079275000009,null,{"$f":"SUM(J10:J66)","v":6329},6358,null,{"$f":"SUM(M10:M66)","v":0.32169871286812496},0.33108673493059815]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E33=J67","v":true},{"$f":"Volumes!F33=K67","v":true}]
[null,"Public Road Lights",{"$f":"C8","v":"Price (cents) per Light per day"},null,null,null,{"$f":"G8","v":"Revenue ($m)  - Real"},null,null,null,null,null,"Revenue ($m)  - Nominal"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"G9","v":"2017-18"},"2018-19",null,{"$f":"J9","v":"2017-18"},"2018-19",null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",{"$f":"IF($C71=\"NA\",\"\",IF($B71=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B71,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":33.795999999999999},{"$f":"IF($C71=\"NA\",\"\",IF($B71=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B71,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.033000000000001},null,{"$f":"IF($C71=\"NA\",\"\",D71*J71*G$6/100/10^6)","v":0},{"$f":"IF($C71=\"NA\",\"\",E71*K71*H$6/100/10^6)","v":0},null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,{"$f":"IF($C71=\"NA\",\"\",D71*M$7*J71*G$6/100/10^6)","v":0},{"$f":"IF($C71=\"NA\",\"\",E71*N$7*K71*H$6/100/10^6)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C72=\"NA\",\"\",IF($B72=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B72,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":33.817999999999998},{"$f":"IF($C72=\"NA\",\"\",IF($B72=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B72,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.055},null,0.7040772327999999,0.67358576425000016,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5704},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5419},null,0.72132712500360008,0.7069957865532408]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":33.817999999999998},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.055},null,1.4812284E-2,2.1131127499999999E-2,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":120},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":170},null,1.5175184958000002E-2,2.2179236706781871E-2]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":34.127000000000002},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.363},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":35.337000000000003},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":35.573999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Abolished",{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":34.284999999999997},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.521999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Abolished",{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":35.615000000000002},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":35.851999999999997},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":35.561999999999998},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":35.798999999999999},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Not Offered",{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":35.615000000000002},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":35.851999999999997},null,1.0789564250000001E-2,1.0861363399999999E-2,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":83},null,1.1053908574125E-2,1.1400089739980848E-2]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Not Offered",{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":35.337000000000003},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":35.573999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Abolished",{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":34.581000000000003},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":34.817999999999998},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Not Offered",{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":43.375999999999998},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":43.612000000000002},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Abolished",{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":36.17},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":36.405999999999999},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Abolished",{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.741},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.978000000000002},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":42.603000000000002},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":42.84},null,6.2666882850000008E-2,6.6142818000000006E-2,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":403},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":423},null,6.4202221479825003E-2,6.9423518308504503E-2]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.704999999999998},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.942},null,0.78763727775000003,0.83151014270000001,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":4827},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":5069},null,0.80693439105487497,0.87275325365545553]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":45.723999999999997},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":45.960999999999999},null,1.0013555999999999,1.0568731950000001,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":6000},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":6300},null,1.0258888121999998,1.1092943696902986]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":49.445},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":49.682000000000002},null,5.9556502500000006E-3,6.3468754999999998E-3,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,6.1015636811250001E-3,6.6616821115188761E-3]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":46.537999999999997},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":46.774999999999999},null,0.10378672069999999,0.1096078575,null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":611},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":642},null,0.10632949535715,0.11504443463396435]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":48.993000000000002},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":49.228999999999999},null,5.9012068500000001E-3,6.2890047500000004E-3,null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,6.0457864178249995E-3,6.6009409578511868E-3]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":33.671999999999997},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":33.908999999999999},null,2.6301199199999997E-2,2.7847766249999999E-2,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":214},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":225},null,2.6945578580399997E-2,2.922902241794156E-2]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Abolished",{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":39.359000000000002},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":39.595999999999997},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Abolished",{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":30.86},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":31.097000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.981999999999999},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":32.219000000000001},null,{"$f":"IF($C103=\"NA\",\"\",D103*J103*G$6/100/10^6)","v":1.180183773},{"$f":"IF($C103=\"NA\",\"\",E103*K103*H$6/100/10^6)","v":1.6710867635},null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":10110},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14210},null,{"$f":"IF($C103=\"NA\",\"\",D103*M$7*J103*G$6/100/10^6)","v":1.2090982754384998},{"$f":"IF($C103=\"NA\",\"\",E103*N$7*K103*H$6/100/10^6)","v":1.7539730847412909}]
[null,{"$f":"Inputs!$C102","v":"25W LED"},"Offered",{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.981999999999999},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":32.219000000000001},null,2.4514202999999998E-3,2.4695863500000001E-3,null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":21},null,2.5114800973499996E-3,2.5920784503565869E-3]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C105","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.435000000000002},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":44.671999999999997},null,5.3521957500000002E-3,5.7068480000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,5.4833245458750001E-3,5.9899090875119992E-3]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.981999999999999},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":32.219000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Abolished",{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.981999999999999},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":32.219000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":42.744},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":42.98},null,2.6522652000000001E-3,2.6669089999999999E-3,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},null,2.7172456974000002E-3,2.7991883531272494E-3]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":45.238999999999997},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":45.475999999999999},null,2.3117128999999999E-3,2.4898110000000002E-3,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":15},null,2.36834986605E-3,2.6133062480527495E-3]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":45.999000000000002},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":46.234999999999999},null,1.47748788E-2,1.5019439750000002E-2,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":88},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":89},null,1.5136863330600001E-2,1.5764407716459938E-2]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":50.959000000000003},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":51.195999999999998},null,3.1620059500000004E-3,3.1767117999999999E-3,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":17},null,3.2394750957749998E-3,3.3342774994579495E-3]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Not Offered",{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":32.603999999999999},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":32.841000000000001},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":51.030999999999999},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":51.268000000000001},null,6.1466839500000005E-3,6.5494870000000014E-3,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,6.2972777067749992E-3,6.87434319257175E-3]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Offered",{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":50.959000000000003},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":51.195999999999998},null,6.13801155E-3,6.5402889999999986E-3,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":35},null,6.288392832975E-3,6.8646889694722497E-3]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":42.398000000000003},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":42.634},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":42.83},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":43.067},null,6.67526965E-2,6.3820987300000007E-2,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":427},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":406},null,6.8388137564249996E-2,6.6986524225326805E-2]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":""},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":""},null,"","",null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,"",""]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":44.786999999999999},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":45.024000000000001},null,5.2311215999999994E-3,5.0944656000000005E-3,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":31},null,5.3592840792000005E-3,5.3471523673763992E-3]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.523},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":31.76},null,0,0,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":0},null,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":46.960999999999999},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":47.198},null,6.8563059999999995E-3,6.8909080000000003E-3,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":40},null,{"$f":"IF($C125=\"NA\",\"\",D125*M$7*J125*G$6/100/10^6)","v":7.0242854969999992E-3},7.2326987595269995E-3]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,D$7)))","v":31.521000000000001},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)))","v":31.757999999999999},null,1.63776023775,1.1748157545,null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$38:$F$79,MATCH(J$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":14235},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$38:$F$79,MATCH(K$9,Volumes!$B$4:$F$4,0),FALSE),0)","v":10135},null,1.6778853635748749,1.2330869096271386]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G71:G127)","v":5.689817906650001},{"$f":"SUM(H71:H127)","v":5.8050581156500005},null,{"$f":"SUM(J71:J127)","v":43293},43662,null,{"$f":"SUM(M71:M127)","v":5.8292184453629252},{"$f":"SUM(N71:N127)","v":6.0929904494507703}]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E80=J128","v":true},{"$f":"Volumes!F80=K128","v":true}]
[null,"Total",null,null,null,{"$f":"G8","v":"Revenue ($m)  - Real"},{"$f":"SUM(G67,G128)","v":6.0038234829000015},{"$f":"SUM(H67,H128)","v":6.120498908400001},null,{"$f":"SUM(J67,J128)","v":49622},50020,null,{"$f":"SUM(M67,M128)","v":6.1509171582310502},{"$f":"SUM(N67,N128)","v":6.4240771843813684}]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E84=J130","v":true},{"$f":"Volumes!F84=K130","v":true}]
[]
[null,null,null,null,null,"Nominal ($m Nominal)",{"$f":"G130*'Master Data'!I32","v":6.1509171582310511},{"$f":"H130*'Master Data'!J32","v":6.4240771843813675}]
[null,null,null,null,null,"Check",{"$f":"G133-M130","v":0},{"$f":"H133-N130","v":0}]

{"sheet":"Combined Annuity Prices CL","index":11,"n_rows":758,"n_cols":11,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,5],[3,9,3,10]]}
[null,null,null,null,null,null,null,null,{"$f":"'Master Data'!H$22","v":"2017-06-30"},{"$f":"'Master Data'!I$22","v":"2018-06-30"},{"$f":"'Master Data'!J$22","v":"2019-06-30"}]
[null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(J1,'Master Data'!$B$22:$P$23,2,FALSE)","v":365},{"$f":"HLOOKUP(K1,'Master Data'!$B$22:$P$23,2,FALSE)","v":365}]
[null,null,null,null,{"$f":"'Master Data'!I29","v":"2017-18"},{"$f":"'Master Data'!J29","v":"2018-19"},null,null,null,{"$f":"'Master Data'!I29","v":"2017-18"},{"$f":"'Master Data'!J29","v":"2018-19"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,"Cost Cents per Day"]
[null,null,null,"Check errors",{"$f":"SUBTOTAL(9,$E$10:$E$758)","v":5965.8010317561266},{"$f":"SUBTOTAL(9,$E$10:$E$758)","v":5965.8010317561266}]
[null,"Lookup/Offset",null,"Offset",13,{"$f":"E6+1","v":14}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Private Contract Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B11,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B11,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/J$2*100)","v":0.30832228206215972},{"$f":"IF(F11=\"NA\",\"\",F11/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B12,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B12,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B15,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B15,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C19+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C21+1","v":3},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":63.267718596720293},{"$f":"SUM(F11:F22)","v":63.373496764691708},null,null,null,{"$f":"ROUND(E23/J$2*100,3)","v":17.334},{"$f":"ROUND(F23/K$2*100,3)","v":17.363}]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B26,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B26,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/J$2*100)","v":0.30832228206215972},{"$f":"IF(F26=\"NA\",\"\",F26/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B27,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B27,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B29,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B29,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B30,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B30,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C34+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":63.267718596720293},{"$f":"SUM(F26:F37)","v":63.373496764691708},null,null,null,{"$f":"ROUND(E38/J$2*100,3)","v":17.334},{"$f":"ROUND(F38/K$2*100,3)","v":17.363}]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B41,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B41,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/J$2*100)","v":0.30832228206215972},{"$f":"IF(F41=\"NA\",\"\",F41/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B42,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B42,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B44,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B44,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B45,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B45,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C49+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":63.267718596720293},{"$f":"SUM(F41:F52)","v":63.373496764691708},null,null,null,{"$f":"ROUND(E53/J$2*100,3)","v":17.334},{"$f":"ROUND(F53/K$2*100,3)","v":17.363}]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B56,Inputs!$C$68:$AK$68,0),FALSE))","v":2.2507526590537661},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B56,Inputs!$C$68:$AK$68,0),FALSE))","v":2.2507526590537661},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/J$2*100)","v":0.61664456412431945},{"$f":"IF(F56=\"NA\",\"\",F56/K$2*100)","v":0.61664456412431945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B57,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B57,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B59,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B59,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B60,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B60,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C64+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":64.393094926247173},{"$f":"SUM(F56:F67)","v":64.498873094218595},null,null,null,{"$f":"ROUND(E68/J$2*100,3)","v":17.641999999999999},{"$f":"ROUND(F68/K$2*100,3)","v":17.670999999999999}]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B71,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B71,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/J$2*100)","v":0.27735455100676748},{"$f":"IF(F71=\"NA\",\"\",F71/K$2*100)","v":0.27735455100676748}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B72,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B72,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B74,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B74,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B75,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B75,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C79+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":63.154686378368112},{"$f":"SUM(F71:F82)","v":63.260464546339534},null,null,null,{"$f":"ROUND(E83/J$2*100,3)","v":17.303000000000001},{"$f":"ROUND(F83/K$2*100,3)","v":17.332000000000001}]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B86,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0781112460073965},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B86,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0781112460073965},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/J$2*100)","v":0.29537294411161547},{"$f":"IF(F86=\"NA\",\"\",F86/K$2*100)","v":0.29537294411161547}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B87,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B87,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B89,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B89,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B90,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B90,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C94+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":63.220453513200809},{"$f":"SUM(F86:F97)","v":63.326231681172231},null,null,null,{"$f":"ROUND(E98/J$2*100,3)","v":17.321000000000002},{"$f":"ROUND(F98/K$2*100,3)","v":17.350000000000001}]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B101,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B101,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/J$2*100)","v":0.55470910201353496},{"$f":"IF(F101=\"NA\",\"\",F101/K$2*100)","v":0.55470910201353496}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B102,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B102,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B104,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B104,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B105,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B105,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C109+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":64.16703048954281},{"$f":"SUM(F101:F112)","v":64.272808657514233},null,null,null,{"$f":"ROUND(E113/J$2*100,3)","v":17.579999999999998},{"$f":"ROUND(F113/K$2*100,3)","v":17.609000000000002}]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B116,Inputs!$C$68:$AK$68,0),FALSE))","v":1.4722112416478623},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B116,Inputs!$C$68:$AK$68,0),FALSE))","v":1.4722112416478623},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/J$2*100)","v":0.40334554565694863},{"$f":"IF(F116=\"NA\",\"\",F116/K$2*100)","v":0.40334554565694863}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B117,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B117,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B119,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B119,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B120,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B120,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C124+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":63.614553508841269},{"$f":"SUM(F116:F127)","v":63.720331676812691},null,null,null,{"$f":"ROUND(E128/J$2*100,3)","v":17.428999999999998},{"$f":"ROUND(F128/K$2*100,3)","v":17.457999999999998}]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B131,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B131,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/J$2*100)","v":0.55470910201353496},{"$f":"IF(F131=\"NA\",\"\",F131/K$2*100)","v":0.55470910201353496}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B132,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B132,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B134,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B134,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B135,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B135,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C139+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":64.16703048954281},{"$f":"SUM(F131:F142)","v":64.272808657514233},null,null,null,{"$f":"ROUND(E143/J$2*100,3)","v":17.579999999999998},{"$f":"ROUND(F143/K$2*100,3)","v":17.609000000000002}]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B146,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B146,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/J$2*100)","v":0.27735455100676748},{"$f":"IF(F146=\"NA\",\"\",F146/K$2*100)","v":0.27735455100676748}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B147,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B147,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B149,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B149,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B150,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B150,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C154+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":63.154686378368112},{"$f":"SUM(F146:F157)","v":63.260464546339534},null,null,null,{"$f":"ROUND(E158/J$2*100,3)","v":17.303000000000001},{"$f":"ROUND(F158/K$2*100,3)","v":17.332000000000001}]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B161,Inputs!$C$68:$AK$68,0),FALSE))","v":2.156222492014793},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B161,Inputs!$C$68:$AK$68,0),FALSE))","v":2.156222492014793},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/J$2*100)","v":0.59074588822323093},{"$f":"IF(F161=\"NA\",\"\",F161/K$2*100)","v":0.59074588822323093}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B162,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B162,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B164,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B164,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B165,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B165,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C169+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":64.298564759208205},{"$f":"SUM(F161:F172)","v":64.404342927179627},null,null,null,{"$f":"ROUND(E173/J$2*100,3)","v":17.616},{"$f":"ROUND(F173/K$2*100,3)","v":17.645}]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B176,Inputs!$C$68:$AK$68,0),FALSE))","v":3.2343337380221895},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B176,Inputs!$C$68:$AK$68,0),FALSE))","v":3.2343337380221895},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/J$2*100)","v":0.88611883233484656},{"$f":"IF(F176=\"NA\",\"\",F176/K$2*100)","v":0.88611883233484656}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B177,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B177,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B179,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B179,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B180,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B180,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C184+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":77.876143646739635},{"$f":"SUM(F176:F187)","v":77.981921814711058},null,null,null,{"$f":"ROUND(E188/J$2*100,3)","v":21.335999999999999},{"$f":"ROUND(F188/K$2*100,3)","v":21.364999999999998}]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B191,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0493764446988054},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B191,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0493764446988054},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/J$2*100)","v":1.1094182040270699},{"$f":"IF(F191=\"NA\",\"\",F191/K$2*100)","v":1.1094182040270699}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B192,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B192,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B194,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B194,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B195,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B195,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C199+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":66.191718711892221},{"$f":"SUM(F191:F202)","v":66.297496879863644},null,null,null,{"$f":"ROUND(E203/J$2*100,3)","v":18.135000000000002},{"$f":"ROUND(F203/K$2*100,3)","v":18.164000000000001}]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B206,Inputs!$C$68:$AK$68,0),FALSE))","v":4.312444984029586},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B206,Inputs!$C$68:$AK$68,0),FALSE))","v":4.312444984029586},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/J$2*100)","v":1.1814917764464619},{"$f":"IF(F206=\"NA\",\"\",F206/K$2*100)","v":1.1814917764464619}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B207,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B207,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B209,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B209,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B210,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B210,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C214+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":78.954254892747031},{"$f":"SUM(F206:F217)","v":79.060033060718453},null,null,null,{"$f":"ROUND(E218/J$2*100,3)","v":21.631},{"$f":"ROUND(F218/K$2*100,3)","v":21.66}]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B221,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7429099363928691},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B221,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7429099363928691},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/J$2*100)","v":1.0254547770939366},{"$f":"IF(F221=\"NA\",\"\",F221/K$2*100)","v":1.0254547770939366}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B222,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B222,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B224,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B224,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B225,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B225,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C229+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":78.384719845110311},{"$f":"SUM(F221:F232)","v":78.490498013081734},null,null,null,{"$f":"ROUND(E233/J$2*100,3)","v":21.475000000000001},{"$f":"ROUND(F233/K$2*100,3)","v":21.504000000000001}]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B236,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7287377531385664},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B236,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7287377531385664},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/J$2*100)","v":1.0215719871612512},{"$f":"IF(F236=\"NA\",\"\",F236/K$2*100)","v":1.0215719871612512}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B237,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B237,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B239,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B239,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B240,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B240,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C244+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":78.370547661856008},{"$f":"SUM(F236:F247)","v":78.476325829827431},null,null,null,{"$f":"ROUND(E248/J$2*100,3)","v":21.471},{"$f":"ROUND(F248/K$2*100,3)","v":21.5}]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B251,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B251,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/J$2*100)","v":1.1487997299341923},{"$f":"IF(F251=\"NA\",\"\",F251/K$2*100)","v":1.1487997299341923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B252,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B252,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B254,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B254,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B255,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B255,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C259+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":78.834928922977255},{"$f":"SUM(F251:F262)","v":78.940707090948663},null,null,null,{"$f":"ROUND(E263/J$2*100,3)","v":21.599},{"$f":"ROUND(F263/K$2*100,3)","v":21.628}]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B266,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B266,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/J$2*100)","v":1.1487997299341923},{"$f":"IF(F266=\"NA\",\"\",F266/K$2*100)","v":1.1487997299341923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B267,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B267,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B269,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B269,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B270,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B270,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C274+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":78.834928922977255},{"$f":"SUM(F266:F277)","v":78.940707090948663},null,null,null,{"$f":"ROUND(E278/J$2*100,3)","v":21.599},{"$f":"ROUND(F278/K$2*100,3)","v":21.628}]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B281,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B281,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/J$2*100)","v":1.1919252471779973},{"$f":"IF(F281=\"NA\",\"\",F281/K$2*100)","v":1.1919252471779973}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B282,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B282,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B284,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B284,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B285,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B285,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C289+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":78.992337060917137},{"$f":"SUM(F281:F292)","v":79.09811522888856},null,null,null,{"$f":"ROUND(E293/J$2*100,3)","v":21.641999999999999},{"$f":"ROUND(F293/K$2*100,3)","v":21.670999999999999}]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B296,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B296,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/J$2*100)","v":1.1919252471779973},{"$f":"IF(F296=\"NA\",\"\",F296/K$2*100)","v":1.1919252471779973}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B297,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B297,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B299,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B299,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B300,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B300,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C304+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":78.992337060917137},{"$f":"SUM(F296:F307)","v":79.09811522888856},null,null,null,{"$f":"ROUND(E308/J$2*100,3)","v":21.641999999999999},{"$f":"ROUND(F308/K$2*100,3)","v":21.670999999999999}]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B311,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8655498918404756},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B311,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8655498918404756},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/J$2*100)","v":0.51110955940834946},{"$f":"IF(F311=\"NA\",\"\",F311/K$2*100)","v":0.51110955940834946}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B312,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B312,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B314,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B314,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B315,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B315,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C319+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":64.007892159033887},{"$f":"SUM(F311:F322)","v":64.113670327005309},null,null,null,{"$f":"ROUND(E323/J$2*100,3)","v":17.536000000000001},{"$f":"ROUND(F323/K$2*100,3)","v":17.565000000000001}]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B326,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B326,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/J$2*100)","v":0.11840658326042976},{"$f":"IF(F326=\"NA\",\"\",F326/K$2*100)","v":0.11840658326042976}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B327,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B327,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B329,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B329,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B330,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B330,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C334+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":75.073993937618013},{"$f":"SUM(F326:F337)","v":75.179772105589436},null,null,null,{"$f":"ROUND(E338/J$2*100,3)","v":20.568000000000001},{"$f":"ROUND(F338/K$2*100,3)","v":20.597000000000001}]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B341,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B341,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/J$2*100)","v":0.11840658326042976},{"$f":"IF(F341=\"NA\",\"\",F341/K$2*100)","v":0.11840658326042976}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B342,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B342,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B344,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B344,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B345,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B345,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C349+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":62.574526296093978},{"$f":"SUM(F341:F352)","v":62.680304464065401},null,null,null,{"$f":"ROUND(E353/J$2*100,3)","v":17.143999999999998},{"$f":"ROUND(F353/K$2*100,3)","v":17.172999999999998}]
[]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B356,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B356,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/J$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B357,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B357,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B359,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B359,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B360,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B360,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C364+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":42.799114636259418},{"$f":"SUM(F356:F367)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E368/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F368/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B371,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B371,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/J$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B372,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B372,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B374,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B374,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B375,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B375,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C379+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":42.799114636259418},{"$f":"SUM(F371:F382)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E383/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F383/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B386,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B386,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/J$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B387,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B387,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B389,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B389,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B390,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B390,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C394+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":42.799114636259418},{"$f":"SUM(F386:F397)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E398/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F398/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B401,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B401,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/J$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B402,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B402,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B404,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B404,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B405,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B405,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C409+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":42.799114636259418},{"$f":"SUM(F401:F412)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E413/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F413/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B416,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B416,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/J$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B417,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B417,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B419,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B419,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B420,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B420,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C424+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":42.799114636259418},{"$f":"SUM(F416:F427)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E428/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F428/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B431,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B431,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/J$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B432,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B432,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B434,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B434,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B435,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B435,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C439+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":42.799114636259418},{"$f":"SUM(F431:F442)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E443/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F443/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B446,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B446,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/J$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B447,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B447,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B449,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B449,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B450,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B450,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C454+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":42.799114636259418},{"$f":"SUM(F446:F457)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E458/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F458/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B461,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B461,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/J$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B462,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B462,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B464,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B464,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B465,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B465,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C469+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":42.799114636259418},{"$f":"SUM(F461:F472)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E473/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F473/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B476,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B476,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/J$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B477,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B477,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B479,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B479,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B480,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B480,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C484+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":42.799114636259418},{"$f":"SUM(F476:F487)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E488/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F488/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B491,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B491,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/J$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B492,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B492,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B494,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B494,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B495,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B495,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C499+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":42.799114636259418},{"$f":"SUM(F491:F502)","v":42.90489280423084},null,null,null,{"$f":"ROUND(E503/J$2*100,3)","v":11.726000000000001},{"$f":"ROUND(F503/K$2*100,3)","v":11.755000000000001}]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B506,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7307969592524395},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B506,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7307969592524395},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/J$2*100)","v":1.0221361532198463},{"$f":"IF(F506=\"NA\",\"\",F506/K$2*100)","v":1.0221361532198463}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B507,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B507,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B509,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B509,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B510,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B510,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C514+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":78.372606867969893},{"$f":"SUM(F506:F517)","v":78.478385035941315},null,null,null,{"$f":"ROUND(E518/J$2*100,3)","v":21.472000000000001},{"$f":"ROUND(F518/K$2*100,3)","v":21.501000000000001}]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B521,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B521,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/J$2*100)","v":1.1631293383947945},{"$f":"IF(F521=\"NA\",\"\",F521/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B522,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B522,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B524,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B524,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B525,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B525,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C529+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":78.88723199385845},{"$f":"SUM(F521:F532)","v":78.993010161829872},null,null,null,{"$f":"ROUND(E533/J$2*100,3)","v":21.613},{"$f":"ROUND(F533/K$2*100,3)","v":21.641999999999999}]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B536,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B536,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/J$2*100)","v":1.1631293383947945},{"$f":"IF(F536=\"NA\",\"\",F536/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B537,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B537,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B539,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B539,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B540,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B540,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C544+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":78.88723199385845},{"$f":"SUM(F536:F547)","v":78.993010161829872},null,null,null,{"$f":"ROUND(E548/J$2*100,3)","v":21.613},{"$f":"ROUND(F548/K$2*100,3)","v":21.641999999999999}]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B551,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B551,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/J$2*100)","v":1.8365200079917803},{"$f":"IF(F551=\"NA\",\"\",F551/K$2*100)","v":1.8365200079917803}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B552,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B552,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B554,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B554,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B555,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B555,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C559+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":81.345107937887448},{"$f":"SUM(F551:F562)","v":81.450886105858871},null,null,null,{"$f":"ROUND(E563/J$2*100,3)","v":22.286000000000001},{"$f":"ROUND(F563/K$2*100,3)","v":22.315000000000001}]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B566,Inputs!$C$68:$AK$68,0),FALSE))","v":3.6641755849800743},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B566,Inputs!$C$68:$AK$68,0),FALSE))","v":3.6641755849800743},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/J$2*100)","v":1.0038837219123491},{"$f":"IF(F566=\"NA\",\"\",F566/K$2*100)","v":1.0038837219123491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B567,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B567,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B569,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B569,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B570,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B570,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C574+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":65.806517852173485},{"$f":"SUM(F566:F577)","v":65.912296020144908},null,null,null,{"$f":"ROUND(E578/J$2*100,3)","v":18.029},{"$f":"ROUND(F578/K$2*100,3)","v":18.058}]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B581,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B581,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/J$2*100)","v":1.1631293383947945},{"$f":"IF(F581=\"NA\",\"\",F581/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B582,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B582,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B584,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B584,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B585,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B585,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C589+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":78.88723199385845},{"$f":"SUM(F581:F592)","v":78.993010161829872},null,null,null,{"$f":"ROUND(E593/J$2*100,3)","v":21.613},{"$f":"ROUND(F593/K$2*100,3)","v":21.641999999999999}]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B596,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B596,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/J$2*100)","v":1.8365200079917803},{"$f":"IF(F596=\"NA\",\"\",F596/K$2*100)","v":1.8365200079917803}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B597,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B597,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B599,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B599,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B600,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B600,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C604+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":81.345107937887448},{"$f":"SUM(F596:F607)","v":81.450886105858871},null,null,null,{"$f":"ROUND(E608/J$2*100,3)","v":22.286000000000001},{"$f":"ROUND(F608/K$2*100,3)","v":22.315000000000001}]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B611,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B611,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/J$2*100)","v":0.15304333399931508},{"$f":"IF(F611=\"NA\",\"\",F611/K$2*100)","v":0.15304333399931508}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B612,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B612,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B614,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B614,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B615,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B615,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C619+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":75.200418077814945},{"$f":"SUM(F611:F622)","v":75.306196245786367},null,null,null,{"$f":"ROUND(E623/J$2*100,3)","v":20.603000000000002},{"$f":"ROUND(F623/K$2*100,3)","v":20.632000000000001}]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B626,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B626,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/J$2*100)","v":0.15304333399931508},{"$f":"IF(F626=\"NA\",\"\",F626/K$2*100)","v":0.15304333399931508}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B627,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B627,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B629,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B629,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B630,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B630,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C634+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":75.200418077814945},{"$f":"SUM(F626:F637)","v":75.306196245786367},null,null,null,{"$f":"ROUND(E638/J$2*100,3)","v":20.603000000000002},{"$f":"ROUND(F638/K$2*100,3)","v":20.632000000000001}]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B641,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0948720114311004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B641,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0948720114311004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/J$2*100)","v":0.29996493463865764},{"$f":"IF(F641=\"NA\",\"\",F641/K$2*100)","v":0.29996493463865764}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B642,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B642,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B644,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B644,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B645,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B645,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C649+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":75.736681920148541},{"$f":"SUM(F641:F652)","v":75.842460088119964},null,null,null,{"$f":"ROUND(E653/J$2*100,3)","v":20.75},{"$f":"ROUND(F653/K$2*100,3)","v":20.779}]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B656,Inputs!$C$68:$AK$68,0),FALSE))","v":0.65785578849675341},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B656,Inputs!$C$68:$AK$68,0),FALSE))","v":0.65785578849675341},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/J$2*100)","v":0.18023446260185025},{"$f":"IF(F656=\"NA\",\"\",F656/K$2*100)","v":0.18023446260185025}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B657,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B657,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B659,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B659,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B660,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B660,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C664+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":62.80019805569016},{"$f":"SUM(F656:F667)","v":62.905976223661582},null,null,null,{"$f":"ROUND(E668/J$2*100,3)","v":17.206},{"$f":"ROUND(F668/K$2*100,3)","v":17.234999999999999}]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B671,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B671,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/J$2*100)","v":0.14991053695234907},{"$f":"IF(F671=\"NA\",\"\",F671/K$2*100)","v":0.14991053695234907}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B672,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B672,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B674,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B674,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B675,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B675,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C679+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":62.689515727069484},{"$f":"SUM(F671:F682)","v":62.795293895040899},null,null,null,{"$f":"ROUND(E683/J$2*100,3)","v":17.175000000000001},{"$f":"ROUND(F683/K$2*100,3)","v":17.204000000000001}]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B686,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B686,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/J$2*100)","v":0.14991053695234907},{"$f":"IF(F686=\"NA\",\"\",F686/K$2*100)","v":0.14991053695234907}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B687,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B687,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B689,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B689,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B690,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B690,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":13.160194252980334},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":13.05548099203099},null,null,"Indirect Opex",3.6055326720494065,3.5768441074057509]
[null,"Indirect Capex",null,null,{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":11.647915459305354},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":11.948674944388785},null,null,"Overhead Costs per light",3.1912097148781795,3.2736095738051465]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C694+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":62.689515727069484},{"$f":"SUM(F686:F697)","v":62.795293895040899},null,null,null,{"$f":"ROUND(E698/J$2*100,3)","v":17.175000000000001},{"$f":"ROUND(F698/K$2*100,3)","v":17.204000000000001}]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B701,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B701,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/J$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B702,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B702,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B704,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B704,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B705,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B705,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C709+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":0},{"$f":"SUM(F701:F712)","v":0},null,null,null,{"$f":"ROUND(E713/J$2*100,3)","v":0},{"$f":"ROUND(F713/K$2*100,3)","v":0}]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B716,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B716,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/J$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B717,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B717,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B719,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B719,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B720,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B720,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C724+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":0},{"$f":"SUM(F716:F727)","v":0},null,null,null,{"$f":"ROUND(E728/J$2*100,3)","v":0},{"$f":"ROUND(F728/K$2*100,3)","v":0}]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B731,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B731,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/J$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B732,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B732,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B734,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B734,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B735,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B735,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C739+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":0},{"$f":"SUM(F731:F742)","v":0},null,null,null,{"$f":"ROUND(E743/J$2*100,3)","v":0},{"$f":"ROUND(F743/K$2*100,3)","v":0}]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B746,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B746,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/J$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B747,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B747,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B749,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B749,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B750,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B750,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$115,'Capex Weighting'!D$117))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$115,'Capex Weighting'!E$117))","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,"NA","NA",null,null,"Bracket UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C754+1","v":1},null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,"NA","NA",null,null,"Luminaire UNIT price","",""]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,"NA","NA",null,null,"CAPEX Installation costs","",""]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},null,null,null,{"$f":"ROUND(E758/J$2*100,3)","v":0},{"$f":"ROUND(F758/K$2*100,3)","v":0}]

{"sheet":"Combined Annuity Prices PL","index":12,"n_rows":758,"n_cols":11,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,5],[3,9,3,10]]}
[null,null,null,null,null,null,null,null,{"$f":"'Master Data'!H$22","v":"2017-06-30"},{"$f":"'Master Data'!I$22","v":"2018-06-30"},{"$f":"'Master Data'!J$22","v":"2019-06-30"}]
[null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(J1,'Master Data'!$B$22:$P$23,2,FALSE)","v":365},{"$f":"HLOOKUP(K1,'Master Data'!$B$22:$P$23,2,FALSE)","v":365}]
[null,null,null,null,{"$f":"'Master Data'!I29","v":"2017-18"},{"$f":"'Master Data'!J29","v":"2018-19"},null,null,null,{"$f":"'Master Data'!I29","v":"2017-18"},{"$f":"'Master Data'!J29","v":"2018-19"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,"Cost Cents per Day"]
[]
[null,"Lookup/Offset",null,"Offset",13,{"$f":"E6+1","v":14}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Public Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B11,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B11,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/J$2*100)","v":0.30832228206215972},{"$f":"IF(F11=\"NA\",\"\",F11/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B12,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B12,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B15,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AK$129,MATCH($B15,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,E$6))","v":3.4456862443368417},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,F$6))","v":3.4456862443368417},null,null,"Bracket UNIT price",0.94402362858543609,0.94402362858543609]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C19+1","v":1},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,E$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,E$6))","v":13.730382496215475},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,F$6))","v":13.730382496215475},null,null,"Luminaire UNIT price",3.7617486291001296,3.7617486291001296]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,E$6))","v":15.958685731756074},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":123.35614818972569},{"$f":"SUM(F11:F22)","v":124.22055860223082},null,null,null,{"$f":"ROUND(E23/J$2*100,3)","v":33.795999999999999},{"$f":"ROUND(F23/K$2*100,3)","v":34.033000000000001}]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B26,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B26,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/J$2*100)","v":0.30832228206215972},{"$f":"IF(F26=\"NA\",\"\",F26/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B27,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B27,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B29,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B29,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B30,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH($B30,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,E$6))","v":3.5267170780929211},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,F$6))","v":3.5267170780929211},null,null,"Bracket UNIT price",0.96622385701175917,0.96622385701175917]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C34+1","v":1},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,E$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,E$6))","v":13.730382496215475},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,F$6))","v":13.730382496215475},null,null,"Luminaire UNIT price",3.7617486291001296,3.7617486291001296]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,E$6))","v":15.958685731756074},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":123.43717902348176},{"$f":"SUM(F26:F37)","v":124.3015894359869},null,null,null,{"$f":"ROUND(E38/J$2*100,3)","v":33.817999999999998},{"$f":"ROUND(F38/K$2*100,3)","v":34.055}]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B41,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B41,Inputs!$C$68:$AK$68,0),FALSE))","v":1.125376329526883},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/J$2*100)","v":0.30832228206215972},{"$f":"IF(F41=\"NA\",\"\",F41/K$2*100)","v":0.30832228206215972}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B42,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B42,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B44,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B44,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B45,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH($B45,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,E$6))","v":3.5267170780929211},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,F$6))","v":3.5267170780929211},null,null,"Bracket UNIT price",0.96622385701175917,0.96622385701175917]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C49+1","v":1},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,E$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,E$6))","v":13.730382496215475},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,F$6))","v":13.730382496215475},null,null,"Luminaire UNIT price",3.7617486291001296,3.7617486291001296]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,E$6))","v":15.958685731756074},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":123.43717902348176},{"$f":"SUM(F41:F52)","v":124.3015894359869},null,null,null,{"$f":"ROUND(E53/J$2*100,3)","v":33.817999999999998},{"$f":"ROUND(F53/K$2*100,3)","v":34.055}]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B56,Inputs!$C$68:$AK$68,0),FALSE))","v":2.2507526590537661},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B56,Inputs!$C$68:$AK$68,0),FALSE))","v":2.2507526590537661},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/J$2*100)","v":0.61664456412431945},{"$f":"IF(F56=\"NA\",\"\",F56/K$2*100)","v":0.61664456412431945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B57,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B57,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B59,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B59,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B60,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH($B60,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,E$6))","v":3.5264063174649012},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,F$6))","v":3.5264063174649012},null,null,"Bracket UNIT price",0.96613871711367161,0.96613871711367161]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C64+1","v":1},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,E$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,E$6))","v":13.730382496215475},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,F$6))","v":13.730382496215475},null,null,"Luminaire UNIT price",3.7617486291001296,3.7617486291001296]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,E$6))","v":15.958685731756074},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":124.56224459238064},{"$f":"SUM(F56:F67)","v":125.42665500488577},null,null,null,{"$f":"ROUND(E68/J$2*100,3)","v":34.127000000000002},{"$f":"ROUND(F68/K$2*100,3)","v":34.363}]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B71,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B71,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/J$2*100)","v":0.27735455100676748},{"$f":"IF(F71=\"NA\",\"\",F71/K$2*100)","v":0.27735455100676748}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B72,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B72,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B74,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B74,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B75,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH($B75,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,E$6))","v":4.8694246577954683},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C79+1","v":1},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,E$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,E$6))","v":18.045190600988882},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,E$6))","v":15.958685731756074},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":128.98166248960555},{"$f":"SUM(F71:F82)","v":129.84607290211068},null,null,null,{"$f":"ROUND(E83/J$2*100,3)","v":35.337000000000003},{"$f":"ROUND(F83/K$2*100,3)","v":35.573999999999998}]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B86,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0781112460073965},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B86,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0781112460073965},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/J$2*100)","v":0.29537294411161547},{"$f":"IF(F86=\"NA\",\"\",F86/K$2*100)","v":0.29537294411161547}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B87,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B87,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B89,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B89,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B90,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AK$129,MATCH($B90,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,E$6))","v":4.8694246577954683},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C94+1","v":1},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,E$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,E$6))","v":14.139204197007173},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,F$6))","v":14.139204197007173},null,null,"Luminaire UNIT price",3.873754574522513,3.873754574522513]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,E$6))","v":15.958685731756074},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":125.14144322045654},{"$f":"SUM(F86:F97)","v":126.00585363296166},null,null,null,{"$f":"ROUND(E98/J$2*100,3)","v":34.284999999999997},{"$f":"ROUND(F98/K$2*100,3)","v":34.521999999999998}]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B101,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B101,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/J$2*100)","v":0.55470910201353496},{"$f":"IF(F101=\"NA\",\"\",F101/K$2*100)","v":0.55470910201353496}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B102,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B102,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B104,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B104,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B105,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AK$129,MATCH($B105,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,E$6))","v":4.8694246577954683},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C109+1","v":1},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,E$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,E$6))","v":18.045190600988882},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,E$6))","v":15.958685731756074},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":129.99400660078027},{"$f":"SUM(F101:F112)","v":130.85841701328536},null,null,null,{"$f":"ROUND(E113/J$2*100,3)","v":35.615000000000002},{"$f":"ROUND(F113/K$2*100,3)","v":35.851999999999997}]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B116,Inputs!$C$68:$AK$68,0),FALSE))","v":1.4722112416478623},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B116,Inputs!$C$68:$AK$68,0),FALSE))","v":1.4722112416478623},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/J$2*100)","v":0.40334554565694863},{"$f":"IF(F116=\"NA\",\"\",F116/K$2*100)","v":0.40334554565694863}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B117,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B117,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B119,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B119,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B120,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AK$129,MATCH($B120,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,E$6))","v":4.8694246577954683},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C124+1","v":1},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,E$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,E$6))","v":18.40429472644027},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,F$6))","v":18.40429472644027},null,null,"Luminaire UNIT price",5.0422725277918552,5.0422725277918552]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,E$6))","v":15.958685731756074},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":129.80063374553009},{"$f":"SUM(F116:F127)","v":130.66504415803522},null,null,null,{"$f":"ROUND(E128/J$2*100,3)","v":35.561999999999998},{"$f":"ROUND(F128/K$2*100,3)","v":35.798999999999999}]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B131,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B131,Inputs!$C$68:$AK$68,0),FALSE))","v":2.0246882223494027},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/J$2*100)","v":0.55470910201353496},{"$f":"IF(F131=\"NA\",\"\",F131/K$2*100)","v":0.55470910201353496}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B132,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B132,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B134,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B134,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B135,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AK$129,MATCH($B135,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,E$6))","v":4.8694246577954683},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C139+1","v":1},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,E$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,E$6))","v":18.045190600988882},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,E$6))","v":15.958685731756074},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":129.99400660078027},{"$f":"SUM(F131:F142)","v":130.85841701328536},null,null,null,{"$f":"ROUND(E143/J$2*100,3)","v":35.615000000000002},{"$f":"ROUND(F143/K$2*100,3)","v":35.851999999999997}]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B146,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B146,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0123441111747014},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/J$2*100)","v":0.27735455100676748},{"$f":"IF(F146=\"NA\",\"\",F146/K$2*100)","v":0.27735455100676748}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B147,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B147,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B149,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B149,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B150,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AK$129,MATCH($B150,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,E$6))","v":4.8694246577954683},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C154+1","v":1},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,E$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,E$6))","v":18.045190600988882},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,E$6))","v":15.958685731756074},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":128.98166248960555},{"$f":"SUM(F146:F157)","v":129.84607290211068},null,null,null,{"$f":"ROUND(E158/J$2*100,3)","v":35.337000000000003},{"$f":"ROUND(F158/K$2*100,3)","v":35.573999999999998}]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B161,Inputs!$C$68:$AK$68,0),FALSE))","v":2.156222492014793},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B161,Inputs!$C$68:$AK$68,0),FALSE))","v":2.156222492014793},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/J$2*100)","v":0.59074588822323093},{"$f":"IF(F161=\"NA\",\"\",F161/K$2*100)","v":0.59074588822323093}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B162,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B162,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B164,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B164,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B165,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AK$129,MATCH($B165,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,E$6))","v":4.8694246577954683},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C169+1","v":1},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,E$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,E$6))","v":14.139204197007173},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,F$6))","v":14.139204197007173},null,null,"Luminaire UNIT price",3.873754574522513,3.873754574522513]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,E$6))","v":15.958685731756074},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":126.21955446646395},{"$f":"SUM(F161:F172)","v":127.08396487896906},null,null,null,{"$f":"ROUND(E173/J$2*100,3)","v":34.581000000000003},{"$f":"ROUND(F173/K$2*100,3)","v":34.817999999999998}]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B176,Inputs!$C$68:$AK$68,0),FALSE))","v":3.2343337380221895},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B176,Inputs!$C$68:$AK$68,0),FALSE))","v":3.2343337380221895},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/J$2*100)","v":0.88611883233484656},{"$f":"IF(F176=\"NA\",\"\",F176/K$2*100)","v":0.88611883233484656}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B177,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B177,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B179,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B179,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B180,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AK$129,MATCH($B180,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,E$6))","v":4.8694246577954683},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C184+1","v":1},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,E$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,E$6))","v":14.139204197007173},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,F$6))","v":14.139204197007173},null,null,"Luminaire UNIT price",3.873754574522513,3.873754574522513]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,E$6))","v":34.482546079525129},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":158.32099370176442},{"$f":"SUM(F176:F187)","v":159.18540411426955},null,null,null,{"$f":"ROUND(E188/J$2*100,3)","v":43.375999999999998},{"$f":"ROUND(F188/K$2*100,3)","v":43.612000000000002}]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B191,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0493764446988054},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B191,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0493764446988054},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/J$2*100)","v":1.1094182040270699},{"$f":"IF(F191=\"NA\",\"\",F191/K$2*100)","v":1.1094182040270699}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B192,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B192,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B194,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B194,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B195,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AK$129,MATCH($B195,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,E$6))","v":4.8694246577954683},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C199+1","v":1},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,E$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,E$6))","v":18.045190600988882},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,E$6))","v":15.958685731756074},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":132.01869482312966},{"$f":"SUM(F191:F202)","v":132.88310523563479},null,null,null,{"$f":"ROUND(E203/J$2*100,3)","v":36.17},{"$f":"ROUND(F203/K$2*100,3)","v":36.405999999999999}]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B206,Inputs!$C$68:$AK$68,0),FALSE))","v":4.312444984029586},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B206,Inputs!$C$68:$AK$68,0),FALSE))","v":4.312444984029586},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/J$2*100)","v":1.1814917764464619},{"$f":"IF(F206=\"NA\",\"\",F206/K$2*100)","v":1.1814917764464619}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B207,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B207,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B209,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B209,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B210,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AK$129,MATCH($B210,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,E$6))","v":4.8694246577954683},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,F$6))","v":4.8694246577954683},null,null,"Bracket UNIT price",1.3340889473412241,1.3340889473412241]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C214+1","v":1},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,E$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,E$6))","v":18.045190600988882},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,F$6))","v":18.045190600988882},null,null,"Luminaire UNIT price",4.9438878358873648,4.9438878358873648]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,E$6))","v":34.482546079525129},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":163.30509135175353},{"$f":"SUM(F206:F217)","v":164.16950176425863},null,null,null,{"$f":"ROUND(E218/J$2*100,3)","v":44.741},{"$f":"ROUND(F218/K$2*100,3)","v":44.978000000000002}]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B221,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7429099363928691},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B221,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7429099363928691},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/J$2*100)","v":1.0254547770939366},{"$f":"IF(F221=\"NA\",\"\",F221/K$2*100)","v":1.0254547770939366}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B222,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B222,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B224,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B224,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B225,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AK$129,MATCH($B225,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,E$6))","v":4.4176191241127762},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,F$6))","v":4.4176191241127762},null,null,"Bracket UNIT price",1.210306609345966,1.210306609345966]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C229+1","v":1},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,E$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,E$6))","v":11.262602662689718},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,F$6))","v":11.262602662689718},null,null,"Luminaire UNIT price",3.0856445651204703,3.0856445651204703]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,E$6))","v":34.482546079525129},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":155.50116283213495},{"$f":"SUM(F221:F232)","v":156.36557324464007},null,null,null,{"$f":"ROUND(E233/J$2*100,3)","v":42.603000000000002},{"$f":"ROUND(F233/K$2*100,3)","v":42.84}]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B236,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7287377531385664},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B236,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7287377531385664},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/J$2*100)","v":1.0215719871612512},{"$f":"IF(F236=\"NA\",\"\",F236/K$2*100)","v":1.0215719871612512}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B237,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B237,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B239,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B239,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B240,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AK$129,MATCH($B240,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,E$6))","v":7.6044198582556159},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,F$6))","v":7.6044198582556159},null,null,"Bracket UNIT price",2.0834027008919493,2.0834027008919493]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C244+1","v":1},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,E$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,E$6))","v":15.762946676784724},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,F$6))","v":15.762946676784724},null,null,"Luminaire UNIT price",4.3186155278862257,4.3186155278862257]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,E$6))","v":34.482546079525129},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":163.17413539711848},{"$f":"SUM(F236:F247)","v":164.03854580962363},null,null,null,{"$f":"ROUND(E248/J$2*100,3)","v":44.704999999999998},{"$f":"ROUND(F248/K$2*100,3)","v":44.942}]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B251,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B251,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/J$2*100)","v":1.1487997299341923},{"$f":"IF(F251=\"NA\",\"\",F251/K$2*100)","v":1.1487997299341923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B252,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B252,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B254,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B254,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B255,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AK$129,MATCH($B255,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,E$6))","v":9.7581982960578184},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,F$6))","v":9.7581982960578184},null,null,"Bracket UNIT price",2.6734789852213203,2.6734789852213203]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C259+1","v":1},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,E$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,E$6))","v":16.862361015995724},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,F$6))","v":16.862361015995724},null,null,"Luminaire UNIT price",4.6198249358892394,4.6198249358892394]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,E$6))","v":34.482546079525129},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":166.89170943525292},{"$f":"SUM(F251:F262)","v":167.75611984775804},null,null,null,{"$f":"ROUND(E263/J$2*100,3)","v":45.723999999999997},{"$f":"ROUND(F263/K$2*100,3)","v":45.960999999999999}]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B266,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B266,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1931190142598016},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/J$2*100)","v":1.1487997299341923},{"$f":"IF(F266=\"NA\",\"\",F266/K$2*100)","v":1.1487997299341923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B267,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B267,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B269,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B269,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B270,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AK$129,MATCH($B270,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,E$6))","v":9.7581982960578184},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,F$6))","v":9.7581982960578184},null,null,"Bracket UNIT price",2.6734789852213203,2.6734789852213203]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C274+1","v":1},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,E$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,E$6))","v":30.445533128817154},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,F$6))","v":30.445533128817154},null,null,"Luminaire UNIT price",8.3412419531005888,8.3412419531005888]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,E$6))","v":34.482546079525129},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":180.47488154807436},{"$f":"SUM(F266:F277)","v":181.33929196057949},null,null,null,{"$f":"ROUND(E278/J$2*100,3)","v":49.445},{"$f":"ROUND(F278/K$2*100,3)","v":49.682000000000002}]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B281,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B281,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/J$2*100)","v":1.1919252471779973},{"$f":"IF(F281=\"NA\",\"\",F281/K$2*100)","v":1.1919252471779973}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B282,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B282,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B284,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B284,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B285,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AK$129,MATCH($B285,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,E$6))","v":7.0395848539335608},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,F$6))","v":7.0395848539335608},null,null,"Bracket UNIT price",1.9286533846393319,1.9286533846393319]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C289+1","v":1},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,E$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,E$6))","v":22.395954985099163},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,F$6))","v":22.395954985099163},null,null,"Luminaire UNIT price",6.1358780781093598,6.1358780781093598]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,E$6))","v":34.482546079525129},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":169.86409810017199},{"$f":"SUM(F281:F292)","v":170.72850851267711},null,null,null,{"$f":"ROUND(E293/J$2*100,3)","v":46.537999999999997},{"$f":"ROUND(F293/K$2*100,3)","v":46.774999999999999}]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B296,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B296,Inputs!$C$68:$AK$68,0),FALSE))","v":4.3505271521996898},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/J$2*100)","v":1.1919252471779973},{"$f":"IF(F296=\"NA\",\"\",F296/K$2*100)","v":1.1919252471779973}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B297,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B297,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B299,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B299,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B300,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AK$129,MATCH($B300,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,E$6))","v":7.0395848539335608},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,F$6))","v":7.0395848539335608},null,null,"Bracket UNIT price",1.9286533846393319,1.9286533846393319]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C304+1","v":1},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,E$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,E$6))","v":31.354557068810688},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,F$6))","v":31.354557068810688},null,null,"Luminaire UNIT price",8.5902896078933395,8.5902896078933395]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,E$6))","v":34.482546079525129},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":178.82270018388351},{"$f":"SUM(F296:F307)","v":179.68711059638864},null,null,null,{"$f":"ROUND(E308/J$2*100,3)","v":48.993000000000002},{"$f":"ROUND(F308/K$2*100,3)","v":49.228999999999999}]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B311,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8655498918404756},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B311,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8655498918404756},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/J$2*100)","v":0.51110955940834946},{"$f":"IF(F311=\"NA\",\"\",F311/K$2*100)","v":0.51110955940834946}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B312,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B312,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B314,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B314,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B315,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AK$129,MATCH($B315,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,E$6))","v":4.2712152403758781},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,F$6))","v":4.2712152403758781},null,null,"Bracket UNIT price",1.1701959562673638,1.1701959562673638]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C319+1","v":1},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,E$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,E$6))","v":11.712510246065911},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,F$6))","v":11.712510246065911},null,null,"Luminaire UNIT price",3.2089069167303865,3.2089069167303865]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,E$6))","v":15.958685731756074},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":122.90397849792876},{"$f":"SUM(F311:F322)","v":123.76838891043388},null,null,null,{"$f":"ROUND(E323/J$2*100,3)","v":33.671999999999997},{"$f":"ROUND(F323/K$2*100,3)","v":33.908999999999999}]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B326,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B326,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/J$2*100)","v":0.11840658326042976},{"$f":"IF(F326=\"NA\",\"\",F326/K$2*100)","v":0.11840658326042976}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B327,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B327,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B329,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B329,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B330,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AK$129,MATCH($B330,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,E$6))","v":3.1763125436728008},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,F$6))","v":3.1763125436728008},null,null,"Bracket UNIT price",0.87022261470487694,0.87022261470487694]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C334+1","v":1},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,E$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,E$6))","v":3.9751410267484504},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,F$6))","v":3.9751410267484504},null,null,"Luminaire UNIT price",1.0890797333557398,1.0890797333557398]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,E$6))","v":34.482546079525129},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":143.66166870826143},{"$f":"SUM(F326:F337)","v":144.52607912076652},null,null,null,{"$f":"ROUND(E338/J$2*100,3)","v":39.359000000000002},{"$f":"ROUND(F338/K$2*100,3)","v":39.595999999999997}]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B341,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B341,Inputs!$C$68:$AK$68,0),FALSE))","v":0.43218402890056862},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/J$2*100)","v":0.11840658326042976},{"$f":"IF(F341=\"NA\",\"\",F341/K$2*100)","v":0.11840658326042976}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B342,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B342,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B344,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B344,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B345,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AK$129,MATCH($B345,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,E$6))","v":3.1763125436728008},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,F$6))","v":3.1763125436728008},null,null,"Bracket UNIT price",0.87022261470487694,0.87022261470487694]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C349+1","v":1},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,E$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,E$6))","v":3.9751410267484504},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,F$6))","v":3.9751410267484504},null,null,"Luminaire UNIT price",1.0890797333557398,1.0890797333557398]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,E$6))","v":15.958685731756074},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":112.63834071896834},{"$f":"SUM(F341:F352)","v":113.50275113147345},null,null,null,{"$f":"ROUND(E353/J$2*100,3)","v":30.86},{"$f":"ROUND(F353/K$2*100,3)","v":31.097000000000001}]
[]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B356,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B356,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/J$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B357,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B357,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B359,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B359,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B360,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AK$129,MATCH($B360,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,E$6))","v":3.6446187761875466},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C364+1","v":1},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,E$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,E$6))","v":27.378861047729774},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,F$6))","v":27.378861047729774},null,null,"Luminaire UNIT price",7.5010578212958281,7.5010578212958281]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,E$6))","v":15.958685731756074},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":116.73495531262984},{"$f":"SUM(F356:F367)","v":117.59936572513494},null,null,null,{"$f":"ROUND(E368/J$2*100,3)","v":31.981999999999999},{"$f":"ROUND(F368/K$2*100,3)","v":32.219000000000001}]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B371,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B371,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/J$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B372,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B372,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B374,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B374,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B375,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AK$129,MATCH($B375,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,E$6))","v":3.6446187761875466},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C379+1","v":1},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,E$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,E$6))","v":27.378861047729774},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,F$6))","v":27.378861047729774},null,null,"Luminaire UNIT price",7.5010578212958281,7.5010578212958281]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,E$6))","v":15.958685731756074},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":116.73495531262984},{"$f":"SUM(F371:F382)","v":117.59936572513494},null,null,null,{"$f":"ROUND(E383/J$2*100,3)","v":31.981999999999999},{"$f":"ROUND(F383/K$2*100,3)","v":32.219000000000001}]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B386,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B386,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/J$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B387,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B387,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B389,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B389,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B390,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AK$129,MATCH($B390,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,E$6))","v":3.6446187761875466},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C394+1","v":1},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,E$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,E$6))","v":72.831915122164858},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,E$6))","v":15.958685731756074},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":162.18800938706494},{"$f":"SUM(F386:F397)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E398/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F398/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B401,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B401,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/J$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B402,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B402,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B404,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B404,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B405,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AK$129,MATCH($B405,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,E$6))","v":3.6446187761875466},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C409+1","v":1},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,E$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,E$6))","v":72.831915122164858},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,E$6))","v":15.958685731756074},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":162.18800938706494},{"$f":"SUM(F401:F412)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E413/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F413/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B416,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B416,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/J$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B417,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B417,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B419,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B419,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B420,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AK$129,MATCH($B420,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,E$6))","v":3.6446187761875466},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C424+1","v":1},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,E$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,E$6))","v":72.831915122164858},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,E$6))","v":15.958685731756074},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":162.18800938706494},{"$f":"SUM(F416:F427)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E428/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F428/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B431,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B431,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/J$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B432,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B432,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B434,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B434,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B435,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AK$129,MATCH($B435,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,E$6))","v":3.6446187761875466},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C439+1","v":1},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,E$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,E$6))","v":72.831915122164858},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,E$6))","v":15.958685731756074},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":162.18800938706494},{"$f":"SUM(F431:F442)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E443/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F443/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B446,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B446,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/J$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B447,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B447,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B449,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B449,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B450,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AK$129,MATCH($B450,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,E$6))","v":3.6446187761875466},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C454+1","v":1},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,E$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,E$6))","v":72.831915122164858},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,E$6))","v":15.958685731756074},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":162.18800938706494},{"$f":"SUM(F446:F457)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E458/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F458/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B461,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B461,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/J$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B462,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B462,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B464,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B464,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B465,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AK$129,MATCH($B465,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,E$6))","v":3.6446187761875466},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C469+1","v":1},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,E$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,E$6))","v":72.831915122164858},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,F$6))","v":72.831915122164858},null,null,"Luminaire UNIT price",19.953949348538316,19.953949348538316]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,E$6))","v":15.958685731756074},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":162.18800938706494},{"$f":"SUM(F461:F472)","v":163.05241979957003},null,null,null,{"$f":"ROUND(E473/J$2*100,3)","v":44.435000000000002},{"$f":"ROUND(F473/K$2*100,3)","v":44.671999999999997}]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B476,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B476,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/J$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B477,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B477,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B479,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B479,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B480,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AK$129,MATCH($B480,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,E$6))","v":3.6446187761875466},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C484+1","v":1},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,E$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,E$6))","v":27.378861047729774},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,F$6))","v":27.378861047729774},null,null,"Luminaire UNIT price",7.5010578212958281,7.5010578212958281]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,E$6))","v":15.958685731756074},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":116.73495531262984},{"$f":"SUM(F476:F487)","v":117.59936572513494},null,null,null,{"$f":"ROUND(E488/J$2*100,3)","v":31.981999999999999},{"$f":"ROUND(F488/K$2*100,3)","v":32.219000000000001}]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B491,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B491,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/J$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B492,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B492,Inputs!$C$68:$AK$68,0),FALSE))","v":0.2977773547022376},null,null,"PE Cell UNIT price Annualised Cost",8.1582836904722622E-2,8.1582836904722622E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B494,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B494,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B495,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AK$129,MATCH($B495,Inputs!$C$68:$AK$68,0),FALSE))","v":6.348483425410584},null,null,"PE Cell Service costs Annualised",1.7393105275097489,1.7393105275097489]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,E$6))","v":3.6446187761875466},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,F$6))","v":3.6446187761875466},null,null,"Bracket UNIT price",0.99852569210617714,0.99852569210617714]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C499+1","v":1},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,E$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,E$6))","v":27.378861047729774},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,F$6))","v":27.378861047729774},null,null,"Luminaire UNIT price",7.5010578212958281,7.5010578212958281]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,E$6))","v":15.958685731756074},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":116.73495531262984},{"$f":"SUM(F491:F502)","v":117.59936572513494},null,null,null,{"$f":"ROUND(E503/J$2*100,3)","v":31.981999999999999},{"$f":"ROUND(F503/K$2*100,3)","v":32.219000000000001}]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B506,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7307969592524395},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B506,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7307969592524395},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/J$2*100)","v":1.0221361532198463},{"$f":"IF(F506=\"NA\",\"\",F506/K$2*100)","v":1.0221361532198463}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B507,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B507,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B509,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B509,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B510,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AK$129,MATCH($B510,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,E$6))","v":4.4176191241127762},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,F$6))","v":4.4176191241127762},null,null,"Bracket UNIT price",1.210306609345966,1.210306609345966]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C514+1","v":1},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,E$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,E$6))","v":11.787415441185559},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,F$6))","v":11.787415441185559},null,null,"Luminaire UNIT price",3.2294288879960433,3.2294288879960433]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,E$6))","v":34.482546079525129},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":156.01386263349036},{"$f":"SUM(F506:F517)","v":156.87827304599548},null,null,null,{"$f":"ROUND(E518/J$2*100,3)","v":42.744},{"$f":"ROUND(F518/K$2*100,3)","v":42.98}]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B521,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B521,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/J$2*100)","v":1.1631293383947945},{"$f":"IF(F521=\"NA\",\"\",F521/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B522,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B522,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B524,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B524,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B525,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AK$129,MATCH($B525,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,E$6))","v":7.6044198582556159},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,F$6))","v":7.6044198582556159},null,null,"Bracket UNIT price",2.0834027008919493,2.0834027008919493]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C529+1","v":1},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,E$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,E$6))","v":17.19520672045023},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,F$6))","v":17.19520672045023},null,null,"Luminaire UNIT price",4.7110155398493783,4.7110155398493783]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,E$6))","v":34.482546079525129},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":165.12307977278641},{"$f":"SUM(F521:F532)","v":165.98749018529153},null,null,null,{"$f":"ROUND(E533/J$2*100,3)","v":45.238999999999997},{"$f":"ROUND(F533/K$2*100,3)","v":45.475999999999999}]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B536,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B536,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/J$2*100)","v":1.1631293383947945},{"$f":"IF(F536=\"NA\",\"\",F536/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B537,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B537,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B539,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B539,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B540,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AK$129,MATCH($B540,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,E$6))","v":9.7581982960578184},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,F$6))","v":9.7581982960578184},null,null,"Bracket UNIT price",2.6734789852213203,2.6734789852213203]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C544+1","v":1},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,E$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,E$6))","v":17.812893212701727},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,F$6))","v":17.812893212701727},null,null,"Luminaire UNIT price",4.8802447158086926,4.8802447158086926]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,E$6))","v":34.482546079525129},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":167.89454470284011},{"$f":"SUM(F536:F547)","v":168.75895511534526},null,null,null,{"$f":"ROUND(E548/J$2*100,3)","v":45.999000000000002},{"$f":"ROUND(F548/K$2*100,3)","v":46.234999999999999}]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B551,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B551,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/J$2*100)","v":1.8365200079917803},{"$f":"IF(F551=\"NA\",\"\",F551/K$2*100)","v":1.8365200079917803}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B552,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B552,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B554,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B554,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B555,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AK$129,MATCH($B555,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,E$6))","v":7.0395848539335608},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,F$6))","v":7.0395848539335608},null,null,"Bracket UNIT price",1.9286533846393319,1.9286533846393319]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C559+1","v":1},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,E$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,E$6))","v":36.180423022725734},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,F$6))","v":36.180423022725734},null,null,"Luminaire UNIT price",9.9124446637604748,9.9124446637604748]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,E$6))","v":34.482546079525129},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":186.00133701476889},{"$f":"SUM(F551:F562)","v":186.86574742727399},null,null,null,{"$f":"ROUND(E563/J$2*100,3)","v":50.959000000000003},{"$f":"ROUND(F563/K$2*100,3)","v":51.195999999999998}]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B566,Inputs!$C$68:$AK$68,0),FALSE))","v":3.6641755849800743},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B566,Inputs!$C$68:$AK$68,0),FALSE))","v":3.6641755849800743},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/J$2*100)","v":1.0038837219123491},{"$f":"IF(F566=\"NA\",\"\",F566/K$2*100)","v":1.0038837219123491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B567,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B567,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B569,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B569,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B570,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AK$129,MATCH($B570,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,E$6))","v":4.4176191241127762},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,F$6))","v":4.4176191241127762},null,null,"Bracket UNIT price",1.210306609345966,1.210306609345966]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C574+1","v":1},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,E$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,E$6))","v":5.8673114882336179},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,F$6))","v":5.8673114882336179},null,null,"Luminaire UNIT price",1.6074825995160598,1.6074825995160598]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,E$6))","v":15.958685731756074},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":119.00380931697296},{"$f":"SUM(F566:F577)","v":119.86821972947808},null,null,null,{"$f":"ROUND(E578/J$2*100,3)","v":32.603999999999999},{"$f":"ROUND(F578/K$2*100,3)","v":32.841000000000001}]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B581,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B581,Inputs!$C$68:$AK$68,0),FALSE))","v":4.2454220851409996},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/J$2*100)","v":1.1631293383947945},{"$f":"IF(F581=\"NA\",\"\",F581/K$2*100)","v":1.1631293383947945}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B582,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B582,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B584,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B584,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B585,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AK$129,MATCH($B585,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,E$6))","v":9.7581982960578184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,F$6))","v":9.7581982960578184},null,null,"Bracket UNIT price",2.6734789852213203,2.6734789852213203]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C589+1","v":1},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,E$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,E$6))","v":36.180423022725734},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,F$6))","v":36.180423022725734},null,null,"Luminaire UNIT price",9.9124446637604748,9.9124446637604748]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,E$6))","v":34.482546079525129},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":186.26207451286413},{"$f":"SUM(F581:F592)","v":187.12648492536925},null,null,null,{"$f":"ROUND(E593/J$2*100,3)","v":51.030999999999999},{"$f":"ROUND(F593/K$2*100,3)","v":51.268000000000001}]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B596,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B596,Inputs!$C$68:$AK$68,0),FALSE))","v":6.7032980291699982},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/J$2*100)","v":1.8365200079917803},{"$f":"IF(F596=\"NA\",\"\",F596/K$2*100)","v":1.8365200079917803}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B597,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B597,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B599,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B599,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B600,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AK$129,MATCH($B600,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,E$6))","v":7.0395848539335608},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,F$6))","v":7.0395848539335608},null,null,"Bracket UNIT price",1.9286533846393319,1.9286533846393319]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C604+1","v":1},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,E$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,E$6))","v":36.180423022725734},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,F$6))","v":36.180423022725734},null,null,"Luminaire UNIT price",9.9124446637604748,9.9124446637604748]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,E$6))","v":34.482546079525129},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":186.00133701476889},{"$f":"SUM(F596:F607)","v":186.86574742727399},null,null,null,{"$f":"ROUND(E608/J$2*100,3)","v":50.959000000000003},{"$f":"ROUND(F608/K$2*100,3)","v":51.195999999999998}]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B611,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B611,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/J$2*100)","v":0.15304333399931508},{"$f":"IF(F611=\"NA\",\"\",F611/K$2*100)","v":0.15304333399931508}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B612,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B612,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B614,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B614,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B615,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AK$129,MATCH($B615,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,E$6))","v":7.9322100585945803},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,F$6))","v":7.9322100585945803},null,null,"Bracket UNIT price",2.1732082352313919,2.1732082352313919]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C619+1","v":1},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,E$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,E$6))","v":10.182393311233035},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,F$6))","v":10.182393311233035},null,null,"Luminaire UNIT price",2.7896967975980917,2.7896967975980917]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,E$6))","v":34.482546079525129},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":154.7512426478647},{"$f":"SUM(F611:F622)","v":155.61565306036982},null,null,null,{"$f":"ROUND(E623/J$2*100,3)","v":42.398000000000003},{"$f":"ROUND(F623/K$2*100,3)","v":42.634}]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B626,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B626,Inputs!$C$68:$AK$68,0),FALSE))","v":0.5586081690975},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/J$2*100)","v":0.15304333399931508},{"$f":"IF(F626=\"NA\",\"\",F626/K$2*100)","v":0.15304333399931508}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B627,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B627,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B629,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B629,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B630,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AK$129,MATCH($B630,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,E$6))","v":7.9322100585945803},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,F$6))","v":7.9322100585945803},null,null,"Bracket UNIT price",2.1732082352313919,2.1732082352313919]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C634+1","v":1},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,E$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,E$6))","v":11.761284999702607},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,F$6))","v":11.761284999702607},null,null,"Luminaire UNIT price",3.2222698629322215,3.2222698629322215]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,E$6))","v":34.482546079525129},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":156.33013433633428},{"$f":"SUM(F626:F637)","v":157.19454474883941},null,null,null,{"$f":"ROUND(E638/J$2*100,3)","v":42.83},{"$f":"ROUND(F638/K$2*100,3)","v":43.067}]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B641,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0948720114311004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B641,Inputs!$C$68:$AK$68,0),FALSE))","v":1.0948720114311004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/J$2*100)","v":0.29996493463865764},{"$f":"IF(F641=\"NA\",\"\",F641/K$2*100)","v":0.29996493463865764}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B642,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B642,Inputs!$C$68:$AK$68,0),FALSE))","v":1.7345783265095762},null,null,"PE Cell UNIT price Annualised Cost",0.47522693876974686,0.47522693876974686]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B644,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B644,Inputs!$C$68:$AK$68,0),FALSE))","v":36.754377726061271},null,null,"Lamp Service costs Annualised",10.069692527688019,10.069692527688019]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B645,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AK$129,MATCH($B645,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,E$6))","v":9.3416382624243255},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,F$6))","v":9.3416382624243255},null,null,"Bracket UNIT price",2.5593529486094044,2.5593529486094044]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C649+1","v":1},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,E$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,E$6))","v":16.957046777695343},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,F$6))","v":16.957046777695343},null,null,"Luminaire UNIT price",4.6457662404644768,4.6457662404644768]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,E$6))","v":34.482546079525129},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,F$6))","v":34.482546079525129},null,null,"CAPEX Installation costs",9.4472728985000352,9.4472728985000352]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":163.47158816049034},{"$f":"SUM(F641:F652)","v":164.33599857299549},null,null,null,{"$f":"ROUND(E653/J$2*100,3)","v":44.786999999999999},{"$f":"ROUND(F653/K$2*100,3)","v":45.024000000000001}]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B656,Inputs!$C$68:$AK$68,0),FALSE))","v":0.65785578849675341},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B656,Inputs!$C$68:$AK$68,0),FALSE))","v":0.65785578849675341},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/J$2*100)","v":0.18023446260185025},{"$f":"IF(F656=\"NA\",\"\",F656/K$2*100)","v":0.18023446260185025}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B657,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B657,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B659,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B659,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B660,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AK$129,MATCH($B660,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,E$6))","v":3.4456862443368417},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,F$6))","v":3.4456862443368417},null,null,"Bracket UNIT price",0.94402362858543609,0.94402362858543609]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C664+1","v":1},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,E$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,E$6))","v":5.9023053937300407},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,F$6))","v":5.9023053937300407},null,null,"Luminaire UNIT price",1.6170699708849428,1.6170699708849428]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,E$6))","v":15.958685731756074},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":115.06055054621014},{"$f":"SUM(F656:F667)","v":115.92496095871527},null,null,null,{"$f":"ROUND(E668/J$2*100,3)","v":31.523},{"$f":"ROUND(F668/K$2*100,3)","v":31.76}]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B671,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B671,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/J$2*100)","v":0.14991053695234907},{"$f":"IF(F671=\"NA\",\"\",F671/K$2*100)","v":0.14991053695234907}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B672,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B672,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B674,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B674,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B675,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AK$129,MATCH($B675,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,E$6))","v":3.5824473990584869},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,F$6))","v":3.5824473990584869},null,null,"Bracket UNIT price",0.98149243809821562,0.98149243809821562]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C679+1","v":1},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,E$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,E$6))","v":62.222496725544815},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,F$6))","v":62.222496725544815},null,null,"Luminaire UNIT price",17.047259376861593,17.047259376861593]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,E$6))","v":15.958685731756074},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":171.40682070412589},{"$f":"SUM(F671:F682)","v":172.27123111663099},null,null,null,{"$f":"ROUND(E683/J$2*100,3)","v":46.960999999999999},{"$f":"ROUND(F683/K$2*100,3)","v":47.198}]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B686,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B686,Inputs!$C$68:$AK$68,0),FALSE))","v":0.54717345987607413},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/J$2*100)","v":0.14991053695234907},{"$f":"IF(F686=\"NA\",\"\",F686/K$2*100)","v":0.14991053695234907}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B687,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B687,Inputs!$C$68:$AK$68,0),FALSE))","v":0.59555470940447519},null,null,"PE Cell UNIT price Annualised Cost",0.16316567380944524,0.16316567380944524]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":11.344744143860913},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":11.254476087698245},null,null,"Corp capex annuity per light",3.1081490805098388,3.0834181062186974]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B689,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B689,Inputs!$C$68:$AK$68,0),FALSE))","v":25.393933701642336},null,null,"Lamp Service costs Annualised",6.9572421100389956,6.9572421100389956]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B690,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AK$129,MATCH($B690,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":23.210380198627657},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":24.225073880223139},null,null,"Indirect Opex",6.3590082735966185,6.6370065425268869]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":28.551404634355045},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":28.491389421427353},null,null,"Overhead Costs per light",7.8223026395493278,7.8058601154595495]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,E$6))","v":3.5824473990584869},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,F$6))","v":3.5824473990584869},null,null,"Bracket UNIT price",0.98149243809821562,0.98149243809821562]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C694+1","v":1},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,E$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,E$6))","v":5.8673114882336179},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,F$6))","v":5.8673114882336179},null,null,"Luminaire UNIT price",1.6074825995160598,1.6074825995160598]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,E$6))","v":15.958685731756074},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,F$6))","v":15.958685731756074},null,null,"CAPEX Installation costs",4.3722426662345413,4.3722426662345413]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":115.05163546681467},{"$f":"SUM(F686:F697)","v":115.9160458793198},null,null,null,{"$f":"ROUND(E698/J$2*100,3)","v":31.521000000000001},{"$f":"ROUND(F698/K$2*100,3)","v":31.757999999999999}]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B701,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B701,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/J$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B702,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B702,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B704,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B704,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B705,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AK$129,MATCH($B705,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,F$6))","v":0},null,null,"Bracket UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C709+1","v":1},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,F$6))","v":0},null,null,"Luminaire UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":0},{"$f":"SUM(F701:F712)","v":0},null,null,null,{"$f":"ROUND(E713/J$2*100,3)","v":0},{"$f":"ROUND(F713/K$2*100,3)","v":0}]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B716,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B716,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/J$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B717,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B717,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B719,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B719,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B720,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AK$129,MATCH($B720,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,F$6))","v":0},null,null,"Bracket UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C724+1","v":1},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,F$6))","v":0},null,null,"Luminaire UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":0},{"$f":"SUM(F716:F727)","v":0},null,null,null,{"$f":"ROUND(E728/J$2*100,3)","v":0},{"$f":"ROUND(F728/K$2*100,3)","v":0}]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B731,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B731,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/J$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B732,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B732,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B734,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B734,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B735,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AK$129,MATCH($B735,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,F$6))","v":0},null,null,"Bracket UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C739+1","v":1},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,F$6))","v":0},null,null,"Luminaire UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":0},{"$f":"SUM(F731:F742)","v":0},null,null,null,{"$f":"ROUND(E743/J$2*100,3)","v":0},{"$f":"ROUND(F743/K$2*100,3)","v":0}]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AK$129,MATCH($B$7,Inputs!$B$68:$AK$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$R$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$P$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B746,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B746,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/J$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/K$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B747,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B747,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$109)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$109)","v":0},null,null,"Corp capex annuity per light",0,0]
[null,{"$f":"Inputs!$T$68","v":"Lamp Service costs Annualised"},null,null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B749,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B749,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"Lamp Service costs Annualised",0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},null,null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B750,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AK$129,MATCH($B750,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,"PE Cell Service costs Annualised",0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$113,'Opex Weighting'!D$111))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$113,'Opex Weighting'!E$111))","v":0},null,null,"Indirect Opex",0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$115","v":0},{"$f":"'Capex Weighting'!E$114","v":0},null,null,"Indirect Capex",0,0]
[null,"Overhead Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$49,'Building Block'!C$48))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$49,'Building Block'!D$48))","v":0},null,null,"Overhead Costs per light",0,0]
[null,{"$f":"Inputs!$AH$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,F$6))","v":0},null,null,"Bracket UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},{"$f":"C754+1","v":1},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,{"$f":"Inputs!$X$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,F$6))","v":0},null,null,"Luminaire UNIT price",0,0]
[null,{"$f":"Inputs!$Y$68","v":"CAPEX Installation costs"},3,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,F$6))","v":0},null,null,"CAPEX Installation costs",0,0]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},null,null,null,{"$f":"ROUND(E758/J$2*100,3)","v":0},{"$f":"ROUND(F758/K$2*100,3)","v":0}]

{"sheet":"CAPEX Annuity calcs","index":13,"n_rows":356,"n_cols":21,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Public Lighting Capital Cost",null,null,"Base Costs  $2016/17",null,null,null,null,null,null,null,null,"Public Lighting Capital Cost","Annuity calculation"]
[]
[null,"Light Description","Major/Minor size","Useful Life","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",null,null,"Light Description","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[]
[1,"32W Compact Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"32W Compact Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B9,Inputs!$AH$69:$AH$124)","v":72.549434072166193},{"$f":"E10","v":72.549434072166193},null,null,null,null,null,null,null,{"$f":"B10","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D10,E10)","v":3.4456862443368417},{"$f":"-PMT(Inputs!$D$4,$D10,F10)","v":3.4456862443368417}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B11","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D11,E11)","v":0},{"$f":"-PMT(Inputs!$D$4,$D11,F11)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B9,Inputs!$X$69:$X$124)","v":193.5353965475604},193.5353965475604,null,null,null,null,null,null,null,{"$f":"B12","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D12,E12)","v":13.730382496215475},{"$f":"-PMT(Inputs!$D$4,$D12,F12)","v":13.730382496215475}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B9,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B13","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D13,E13)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D13,F13)","v":15.958685731756074}]
[]
[]
[{"$f":"A9+1","v":2},"42W Compact Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"42W Compact Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B16,Inputs!$AH$69:$AH$124)","v":74.255550275015864},{"$f":"E17","v":74.255550275015864},null,null,null,null,null,null,null,{"$f":"B17","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D17,E17)","v":3.5267170780929211},{"$f":"-PMT(Inputs!$D$4,$D17,F17)","v":3.5267170780929211}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B18","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D18,E18)","v":0},{"$f":"-PMT(Inputs!$D$4,$D18,F18)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B16,Inputs!$X$69:$X$124)","v":193.5353965475604},193.5353965475604,null,null,null,null,null,null,null,{"$f":"B19","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D19,E19)","v":13.730382496215475},{"$f":"-PMT(Inputs!$D$4,$D19,F19)","v":13.730382496215475}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B16,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B20","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D20,E20)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D20,F20)","v":15.958685731756074}]
[]
[]
[{"$f":"A16+1","v":3},"42W Compact Fluorescent - Bottom Pole Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"42W Compact Fluorescent - Bottom Pole Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B23,Inputs!$AH$69:$AH$124)","v":74.255550275015864},{"$f":"E24","v":74.255550275015864},null,null,null,null,null,null,null,{"$f":"B24","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D24,E24)","v":3.5267170780929211},{"$f":"-PMT(Inputs!$D$4,$D24,F24)","v":3.5267170780929211}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B25","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D25,E25)","v":0},{"$f":"-PMT(Inputs!$D$4,$D25,F25)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B23,Inputs!$X$69:$X$124)","v":193.5353965475604},193.5353965475604,null,null,null,null,null,null,null,{"$f":"B26","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D26,E26)","v":13.730382496215475},{"$f":"-PMT(Inputs!$D$4,$D26,F26)","v":13.730382496215475}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B23,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B27","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D27,E27)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D27,F27)","v":15.958685731756074}]
[]
[]
[{"$f":"A23+1","v":4},"2x24W Compact Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"2x24W Compact Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B30,Inputs!$AH$69:$AH$124)","v":74.249007163979044},{"$f":"E31","v":74.249007163979044},null,null,null,null,null,null,null,{"$f":"B31","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D31,E31)","v":3.5264063174649012},{"$f":"-PMT(Inputs!$D$4,$D31,F31)","v":3.5264063174649012}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B32","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D32,E32)","v":0},{"$f":"-PMT(Inputs!$D$4,$D32,F32)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B30,Inputs!$X$69:$X$124)","v":193.5353965475604},193.5353965475604,null,null,null,null,null,null,null,{"$f":"B33","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D33,E33)","v":13.730382496215475},{"$f":"-PMT(Inputs!$D$4,$D33,F33)","v":13.730382496215475}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B30,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B34","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D34,E34)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D34,F34)","v":15.958685731756074}]
[]
[]
[{"$f":"A30+1","v":5},"1x20W Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"1x20W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B37,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E38","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B38","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D38,E38)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D38,F38)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B39","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D39,E39)","v":0},{"$f":"-PMT(Inputs!$D$4,$D39,F39)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B37,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B40","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D40,E40)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D40,F40)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B37,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B41","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D41,E41)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D41,F41)","v":15.958685731756074}]
[]
[]
[{"$f":"A37+1","v":6},"1x40W Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"1x40W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B44,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E45","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B45","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D45,E45)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D45,F45)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B46","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D46,E46)","v":0},{"$f":"-PMT(Inputs!$D$4,$D46,F46)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B44,Inputs!$X$69:$X$124)","v":199.29790680550678},199.29790680550678,null,null,null,null,null,null,null,{"$f":"B47","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D47,E47)","v":14.139204197007173},{"$f":"-PMT(Inputs!$D$4,$D47,F47)","v":14.139204197007173}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B44,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B48","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D48,E48)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D48,F48)","v":15.958685731756074}]
[]
[]
[{"$f":"A44+1","v":7},"2x20W Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"2x20W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B51,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E52","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B52","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D52,E52)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D52,F52)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B53","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D53,E53)","v":0},{"$f":"-PMT(Inputs!$D$4,$D53,F53)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B51,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B54","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D54,E54)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D54,F54)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B51,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B55","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D55,E55)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D55,F55)","v":15.958685731756074}]
[]
[]
[{"$f":"A51+1","v":8},"2x24W Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"2x24W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B58,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E59","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B59","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D59,E59)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D59,F59)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B60","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D60,E60)","v":0},{"$f":"-PMT(Inputs!$D$4,$D60,F60)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B58,Inputs!$X$69:$X$124)","v":259.41611452132224},259.41611452132224,null,null,null,null,null,null,null,{"$f":"B61","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D61,E61)","v":18.40429472644027},{"$f":"-PMT(Inputs!$D$4,$D61,F61)","v":18.40429472644027}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B58,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B62","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D62,E62)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D62,F62)","v":15.958685731756074}]
[]
[]
[{"$f":"A58+1","v":9},"T5 Fluorescent 2 x 24W","RLMIN",null,null,null,null,null,null,null,null,null,null,"T5 Fluorescent 2 x 24W"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B65,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E66","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B66","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D66,E66)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D66,F66)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B67","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D67,E67)","v":0},{"$f":"-PMT(Inputs!$D$4,$D67,F67)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B65,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B68","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D68,E68)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D68,F68)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B65,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B69","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D69,E69)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D69,F69)","v":15.958685731756074}]
[]
[]
[{"$f":"A65+1","v":10},"20 Fluorescent 1X20FL","RLMIN",null,null,null,null,null,null,null,null,null,null,"20 Fluorescent 1X20FL"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B72,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E73","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B73","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D73,E73)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D73,F73)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B74","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D74,E74)","v":0},{"$f":"-PMT(Inputs!$D$4,$D74,F74)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B72,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B75","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D75,E75)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D75,F75)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B72,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B76","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D76,E76)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D76,F76)","v":15.958685731756074}]
[]
[]
[{"$f":"A72+1","v":11},"2x40W Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"2x40W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B79,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E80","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B80","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D80,E80)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D80,F80)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B81","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D81,E81)","v":0},{"$f":"-PMT(Inputs!$D$4,$D81,F81)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B79,Inputs!$X$69:$X$124)","v":199.29790680550678},199.29790680550678,null,null,null,null,null,null,null,{"$f":"B82","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D82,E82)","v":14.139204197007173},{"$f":"-PMT(Inputs!$D$4,$D82,F82)","v":14.139204197007173}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B79,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B83","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D83,E83)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D83,F83)","v":15.958685731756074}]
[]
[]
[{"$f":"A79+1","v":12},"3x40W Fluorescent","RLMAJ",null,null,null,null,null,null,null,null,null,null,"3x40W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B86,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E87","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B87","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D87,E87)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D87,F87)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B88","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D88,E88)","v":0},{"$f":"-PMT(Inputs!$D$4,$D88,F88)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B86,Inputs!$X$69:$X$124)","v":199.29790680550678},199.29790680550678,null,null,null,null,null,null,null,{"$f":"B89","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D89,E89)","v":14.139204197007173},{"$f":"-PMT(Inputs!$D$4,$D89,F89)","v":14.139204197007173}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B86,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B90","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D90,E90)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D90,F90)","v":34.482546079525129}]
[]
[]
[{"$f":"A86+1","v":13},"4x20 Fluorescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"4x20 Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B93,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E94","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B94","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D94,E94)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D94,F94)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B95","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D95,E95)","v":0},{"$f":"-PMT(Inputs!$D$4,$D95,F95)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B93,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B96","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D96,E96)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D96,F96)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B93,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B97","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D97,E97)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D97,F97)","v":15.958685731756074}]
[]
[]
[{"$f":"A93+1","v":14},"4x40W Fluorescent","RLMAJ",null,null,null,null,null,null,null,null,null,null,"4x40W Fluorescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B100,Inputs!$AH$69:$AH$124)","v":102.52645717837378},{"$f":"E101","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"B101","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D101,E101)","v":4.8694246577954683},{"$f":"-PMT(Inputs!$D$4,$D101,F101)","v":4.8694246577954683}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B102","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D102,E102)","v":0},{"$f":"-PMT(Inputs!$D$4,$D102,F102)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B100,Inputs!$X$69:$X$124)","v":254.35439396544876},254.35439396544876,null,null,null,null,null,null,null,{"$f":"B103","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D103,E103)","v":18.045190600988882},{"$f":"-PMT(Inputs!$D$4,$D103,F103)","v":18.045190600988882}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B100,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B104","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D104,E104)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D104,F104)","v":34.482546079525129}]
[]
[]
[{"$f":"A100+1","v":15},"100W Sodium Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"100W Sodium Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B107,Inputs!$AH$69:$AH$124)","v":93.013624768509118},{"$f":"E108","v":93.013624768509118},null,null,null,null,null,null,null,{"$f":"B108","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D108,E108)","v":4.4176191241127762},{"$f":"-PMT(Inputs!$D$4,$D108,F108)","v":4.4176191241127762}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B109","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D109,E109)","v":0},{"$f":"-PMT(Inputs!$D$4,$D109,F109)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B107,Inputs!$X$69:$X$124)","v":158.75102336603231},158.75102336603231,null,null,null,null,null,null,null,{"$f":"B110","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D110,E110)","v":11.262602662689718},{"$f":"-PMT(Inputs!$D$4,$D110,F110)","v":11.262602662689718}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B107,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B111","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D111,E111)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D111,F111)","v":34.482546079525129}]
[]
[]
[{"$f":"A107+1","v":16},"150W Sodium Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"150W Sodium Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B114,Inputs!$AH$69:$AH$124)","v":160.11218609074689},{"$f":"E115","v":160.11218609074689},null,null,null,null,null,null,null,{"$f":"B115","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D115,E115)","v":7.6044198582556159},{"$f":"-PMT(Inputs!$D$4,$D115,F115)","v":7.6044198582556159}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B116","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D116,E116)","v":0},{"$f":"-PMT(Inputs!$D$4,$D116,F116)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B114,Inputs!$X$69:$X$124)","v":222.1852258442506},222.1852258442506,null,null,null,null,null,null,null,{"$f":"B117","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D117,E117)","v":15.762946676784724},{"$f":"-PMT(Inputs!$D$4,$D117,F117)","v":15.762946676784724}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B114,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B118","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D118,E118)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D118,F118)","v":34.482546079525129}]
[]
[]
[{"$f":"A114+1","v":17},"250W Sodium Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"250W Sodium Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B121,Inputs!$AH$69:$AH$124)","v":205.46031000545258},{"$f":"E122","v":205.46031000545258},null,null,null,null,null,null,null,{"$f":"B122","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D122,E122)","v":9.7581982960578184},{"$f":"-PMT(Inputs!$D$4,$D122,F122)","v":9.7581982960578184}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B123","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D123,E123)","v":0},{"$f":"-PMT(Inputs!$D$4,$D123,F123)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B121,Inputs!$X$69:$X$124)","v":237.68192378168405},237.68192378168405,null,null,null,null,null,null,null,{"$f":"B124","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D124,E124)","v":16.862361015995724},{"$f":"-PMT(Inputs!$D$4,$D124,F124)","v":16.862361015995724}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B121,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B125","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D125,E125)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D125,F125)","v":34.482546079525129}]
[]
[]
[{"$f":"A121+1","v":18},"250W Sodium Vapour - Flood Light","RLMAJ",null,null,null,null,null,null,null,null,null,null,"250W Sodium Vapour - Flood Light"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B128,Inputs!$AH$69:$AH$124)","v":205.46031000545258},{"$f":"E129","v":205.46031000545258},null,null,null,null,null,null,null,{"$f":"B129","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D129,E129)","v":9.7581982960578184},{"$f":"-PMT(Inputs!$D$4,$D129,F129)","v":9.7581982960578184}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B130","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D130,E130)","v":0},{"$f":"-PMT(Inputs!$D$4,$D130,F130)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B128,Inputs!$X$69:$X$124)","v":429.14232934236281},429.14232934236281,null,null,null,null,null,null,null,{"$f":"B131","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D131,E131)","v":30.445533128817154},{"$f":"-PMT(Inputs!$D$4,$D131,F131)","v":30.445533128817154}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B128,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B132","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D132,E132)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D132,F132)","v":34.482546079525129}]
[]
[]
[{"$f":"A128+1","v":19},"400W Sodium Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"400W Sodium Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B135,Inputs!$AH$69:$AH$124)","v":148.21950144046431},{"$f":"E136","v":148.21950144046431},null,null,null,null,null,null,null,{"$f":"B136","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D136,E136)","v":7.0395848539335608},{"$f":"-PMT(Inputs!$D$4,$D136,F136)","v":7.0395848539335608}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B137","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D137,E137)","v":0},{"$f":"-PMT(Inputs!$D$4,$D137,F137)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B135,Inputs!$X$69:$X$124)","v":315.68020995024557},315.68020995024557,null,null,null,null,null,null,null,{"$f":"B138","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D138,E138)","v":22.395954985099163},{"$f":"-PMT(Inputs!$D$4,$D138,F138)","v":22.395954985099163}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B135,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B139","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D139,E139)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D139,F139)","v":34.482546079525129}]
[]
[]
[{"$f":"A135+1","v":20},"400W Sodium Vapour - Flood Light","RLMAJ",null,null,null,null,null,null,null,null,null,null,"400W Sodium Vapour - Flood Light"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B142,Inputs!$AH$69:$AH$124)","v":148.21950144046431},{"$f":"E143","v":148.21950144046431},null,null,null,null,null,null,null,{"$f":"B143","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D143,E143)","v":7.0395848539335608},{"$f":"-PMT(Inputs!$D$4,$D143,F143)","v":7.0395848539335608}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B144","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D144,E144)","v":0},{"$f":"-PMT(Inputs!$D$4,$D144,F144)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B142,Inputs!$X$69:$X$124)","v":441.95539618491915},441.95539618491915,null,null,null,null,null,null,null,{"$f":"B145","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D145,E145)","v":31.354557068810688},{"$f":"-PMT(Inputs!$D$4,$D145,F145)","v":31.354557068810688}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B142,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B146","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D146,E146)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D146,F146)","v":34.482546079525129}]
[]
[]
[{"$f":"A142+1","v":21},"70W Sodium Vapour","RLMIN",null,null,null,null,null,null,null,null,null,null,"70W Sodium Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B149,Inputs!$AH$69:$AH$124)","v":89.93106931862269},{"$f":"E150","v":89.93106931862269},null,null,null,null,null,null,null,{"$f":"B150","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D150,E150)","v":4.2712152403758781},{"$f":"-PMT(Inputs!$D$4,$D150,F150)","v":4.2712152403758781}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B151","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D151,E151)","v":0},{"$f":"-PMT(Inputs!$D$4,$D151,F151)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B149,Inputs!$X$69:$X$124)","v":165.09265606144095},165.09265606144095,null,null,null,null,null,null,null,{"$f":"B152","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D152,E152)","v":11.712510246065911},{"$f":"-PMT(Inputs!$D$4,$D152,F152)","v":11.712510246065911}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B149,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B153","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D153,E153)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D153,F153)","v":15.958685731756074}]
[]
[]
[{"$f":"A149+1","v":22},"100W Incandescent","RLMAJ",null,null,null,null,null,null,null,null,null,null,"100W Incandescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B156,Inputs!$AH$69:$AH$124)","v":66.877730918920292},{"$f":"E157","v":66.877730918920292},null,null,null,null,null,null,null,{"$f":"B157","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D157,E157)","v":3.1763125436728008},{"$f":"-PMT(Inputs!$D$4,$D157,F157)","v":3.1763125436728008}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B158","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D158,E158)","v":0},{"$f":"-PMT(Inputs!$D$4,$D158,F158)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B156,Inputs!$X$69:$X$124)","v":56.031250051212297},56.031250051212297,null,null,null,null,null,null,null,{"$f":"B159","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D159,E159)","v":3.9751410267484504},{"$f":"-PMT(Inputs!$D$4,$D159,F159)","v":3.9751410267484504}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B156,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B160","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D160,E160)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D160,F160)","v":34.482546079525129}]
[]
[]
[{"$f":"A156+1","v":23},"60W Incandescent","RLMIN",null,null,null,null,null,null,null,null,null,null,"60W Incandescent"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B163,Inputs!$AH$69:$AH$124)","v":66.877730918920292},{"$f":"E164","v":66.877730918920292},null,null,null,null,null,null,null,{"$f":"B164","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D164,E164)","v":3.1763125436728008},{"$f":"-PMT(Inputs!$D$4,$D164,F164)","v":3.1763125436728008}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B165","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D165,E165)","v":0},{"$f":"-PMT(Inputs!$D$4,$D165,F165)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B163,Inputs!$X$69:$X$124)","v":56.031250051212297},56.031250051212297,null,null,null,null,null,null,null,{"$f":"B166","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D166,E166)","v":3.9751410267484504},{"$f":"-PMT(Inputs!$D$4,$D166,F166)","v":3.9751410267484504}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B163,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B167","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D167,E167)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D167,F167)","v":15.958685731756074}]
[]
[]
[{"$f":"A163+1","v":24},"18W LED","RLMIN",null,null,null,null,null,null,null,null,null,null,"18W LED"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B170,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E171","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B171","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D171,E171)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D171,F171)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B172","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D172,E172)","v":0},{"$f":"-PMT(Inputs!$D$4,$D172,F172)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B170,Inputs!$X$69:$X$124)","v":385.91632325999996},385.91632325999996,null,null,null,null,null,null,null,{"$f":"B173","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D173,E173)","v":27.378861047729774},{"$f":"-PMT(Inputs!$D$4,$D173,F173)","v":27.378861047729774}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B170,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B174","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D174,E174)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D174,F174)","v":15.958685731756074}]
[]
[]
[{"$f":"A170+1","v":25},"25W LED","RLMIN",null,null,null,null,null,null,null,null,null,null,"25W LED"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B177,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E178","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B178","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D178,E178)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D178,F178)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B179","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D179,E179)","v":0},{"$f":"-PMT(Inputs!$D$4,$D179,F179)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B177,Inputs!$X$69:$X$124)","v":385.91632325999996},385.91632325999996,null,null,null,null,null,null,null,{"$f":"B180","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D180,E180)","v":27.378861047729774},{"$f":"-PMT(Inputs!$D$4,$D180,F180)","v":27.378861047729774}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B177,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B181","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D181,E181)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D181,F181)","v":15.958685731756074}]
[]
[]
[{"$f":"A177+1","v":26},"18W LED Decorative - Bottom Pole Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"18W LED Decorative - Bottom Pole Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B184,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E185","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B185","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D185,E185)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D185,F185)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B186","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D186,E186)","v":0},{"$f":"-PMT(Inputs!$D$4,$D186,F186)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B184,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B187","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D187,E187)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D187,F187)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B184,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B188","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D188,E188)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D188,F188)","v":15.958685731756074}]
[]
[]
[{"$f":"A184+1","v":27},"18W LED Decorative - Side Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"18W LED Decorative - Side Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B191,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E192","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B192","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D192,E192)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D192,F192)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B193","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D193,E193)","v":0},{"$f":"-PMT(Inputs!$D$4,$D193,F193)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B191,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B194","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D194,E194)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D194,F194)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B191,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B195","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D195,E195)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D195,F195)","v":15.958685731756074}]
[]
[]
[{"$f":"A191+1","v":28},"18W LED Decorative - Top Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"18W LED Decorative - Top Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B198,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E199","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B199","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D199,E199)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D199,F199)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B200","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D200,E200)","v":0},{"$f":"-PMT(Inputs!$D$4,$D200,F200)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B198,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B201","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D201,E201)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D201,F201)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B198,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B202","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D202,E202)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D202,F202)","v":15.958685731756074}]
[]
[]
[{"$f":"A198+1","v":29},"25W LED Decorative - Bottom Pole Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"25W LED Decorative - Bottom Pole Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B205,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E206","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B206","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D206,E206)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D206,F206)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B207","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D207,E207)","v":0},{"$f":"-PMT(Inputs!$D$4,$D207,F207)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B205,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B208","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D208,E208)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D208,F208)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B205,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B209","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D209,E209)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D209,F209)","v":15.958685731756074}]
[]
[]
[{"$f":"A205+1","v":30},"25W LED Decorative - Side Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"25W LED Decorative - Side Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B212,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E213","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B213","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D213,E213)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D213,F213)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B214","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D214,E214)","v":0},{"$f":"-PMT(Inputs!$D$4,$D214,F214)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B212,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B215","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D215,E215)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D215,F215)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B212,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B216","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D216,E216)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D216,F216)","v":15.958685731756074}]
[]
[]
[{"$f":"A212+1","v":31},"25W LED Decorative - Top Entry","RLMIN",null,null,null,null,null,null,null,null,null,null,"25W LED Decorative - Top Entry"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B219,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E220","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B220","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D220,E220)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D220,F220)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B221","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D221,E221)","v":0},{"$f":"-PMT(Inputs!$D$4,$D221,F221)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B219,Inputs!$X$69:$X$124)","v":1026.5958416214271},1026.5958416214271,null,null,null,null,null,null,null,{"$f":"B222","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D222,E222)","v":72.831915122164858},{"$f":"-PMT(Inputs!$D$4,$D222,F222)","v":72.831915122164858}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B219,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B223","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D223,E223)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D223,F223)","v":15.958685731756074}]
[]
[]
[{"$f":"A219+1","v":32},"30W LED","RLMIN",null,null,null,null,null,null,null,null,null,null,"30W LED"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B226,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E227","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B227","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D227,E227)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D227,F227)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B228","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D228,E228)","v":0},{"$f":"-PMT(Inputs!$D$4,$D228,F228)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B226,Inputs!$X$69:$X$124)","v":385.91632325999996},385.91632325999996,null,null,null,null,null,null,null,{"$f":"B229","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D229,E229)","v":27.378861047729774},{"$f":"-PMT(Inputs!$D$4,$D229,F229)","v":27.378861047729774}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B226,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B230","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D230,E230)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D230,F230)","v":15.958685731756074}]
[]
[]
[{"$f":"A226+1","v":33},"88 LED Light","RLMIN",null,null,null,null,null,null,null,null,null,null,"88 LED Light"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B233,Inputs!$AH$69:$AH$124)","v":76.737987985927859},{"$f":"E234","v":76.737987985927859},null,null,null,null,null,null,null,{"$f":"B234","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D234,E234)","v":3.6446187761875466},{"$f":"-PMT(Inputs!$D$4,$D234,F234)","v":3.6446187761875466}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B235","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D235,E235)","v":0},{"$f":"-PMT(Inputs!$D$4,$D235,F235)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B233,Inputs!$X$69:$X$124)","v":385.91632325999996},385.91632325999996,null,null,null,null,null,null,null,{"$f":"B236","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D236,E236)","v":27.378861047729774},{"$f":"-PMT(Inputs!$D$4,$D236,F236)","v":27.378861047729774}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B233,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B237","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D237,E237)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D237,F237)","v":15.958685731756074}]
[]
[]
[{"$f":"A233+1","v":34},"100W Metal Halide","RLMAJ",null,null,null,null,null,null,null,null,null,null,"100W Metal Halide"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B240,Inputs!$AH$69:$AH$124)","v":93.013624768509118},{"$f":"E241","v":93.013624768509118},null,null,null,null,null,null,null,{"$f":"B241","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D241,E241)","v":4.4176191241127762},{"$f":"-PMT(Inputs!$D$4,$D241,F241)","v":4.4176191241127762}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B242","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D242,E242)","v":0},{"$f":"-PMT(Inputs!$D$4,$D242,F242)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B240,Inputs!$X$69:$X$124)","v":166.14847563856844},166.14847563856844,null,null,null,null,null,null,null,{"$f":"B243","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D243,E243)","v":11.787415441185559},{"$f":"-PMT(Inputs!$D$4,$D243,F243)","v":11.787415441185559}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B240,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B244","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D244,E244)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D244,F244)","v":34.482546079525129}]
[]
[]
[{"$f":"A240+1","v":35},"150W Metal Halide","RLMAJ",null,null,null,null,null,null,null,null,null,null,"150W Metal Halide"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B247,Inputs!$AH$69:$AH$124)","v":160.11218609074689},{"$f":"E248","v":160.11218609074689},null,null,null,null,null,null,null,{"$f":"B248","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D248,E248)","v":7.6044198582556159},{"$f":"-PMT(Inputs!$D$4,$D248,F248)","v":7.6044198582556159}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B249","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D249,E249)","v":0},{"$f":"-PMT(Inputs!$D$4,$D249,F249)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B247,Inputs!$X$69:$X$124)","v":242.3735210783006},242.3735210783006,null,null,null,null,null,null,null,{"$f":"B250","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D250,E250)","v":17.19520672045023},{"$f":"-PMT(Inputs!$D$4,$D250,F250)","v":17.19520672045023}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B247,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B251","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D251,E251)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D251,F251)","v":34.482546079525129}]
[]
[]
[{"$f":"A247+1","v":36},"250W Metal Halide","RLMAJ",null,null,null,null,null,null,null,null,null,null,"250W Metal Halide"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B254,Inputs!$AH$69:$AH$124)","v":205.46031000545258},{"$f":"E255","v":205.46031000545258},null,null,null,null,null,null,null,{"$f":"B255","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D255,E255)","v":9.7581982960578184},{"$f":"-PMT(Inputs!$D$4,$D255,F255)","v":9.7581982960578184}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B256","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D256,E256)","v":0},{"$f":"-PMT(Inputs!$D$4,$D256,F256)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B254,Inputs!$X$69:$X$124)","v":251.08006659900369},251.08006659900369,null,null,null,null,null,null,null,{"$f":"B257","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D257,E257)","v":17.812893212701727},{"$f":"-PMT(Inputs!$D$4,$D257,F257)","v":17.812893212701727}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B254,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B258","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D258,E258)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D258,F258)","v":34.482546079525129}]
[]
[]
[{"$f":"A254+1","v":37},"400W Metal Halide","RLMAJ",null,null,null,null,null,null,null,null,null,null,"400W Metal Halide"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B261,Inputs!$AH$69:$AH$124)","v":148.21950144046431},{"$f":"E262","v":148.21950144046431},null,null,null,null,null,null,null,{"$f":"B262","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D262,E262)","v":7.0395848539335608},{"$f":"-PMT(Inputs!$D$4,$D262,F262)","v":7.0395848539335608}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B263","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D263,E263)","v":0},{"$f":"-PMT(Inputs!$D$4,$D263,F263)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B261,Inputs!$X$69:$X$124)","v":509.97796448072245},509.97796448072245,null,null,null,null,null,null,null,{"$f":"B264","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D264,E264)","v":36.180423022725734},{"$f":"-PMT(Inputs!$D$4,$D264,F264)","v":36.180423022725734}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B261,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B265","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D265,E265)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D265,F265)","v":34.482546079525129}]
[]
[]
[{"$f":"A261+1","v":38},"70W Metal Halide","RLMIN",null,null,null,null,null,null,null,null,null,null,"70W Metal Halide"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B268,Inputs!$AH$69:$AH$124)","v":93.013624768509118},{"$f":"E269","v":93.013624768509118},null,null,null,null,null,null,null,{"$f":"B269","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D269,E269)","v":4.4176191241127762},{"$f":"-PMT(Inputs!$D$4,$D269,F269)","v":4.4176191241127762}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B270","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D270,E270)","v":0},{"$f":"-PMT(Inputs!$D$4,$D270,F270)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B268,Inputs!$X$69:$X$124)","v":82.702172052114236},82.702172052114236,null,null,null,null,null,null,null,{"$f":"B271","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D271,E271)","v":5.8673114882336179},{"$f":"-PMT(Inputs!$D$4,$D271,F271)","v":5.8673114882336179}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B268,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B272","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D272,E272)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D272,F272)","v":15.958685731756074}]
[]
[]
[{"$f":"A268+1","v":39},"250W Metal Halide - Flood Light","RLMAJ",null,null,null,null,null,null,null,null,null,null,"250W Metal Halide - Flood Light"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B275,Inputs!$AH$69:$AH$124)","v":205.46031000545258},{"$f":"E276","v":205.46031000545258},null,null,null,null,null,null,null,{"$f":"B276","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D276,E276)","v":9.7581982960578184},{"$f":"-PMT(Inputs!$D$4,$D276,F276)","v":9.7581982960578184}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B277","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D277,E277)","v":0},{"$f":"-PMT(Inputs!$D$4,$D277,F277)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B275,Inputs!$X$69:$X$124)","v":509.97796448072245},509.97796448072245,null,null,null,null,null,null,null,{"$f":"B278","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D278,E278)","v":36.180423022725734},{"$f":"-PMT(Inputs!$D$4,$D278,F278)","v":36.180423022725734}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B275,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B279","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D279,E279)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D279,F279)","v":34.482546079525129}]
[]
[]
[{"$f":"A275+1","v":40},"400W Metal Halide - Flood Light","RLMAJ",null,null,null,null,null,null,null,null,null,null,"400W Metal Halide - Flood Light"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B282,Inputs!$AH$69:$AH$124)","v":148.21950144046431},{"$f":"E283","v":148.21950144046431},null,null,null,null,null,null,null,{"$f":"B283","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D283,E283)","v":7.0395848539335608},{"$f":"-PMT(Inputs!$D$4,$D283,F283)","v":7.0395848539335608}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B284","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D284,E284)","v":0},{"$f":"-PMT(Inputs!$D$4,$D284,F284)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B282,Inputs!$X$69:$X$124)","v":509.97796448072245},509.97796448072245,null,null,null,null,null,null,null,{"$f":"B285","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D285,E285)","v":36.180423022725734},{"$f":"-PMT(Inputs!$D$4,$D285,F285)","v":36.180423022725734}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B282,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B286","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D286,E286)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D286,F286)","v":34.482546079525129}]
[]
[]
[{"$f":"A282+1","v":41},"125W Mercury Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"125W Mercury Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B289,Inputs!$AH$69:$AH$124)","v":167.01385729429282},{"$f":"E290","v":167.01385729429282},null,null,null,null,null,null,null,{"$f":"B290","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D290,E290)","v":7.9322100585945803},{"$f":"-PMT(Inputs!$D$4,$D290,F290)","v":7.9322100585945803}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B291","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D291,E291)","v":0},{"$f":"-PMT(Inputs!$D$4,$D291,F291)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B289,Inputs!$X$69:$X$124)","v":143.52502764113717},143.52502764113717,null,null,null,null,null,null,null,{"$f":"B292","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D292,E292)","v":10.182393311233035},{"$f":"-PMT(Inputs!$D$4,$D292,F292)","v":10.182393311233035}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B289,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B293","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D293,E293)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D293,F293)","v":34.482546079525129}]
[]
[]
[{"$f":"A289+1","v":42},"250W Mercury Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"250W Mercury Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B296,Inputs!$AH$69:$AH$124)","v":167.01385729429282},{"$f":"E297","v":167.01385729429282},null,null,null,null,null,null,null,{"$f":"B297","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D297,E297)","v":7.9322100585945803},{"$f":"-PMT(Inputs!$D$4,$D297,F297)","v":7.9322100585945803}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B298","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D298,E298)","v":0},{"$f":"-PMT(Inputs!$D$4,$D298,F298)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B296,Inputs!$X$69:$X$124)","v":165.78015630327246},165.78015630327246,null,null,null,null,null,null,null,{"$f":"B299","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D299,E299)","v":11.761284999702607},{"$f":"-PMT(Inputs!$D$4,$D299,F299)","v":11.761284999702607}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B296,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B300","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D300,E300)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D300,F300)","v":34.482546079525129}]
[]
[]
[{"$f":"A296+1","v":43},"400W Mercury Vapour","RLMAJ",null,null,null,null,null,null,null,null,null,null,"400W Mercury Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B303,Inputs!$AH$69:$AH$124)","v":196.68957681787276},{"$f":"E304","v":196.68957681787276},null,null,null,null,null,null,null,{"$f":"B304","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D304,E304)","v":9.3416382624243255},{"$f":"-PMT(Inputs!$D$4,$D304,F304)","v":9.3416382624243255}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B305","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D305,E305)","v":0},{"$f":"-PMT(Inputs!$D$4,$D305,F305)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B303,Inputs!$X$69:$X$124)","v":239.01655859196663},239.01655859196663,null,null,null,null,null,null,null,{"$f":"B306","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D306,E306)","v":16.957046777695343},{"$f":"-PMT(Inputs!$D$4,$D306,F306)","v":16.957046777695343}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B303,Inputs!$Y$69:$Y$124)","v":486.04568964556313},486.04568964556313,null,null,null,null,null,null,null,{"$f":"B307","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D307,E307)","v":34.482546079525129},{"$f":"-PMT(Inputs!$D$4,$D307,F307)","v":34.482546079525129}]
[]
[]
[{"$f":"A303+1","v":44},"50W Mercury Vapour","RLMIN",null,null,null,null,null,null,null,null,null,null,"50W Mercury Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B310,Inputs!$AH$69:$AH$124)","v":72.549434072166193},{"$f":"E311","v":72.549434072166193},null,null,null,null,null,null,null,{"$f":"B311","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D311,E311)","v":3.4456862443368417},{"$f":"-PMT(Inputs!$D$4,$D311,F311)","v":3.4456862443368417}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B312","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D312,E312)","v":0},{"$f":"-PMT(Inputs!$D$4,$D312,F312)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B310,Inputs!$X$69:$X$124)","v":83.19542556335945},83.19542556335945,null,null,null,null,null,null,null,{"$f":"B313","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D313,E313)","v":5.9023053937300407},{"$f":"-PMT(Inputs!$D$4,$D313,F313)","v":5.9023053937300407}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B310,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B314","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D314,E314)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D314,F314)","v":15.958685731756074}]
[]
[]
[{"$f":"A310+1","v":45},"80W Mercury Vapour Art decorative","RLMIN",null,null,null,null,null,null,null,null,null,null,"80W Mercury Vapour Art decorative"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B317,Inputs!$AH$69:$AH$124)","v":75.428960434851859},{"$f":"E318","v":75.428960434851859},null,null,null,null,null,null,null,{"$f":"B318","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D318,E318)","v":3.5824473990584869},{"$f":"-PMT(Inputs!$D$4,$D318,F318)","v":3.5824473990584869}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B319","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D319,E319)","v":0},{"$f":"-PMT(Inputs!$D$4,$D319,F319)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B317,Inputs!$X$69:$X$124)","v":877.05171951887121},877.05171951887121,null,null,null,null,null,null,null,{"$f":"B320","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D320,E320)","v":62.222496725544815},{"$f":"-PMT(Inputs!$D$4,$D320,F320)","v":62.222496725544815}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B317,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B321","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D321,E321)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D321,F321)","v":15.958685731756074}]
[]
[]
[{"$f":"A317+1","v":46},"80W Mercury Vapour","RLMIN",null,null,null,null,null,null,null,null,null,null,"80W Mercury Vapour"]
[null,"Bracket UNIT price",null,40,{"$f":"SUMIF(Inputs!$C$69:$C$124,B324,Inputs!$AH$69:$AH$124)","v":75.428960434851859},{"$f":"E325","v":75.428960434851859},null,null,null,null,null,null,null,{"$f":"B325","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D325,E325)","v":3.5824473990584869},{"$f":"-PMT(Inputs!$D$4,$D325,F325)","v":3.5824473990584869}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B326","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D326,E326)","v":0},{"$f":"-PMT(Inputs!$D$4,$D326,F326)","v":0}]
[null,"Luminaire UNIT price",null,20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B324,Inputs!$X$69:$X$124)","v":82.702172052114236},82.702172052114236,null,null,null,null,null,null,null,{"$f":"B327","v":"Luminaire UNIT price"},{"$f":"-PMT(Inputs!$D$4,$D327,E327)","v":5.8673114882336179},{"$f":"-PMT(Inputs!$D$4,$D327,F327)","v":5.8673114882336179}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$f":"SUMIF(Inputs!$C$69:$C$124,B324,Inputs!$Y$69:$Y$124)","v":224.94424844498053},224.94424844498053,null,null,null,null,null,null,null,{"$f":"B328","v":"CAPEX Installation costs"},{"$f":"-PMT(Inputs!$D$4,$D328,E328)","v":15.958685731756074},{"$f":"-PMT(Inputs!$D$4,$D328,F328)","v":15.958685731756074}]
[]
[]
[{"$f":"A324+1","v":47},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,"Bracket UNIT price",null,40,{"$error":"#N/A"},{"$f":"E332","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"B332","v":"Bracket UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B333","v":"CAPEX Installation costs"},0,0]
[null,"Luminaire UNIT price",null,20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B334","v":"Luminaire UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B335","v":"CAPEX Installation costs"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"A331+1","v":48},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,"Bracket UNIT price",null,40,{"$error":"#N/A"},{"$f":"E339","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"B339","v":"Bracket UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B340","v":"CAPEX Installation costs"},0,0]
[null,"Luminaire UNIT price",null,20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B341","v":"Luminaire UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B342","v":"CAPEX Installation costs"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"A338+1","v":49},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,"Bracket UNIT price",null,40,{"$error":"#N/A"},{"$f":"E346","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"B346","v":"Bracket UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B347","v":"CAPEX Installation costs"},0,0]
[null,"Luminaire UNIT price",null,20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B348","v":"Luminaire UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B349","v":"CAPEX Installation costs"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$f":"A345+1","v":50},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,"Bracket UNIT price",null,40,{"$error":"#N/A"},{"$f":"E353","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"B353","v":"Bracket UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Bracket (40yrs)",40,null,0,null,null,null,null,null,null,null,{"$f":"B354","v":"CAPEX Installation costs"},0,0]
[null,"Luminaire UNIT price",null,20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B355","v":"Luminaire UNIT price"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CAPEX Installation costs","Luminaire (20yrs)",20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,{"$f":"B356","v":"CAPEX Installation costs"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Corp Capex Annuity calcs","index":14,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,5,1,9]]}
[]
[null,null,null,null,null,"Annuity Calculation 2016-17 dollars"]
[]
[null,null,null,null,null,"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Shared Assets","2016-17 dollars","Remaining / Effective Life","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity"]
[null,null,null,"Year",0,1,2,3,4,5,6,7]
[null,"30 June 2017 WDBV"]
[null,"Spare Parts",{"$f":"'Building Block'!C53","v":0},{"$f":"'Building Block'!D53","v":"n/a"},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D8,$C8),0)","v":0},{"$f":"IF($D8<=E$6,\"\",IF($D8>F$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=F$6,\"\",IF($D8>G$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},0,0,0,0,0]
[null,"Motor Vehicles",{"$f":"'Building Block'!C54","v":224351.42137660165},{"$f":"'Building Block'!D54","v":3.7292569715400208},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D9,$C9),0)","v":65350.951222212825},{"$f":"IF($D9<=E$6,\"\",IF($D9>F$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":65350.951222212825},{"$f":"IF($D9<=F$6,\"\",IF($D9>G$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":65350.951222212825},65350.951222212825,47657.636775570543,"","",""]
[null,"Minor Assets",{"$f":"'Building Block'!C55","v":656030.6005379468},{"$f":"'Building Block'!D55","v":3.7442209457257203},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D10,$C10),0)","v":190379.4923045586},{"$f":"IF($D10<=E$6,\"\",IF($D10>F$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":190379.4923045586},190379.4923045586,190379.4923045586,{"$f":"IF($D10<=H$6,\"\",IF($D10>I$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":141684.40580968108},"","",""]
[null,"NEM Assets",{"$f":"'Building Block'!C56","v":242143.50836533992},{"$f":"'Building Block'!D56","v":1.8085282664607123},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D11,$C11),0)","v":140674.59231697672},140674.59231697672,113739.38426111263,"","","","",""]
[null,"Streetlights",null,null,null,"","","","","","",""]
[null,"Non System Property",{"$f":"'Building Block'!C58","v":145430.42258474225},{"$f":"'Building Block'!D58","v":44.24240169561083},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D13,$C13),0)","v":6610.8050108001717},6610.8050108001717,6610.8050108001717,6610.8050108001717,6610.8050108001717,6610.8050108001717,6610.8050108001717,6610.8050108001717]
[null,"Non-System Land",{"$f":"'Building Block'!C59","v":0},{"$f":"'Building Block'!D59","v":"n/a"},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D14,$C14),0)","v":0},0,0,0,0,0,0,0]
[null,"Overhead High Voltage Lines Rural",{"$f":"'Building Block'!C60","v":466507.94639345008},{"$f":"'Building Block'!D60","v":18.585293013920541},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D15,$C15),0)","v":34835.547153284417},34835.547153284417,34835.547153284417,34835.547153284417,34835.547153284417,34835.547153284417,34835.547153284417,34835.547153284417]
[null,"Indirect POW Capex",{"$f":"'Building Block'!C61","v":0},{"$f":"'Building Block'!D61","v":0}]
[]
[null,"2017-18"]
[null,{"$f":"B8","v":"Spare Parts"},{"$f":"'Building Block'!C19*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D19,$C19),0)","v":0},null,{"$f":"IF($D19<=F$6,\"\",IF($D19>G$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":0},{"$f":"IF($D19<=G$6,\"\",IF($D19>H$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":0},0,0,"",""]
[null,"Motor Vehicles",{"$f":"'Building Block'!C20*10^6*'Master Data'!$H$31","v":74510.168650298729},{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D20,$C20),0)","v":14025.259944413545},null,{"$f":"IF($D20<=F$6,\"\",IF($D20>G$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":14025.259944413545},14025.259944413545,14025.259944413545,14025.259944413545,14025.259944413545,""]
[null,"Minor Assets",{"$f":"'Building Block'!C21*10^6*'Master Data'!$H$31","v":998586.13673432695},{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D21,$C21),0)","v":221741.86748923571},null,{"$f":"IF($D21<=F$6,\"\",IF($D21>G$6-0.000001,$E21,$E21*($D21-INT($D21))))","v":221741.86748923571},221741.86748923571,221741.86748923571,221741.86748923571,"",""]
[null,"NEM Assets",{"$f":"'Building Block'!C22*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D22,$C22),0)","v":0},null,0,0,0,0,"",""]
[null,"Streetlights",null,null,null,null,"","","","","",""]
[null,"Non System Property",{"$f":"'Building Block'!C24*10^6*'Master Data'!$H$31","v":62383.449380542108},{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D24,$C24),0)","v":2962.859685314696},null,2962.859685314696,2962.859685314696,2962.859685314696,2962.859685314696,2962.859685314696,2962.859685314696]
[null,"Non-System Land",{"$f":"'Building Block'!C25*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D25,$C25),0)","v":0},null,"","","","","",""]
[null,"Overhead High Voltage Lines Rural",{"$f":"'Building Block'!C26*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D26,$C26),0)","v":0},null,0,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!D91","v":903121.57899211068},{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D27,$C27),0)","v":42893.147844564148},null,42893.147844564148,42893.147844564148,42893.147844564148,42893.147844564148,42893.147844564148,42893.147844564148]
[]
[null,"2018-19"]
[null,{"$f":"B19","v":"Spare Parts"},{"$f":"'Building Block'!D19*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D30,$C30),0)","v":0},null,null,{"$f":"IF($D30<=G$6,\"\",IF($D30>H$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},0,0,"",""]
[null,"Motor Vehicles",{"$f":"'Building Block'!D20*10^6*'Master Data'!$H$31","v":143225.44268609901},{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D31,$C31),0)","v":26959.730473220297},null,null,26959.730473220297,26959.730473220297,26959.730473220297,26959.730473220297,""]
[null,"Minor Assets",{"$f":"'Building Block'!D21*10^6*'Master Data'!$H$31","v":889108.05653936532},{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D32,$C32),0)","v":197431.62217483908},null,null,197431.62217483908,197431.62217483908,197431.62217483908,"",""]
[null,"NEM Assets",{"$f":"'Building Block'!D22*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D33,$C33),0)","v":0},null,null,0,0,0,"",""]
[null,"Streetlights",null,null,null,null,null,"","","","",""]
[null,"Non System Property",{"$f":"'Building Block'!D24*10^6*'Master Data'!$H$31","v":92081.25931959931},{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D35,$C35),0)","v":4373.3370584689865},null,null,4373.3370584689865,4373.3370584689865,4373.3370584689865,4373.3370584689865,4373.3370584689865]
[null,"Non-System Land",{"$f":"'Building Block'!D25*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D36,$C36),0)","v":0},null,null,"","","","",""]
[null,"Overhead High Voltage Lines Rural",{"$f":"'Building Block'!D26*10^6*'Master Data'!$H$31","v":0},{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D37,$C37),0)","v":0},null,null,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!E91","v":903121.57899211068},{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D38,$C38),0)","v":42893.147844564148},null,null,42893.147844564148,42893.147844564148,42893.147844564148,42893.147844564148,42893.147844564148]
[]
[null,"2019-20"]
[null,{"$f":"B30","v":"Spare Parts"},null,{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D41,$C41),0)","v":0},null,null,null,{"$f":"IF($D41<=H$6,\"\",IF($D41>I$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":0},0,"",""]
[null,"Motor Vehicles",null,{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D42,$C42),0)","v":0},null,null,null,0,0,0,""]
[null,"Minor Assets",null,{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D43,$C43),0)","v":0},null,null,null,0,0,"",""]
[null,"NEM Assets",null,{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D44,$C44),0)","v":0},null,null,null,0,0,"",""]
[null,"Streetlights",null,null,null,null,null,null,"","","",""]
[null,"Non System Property",null,{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D46,$C46),0)","v":0},null,null,null,0,0,0,0]
[null,"Non-System Land",null,{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D47,$C47),0)","v":0},null,null,null,"","","",""]
[null,"Overhead High Voltage Lines Rural",null,{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D48,$C48),0)","v":0},null,null,null,0,0,0,0]
[null,"Indirect POW Capex",null,{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D49,$C49),0)","v":0},null,null,null,0,0,0,0]
[]
[null,"2020-21"]
[null,{"$f":"B41","v":"Spare Parts"},null,{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D52,$C52),0)","v":0},null,null,null,null,{"$f":"IF($D52<=I$6,\"\",IF($D52>J$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":0},"",""]
[null,"Motor Vehicles",null,{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D53,$C53),0)","v":0},null,null,null,null,0,0,""]
[null,"Minor Assets",null,{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D54,$C54),0)","v":0},null,null,null,null,0,"",""]
[null,"NEM Assets",null,{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D55,$C55),0)","v":0},null,null,null,null,0,"",""]
[null,"Streetlights",null,null,null,null,null,null,null,"","",""]
[null,"Non System Property",null,{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D57,$C57),0)","v":0},null,null,null,null,0,0,0]
[null,"Non-System Land",null,{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D58,$C58),0)","v":0},null,null,null,null,"","",""]
[null,"Overhead High Voltage Lines Rural",null,{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D59,$C59),0)","v":0},null,null,null,null,0,0,0]
[null,"Indirect POW Capex",null,{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D60,$C60),0)","v":0},null,null,null,null,0,0,0]
[]
[null,"2021-22"]
[null,{"$f":"B52","v":"Spare Parts"},null,{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D63,$C63),0)","v":0},null,null,null,null,null,{"$f":"IF($D63<=J$6,\"\",IF($D63>K$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},""]
[null,"Motor Vehicles",null,{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D64,$C64),0)","v":0},null,null,null,null,null,0,""]
[null,"Minor Assets",null,{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D65,$C65),0)","v":0},null,null,null,null,null,"",""]
[null,"NEM Assets",null,{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D66,$C66),0)","v":0},null,null,null,null,null,"",""]
[null,"Streetlights",null,null,null,null,null,null,null,null,"",""]
[null,"Non System Property",null,{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D68,$C68),0)","v":0},null,null,null,null,null,0,0]
[null,"Non-System Land",null,{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D69,$C69),0)","v":0},null,null,null,null,null,"",""]
[null,"Overhead High Voltage Lines Rural",null,{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D70,$C70),0)","v":0},null,null,null,null,null,0,0]
[null,"Indirect POW Capex",null,{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D71,$C71),0)","v":0},null,null,null,null,null,0,0]
[]
[null,"2022-23"]
[null,{"$f":"B63","v":"Spare Parts"},null,{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D74,$C74),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D74<=K$6,\"\",IF($D74>L$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""}]
[null,"Motor Vehicles",null,{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D75,$C75),0)","v":0},null,null,null,null,null,null,""]
[null,"Minor Assets",null,{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D76,$C76),0)","v":0},null,null,null,null,null,null,""]
[null,"NEM Assets",null,{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D77,$C77),0)","v":0},null,null,null,null,null,null,""]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,""]
[null,"Non System Property",null,{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D79,$C79),0)","v":0},null,null,null,null,null,null,0]
[null,"Non-System Land",null,{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D80,$C80),0)","v":0},null,null,null,null,null,null,""]
[null,"Overhead High Voltage Lines Rural",null,{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D81,$C81),0)","v":0},null,null,null,null,null,null,0]
[null,"Indirect POW Capex",null,{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D82,$C82),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D82<=K$6,\"\",IF($D82>L$6-0.000001,$E82,$E82*($D82-INT($D82))))","v":0}]
[]
[null,"2023-24"]
[null,{"$f":"B74","v":"Spare Parts"},null,{"$f":"'Building Block'!E$53","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D85,$C85),0)","v":0}]
[null,"Motor Vehicles",null,{"$f":"'Building Block'!E$54","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D86,$C86),0)","v":0}]
[null,"Minor Assets",null,{"$f":"'Building Block'!E$55","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D87,$C87),0)","v":0}]
[null,"NEM Assets",null,{"$f":"'Building Block'!E$56","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D88,$C88),0)","v":0}]
[null,"Streetlights"]
[null,"Non System Property",null,{"$f":"'Building Block'!E$58","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D90,$C90),0)","v":0}]
[null,"Non-System Land",null,{"$f":"'Building Block'!E$59","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D91,$C91),0)","v":0}]
[null,"Overhead High Voltage Lines Rural",null,{"$f":"'Building Block'!E$60","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D92,$C92),0)","v":0}]
[null,"Indirect POW Capex",null,{"$f":"'Building Block'!E$61","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,$D93,$C93),0)","v":0}]
[]
[]
[null,"Total",{"$f":"SUM(C8:C94)","v":5800601.5705525335},null,null,{"$f":"SUM(F8:F94)","v":437851.38800783275},{"$f":"SUM(G8:G94)","v":692539.31491549674}]
[]
[]
[null,null,null,null,null,1,{"$f":"F99+1","v":2}]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F101:L101)","v":1068021.9492546723},{"$f":"F96","v":437851.38800783275},{"$f":"G96","v":692539.31491549674}]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F103:L103)","v":1068021.9492546723},{"$f":"$E$101/$E$104","v":562948.8939066662},{"$f":"$E$101/$E$104","v":562948.8939066662}]
[null,null,null,"Discount factor",{"$f":"SUM(F104:L104)","v":1.89719166484719},{"$f":"1/(1+Inputs!$D$4)^F99","v":0.96532988260227259},{"$f":"1/(1+Inputs!$D$4)^G99","v":0.93186178224491745}]
[]
[null,"Real Annuity Charge to be allocated",null,null,null,{"$f":"F103","v":562948.8939066662},{"$f":"G103","v":562948.8939066662}]
[]
[null,"Total Lights",null,null,null,{"$f":"Volumes!E84","v":49622},{"$f":"Volumes!F84","v":50020}]
[null,"Corp capex annuity per Light",null,null,null,{"$f":"F106/F108","v":11.344744143860913},{"$f":"G106/G108","v":11.254476087698245}]

{"sheet":"Revenue Nominal RAB","index":15,"n_rows":297,"n_cols":11,"rows_kept":297,"cut":false,"hidden":false,"merged":[[229,2,230,2],[15,2,16,2],[21,3,21,4],[90,3,90,4],[159,3,159,4],[90,6,90,7],[159,6,159,7],[90,9,90,10],[159,9,159,10],[229,3,229,4]]}
[null,"Revenue per the PTRM work paper",null,{"$f":"'Master Data'!I$28","v":"Year 3"},{"$f":"'Master Data'!J$28","v":"Year 4"}]
[null,"Year",null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[null,"Nominal ($m)"]
[null,"Building block components"]
[null,"Return on capital","Link to PTRM",1.0784317682678153,1.3740174873305153]
[null,"Regulated Asset base (regulatory depreciation)","Link to PTRM",1.3253951001224902,1.7157263332430879]
[]
[null,null,null,{"$f":"SUM(D5:D7)","v":2.4038268683903055},{"$f":"SUM(E5:E7)","v":3.0897438205736032}]
[]
[null,"Operating Expenditure","Link to PTRM",3.2521838732341295,3.3797662142059619]
[null,"After Tax and Imputation credits","Below weighting",{"$f":"D15","v":0},{"$f":"E15","v":0}]
[null,null,null,{"$f":"SUM(D10:D11)","v":3.2521838732341295},3.3797662142059619]
[null,null,"Total Revenue",{"$f":"D8+D12","v":5.656010741624435},6.4695100347795655]
[]
[null,"After Tax and Imputation credits","Link to PTRM",0,0]
[]
[]
[]
[]
[null,null,null,{"$f":"'Master Data'!I23","v":365},{"$f":"'Master Data'!J23","v":365},null,{"$f":"'Master Data'!I23","v":365},{"$f":"'Master Data'!J23","v":365},null,{"$f":"'Master Data'!I23","v":365},{"$f":"'Master Data'!J23","v":365}]
[]
["Filter","Public Lighting",null,null,null,null,"Revenue per Year ($m) ",null,null,"Annual Cost Per Year ($) "]
[null,"Meter Type",null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[{"$f":"IF(B24=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B24,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B24,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,{"$f":"IFERROR(D24*VLOOKUP($B24,$B$232:$E$294,MATCH(G$23,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":0},{"$f":"IFERROR(E24*VLOOKUP($B24,$B$232:$E$294,MATCH(H$23,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":0},null,{"$f":"IFERROR(D24/100*J$20,0)","v":0},{"$f":"IFERROR(E24/100*K$20,0)","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B25,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":15.974669931270366},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B25,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":22.164549001641738},null,0.33258623810107651,0.43840037229562256,null,58.307545249136837,80.900603855992344]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B26,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.101380575804214},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B26,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":22.340357597492755},null,7.0524046922022451E-3,1.3862191889244256E-2,null,58.770039101685384,81.542305230848555]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B27,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B27,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B28,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B28,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B29,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B29,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B30,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B30,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B31,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B31,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B32,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":17.106815302110149},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B32,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":23.735379050520542},null,5.1825096957742699E-3,7.1906330833551987E-3,null,62.439875852702038,86.634133534399979]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B33,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B33,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B34,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B34,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B35,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B35,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B36,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B36,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B37,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B37,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B38,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.529288520839476},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B38,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":34.033918680930086},null,3.6081356949728825E-2,5.2546668747422011E-2,null,89.531903101064088,124.22380318539481]
[{"$f":"IF(B39=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B39,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B39,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[{"$f":"IF(B40=0,\"x\",\"\")","v":""},{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B40,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.464076393665032},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B40,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":35.330918975929904},null,0.44864010314560704,0.6536873632548087,null,92.94387883687736,128.95785426214414]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B41,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B41,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B42,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B42,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B43,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B43,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B44,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":26.416036654897084},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B44,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":36.651745631408446},null,0.5785112027422461,0.8428068907942371,null,96.418533790374354,133.77887155464083]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B45,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B45,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B46,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B46,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B47,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B47,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B48,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":26.416036654897081},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B48,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":36.651745631408446},null,3.1818116150823536E-3,4.6822605044124291E-3,null,96.41853379037434,133.77887155464083]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B49,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.716754354357736},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B49,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":35.681504813728374},null,5.7352219723370901E-2,8.36124702300097E-2,null,93.866153393405739,130.23749257010857]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B50,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B50,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B51,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.716754354357736},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B51,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":35.681504813728381},null,3.0975830619823889E-3,4.5583122399538009E-3,null,93.866153393405739,130.2374925701086]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B52,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.822036487772955},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B52,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":23.340253892244167},null,1.3139692700599455E-2,1.916818350900552E-2,null,61.40043318037128,85.191926706691206]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B53,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B53,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B54,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B54,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B55,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B55,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B56,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723067},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B56,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,{"$f":"IFERROR(D56*VLOOKUP($B56,$B$232:$E$294,MATCH(G$23,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":3.9854720243031633E-2},{"$f":"IFERROR(E56*VLOOKUP($B56,$B$232:$E$294,MATCH(H$23,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":7.7723024552229972E-2},null,{"$f":"IFERROR(D56/100*J$20,0)","v":3.9421088272039193},{"$f":"IFERROR(E56/100*K$20,0)","v":5.4696006018458814}]
["",{"$f":"Inputs!C102","v":"25W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B57,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723063},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B57,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,8.2784285371282281E-5,1.148616126387635E-4,null,3.942108827203918,5.4696006018458814]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B58,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B58,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B59,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B59,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C105","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B60,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B60,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B61,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B61,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B62,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B62,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B63,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":1.0800298156723065},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B63,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":1.498520712834488},null,1.3008959129772929E-4,1.9143602106460586E-4,null,3.9421088272039189,5.4696006018458814]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B64,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B64,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B65,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B65,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B66,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.521105428124184},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B66,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":34.022564796295626},null,1.5215345918151056E-3,2.1111001456101436E-3,null,89.502034812653278,124.18236150647903]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B67,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.813129788573864},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B67,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":35.815223885448063},null,1.3190509321961245E-3,1.9608835077282814E-3,null,94.217923728294593,130.72556718188542]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B68,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":26.451370732832995},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B68,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":36.700770988752794},null,8.4961802793859596E-3,1.1922245455696345E-2,null,96.547503174840429,133.9578141089477]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B69,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":27.306201936145918},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B69,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":37.886832934037379},null,1.694349830137854E-3,2.3508779835570196E-3,null,99.667637066932599,138.28694020923643]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B70,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B70,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B71,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":26.451370732832991},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B71,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":36.700770988752787},null,3.1860676047697337E-3,4.6885234938131683E-3,null,96.547503174840415,133.95781410894767]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B72,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":27.306201936145925},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B72,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":37.886832934037372},null,3.2890320232087768E-3,4.8400429073232748E-3,null,99.667637066932627,138.28694020923641]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B73,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B73,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B74,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":23.4195864609108},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B74,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":32.494228296694658},null,3.6500596478652531E-2,4.8153196912871815E-2,null,85.481490582324412,118.60393328293551]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B75,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B75,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B76,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.199530638750851},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B76,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":33.576385926408271},null,2.8265051786060995E-3,3.7991680675730959E-3,null,88.328286831440607,122.55380863139018]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B77,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B77,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B78,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":15.727282335103968},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B78,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.821303443441181},null,2.2961832209251794E-3,3.185910302742412E-3,null,57.404580523129482,79.647757568560309]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B79,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":15.72728233510397},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B79,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.821303443441181},null,0.8171542037467483,0.80723002295735857,null,57.404580523129489,79.647757568560309]
["x",{"$f":"Inputs!C125","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B80,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B80,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[null,{"$f":"Inputs!C126","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B81,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B81,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[null,{"$f":"Inputs!C127","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B82,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B82,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[null,{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$X$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B83,$B$232:$E$294,MATCH(D$23,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$X$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$X$14,0),FALSE))/VLOOKUP($B83,$B$232:$E$294,MATCH(E$23,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[]
[null,null,{"$f":"SUM(C24:C84)","v":0},465.82715007987559,646.3262614290179,null,{"$f":"SUM(G24:G84)","v":2.4038268683903046},3.0897438205736014]
[null,null,null,null,null,null,{"$f":"ROUND(G85,4)=ROUND(D8,4)","v":true},{"$f":"ROUND(H85,4)=ROUND(E8,4)","v":true}]
[]
[]
[]
[]
[]
[null,"Meter Type",null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[{"$f":"IF(B93=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B93,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B93,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,{"$f":"IFERROR(D93*VLOOKUP($B93,$B$232:$E$294,MATCH(G$92,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":0},{"$f":"IFERROR(E93*VLOOKUP($B93,$B$232:$E$294,MATCH(H$92,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":0},null,{"$f":"IFERROR(D93/100*J$20,0)","v":0},{"$f":"IFERROR(E93/100*K$20,0)","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B94,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.665649548021833},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B94,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.683831123092236},null,0.43025055732999534,0.42889208512453436,null,75.42962085027969,79.145983599286666]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B95,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.716723179019368},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B95,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.736485236584208},null,9.0739247524104834E-3,1.3487489089300499E-2,null,75.616039603420703,79.338171113532354]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B96,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B96,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B97,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B97,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B98,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B98,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B99,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B99,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B100,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B100,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B101,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.9616072550068},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B101,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.988947293375087},null,6.3503189179043105E-3,6.6615515825279824E-3,null,76.509866480774818,80.25965762081907]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B102,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B102,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B103,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B103,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B104,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B104,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B105,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B105,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B106,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B106,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B107,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.265836092197642},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B107,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.395426073105014},null,3.5693831599818121E-2,3.9209268085570487E-2,null,88.570301736521401,92.693305166833312]
["x",{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B108,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B108,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B109,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.261976983885329},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B109,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.391447544007207},null,0.42746085458943284,0.46978875374208973,null,88.55621599118146,92.678783535626309]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B110,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B110,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B111,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B111,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B112,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B112,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B113,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.388428748777088},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B113,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.521812381004811},null,0.53410658959821822,0.58687407570120553,null,89.017764933036375,93.154615190667556]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B114,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B114,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B115,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B115,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B116,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B116,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B117,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.388428748777081},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B117,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.521812381004803},null,2.9375862427901992E-3,3.2604115316733637E-3,null,89.017764933036347,93.154615190667542]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B118,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.431291238109161},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B118,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.566001257608235},null,5.4485444154669153E-2,5.9908810746953381E-2,null,89.174213019098431,93.315904590270051]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B119,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B119,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B120,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.431291238109161},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B120,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.566001257608235},null,2.9427490296302481E-3,3.2660566606594514E-3,null,89.174213019098431,93.315904590270051]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B121,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.918273631453189},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B121,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.944272703218768},null,1.6339263533528086E-2,1.8021733957518413E-2,null,76.351698754804133,80.096595366748502]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B122,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B122,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B123,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B123,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B124,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B124,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B125,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025251},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B125,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,{"$f":"IFERROR(D125*VLOOKUP($B125,$B$232:$E$294,MATCH(G$92,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":0.59119726023199681},{"$f":"IFERROR(E125*VLOOKUP($B125,$B$232:$E$294,MATCH(H$92,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":0.8763055434732262},null,{"$f":"IFERROR(D125/100*J$20,0)","v":58.476484691592162},{"$f":"IFERROR(E125/100*K$20,0)","v":61.668229660325579}]
["",{"$f":"Inputs!C102","v":"25W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B126,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B126,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.2280061785234356E-3,1.2950328228668369E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B127,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B127,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B128,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B128,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C105","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B129,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B129,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B130,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B130,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B131,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B131,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B132,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":16.020954710025254},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B132,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":16.895405386390568},null,1.929723994822542E-3,2.1583880381113949E-3,null,58.476484691592177,61.668229660325579]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B133,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B133,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B134,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B134,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B135,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.262537709024727},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B135,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.392025620884667},null,1.5054904648449843E-3,1.5755751897758934E-3,null,88.558262637940246,92.680893516229034]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B136,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.402670959167352},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B136,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.53649531910062},null,1.2469764860134516E-3,1.3981231187207587E-3,null,89.06974900096084,93.208207914717264]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B137,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.402670959167349},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B137,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.536495319100627},null,7.8381379120845522E-3,8.2955305044098392E-3,null,89.069749000960826,93.208207914717292]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B138,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.071954535031331},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B138,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":26.226489992938269},null,1.5557147788986942E-3,1.6273537040618197E-3,null,91.512634052864357,95.726688474224673]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B139,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B139,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B140,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":24.402670959167349},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B140,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":25.53649531910062},null,2.9393017170317075E-3,3.2622872770151044E-3,null,89.069749000960826,93.208207914717264]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B141,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":25.071954535031331},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B141,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":26.226489992938262},null,3.0199169237445237E-3,3.3504340965978632E-3,null,91.512634052864357,95.726688474224659]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B142,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B142,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B143,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":23.398745595371373},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B143,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":24.501503308344162},null,3.6468114947666053E-2,3.6308777752635205E-2,null,85.405421423105508,89.430487075456199]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B144,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B144,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B145,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":23.544771102832605},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B145,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":24.652047600817831},null,2.7500292648108484E-3,2.7893791860325377E-3,null,85.938414525339013,89.979973742985081]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B146,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B146,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B147,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.559277606912765},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B147,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.574167483556071},null,3.0016545306092634E-3,3.1498284525991859E-3,null,75.041363265231595,78.745711314979658]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B148,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":20.559277606912772},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B148,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":21.574167483556074},null,1.0682138060805721,0.79808778417731896,null,75.041363265231624,78.745711314979673]
["x",{"$f":"Inputs!C125","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B149,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B149,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
[{"$f":"IF(B150=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C126","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B150,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B150,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C127","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B151,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B151,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x",{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$U$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B152,$B$232:$E$294,MATCH(D$92,$B$231:$E$231,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$U$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$U$16,0),FALSE))/VLOOKUP($B152,$B$232:$E$294,MATCH(E$92,$B$231:$E$231,0),FALSE)/E$20*100,0)","v":0},null,0,0,null,0,0]
["x"]
[null,null,{"$f":"SUM(C93:C153)","v":0},593.27367591217762,622.23565778207012,null,{"$f":"SUM(G93:G153)","v":3.2521838732341277},3.3797662142059619]
[null,null,null,null,null,null,{"$f":"ROUND(D12,4)=ROUND(G154,4)","v":true},{"$f":"ROUND(E12,4)=ROUND(H154,4)","v":true}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"},null,{"$f":"'Master Data'!I$29","v":"2017-18"},{"$f":"'Master Data'!J$29","v":"2018-19"}]
[{"$f":"IF(B162=0,\"x\",\"\")","v":""},{"$f":"B24","v":"32W Compact Fluorescent"},null,{"$f":"D24+D93","v":0},0,null,{"$f":"IFERROR(D162*VLOOKUP($B162,$B$232:$E$294,MATCH(G$161,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":0},{"$f":"IFERROR(E162*VLOOKUP($B162,$B$232:$E$294,MATCH(H$161,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":0},null,{"$f":"J24+J93","v":0},0]
["",{"$f":"B25","v":"42W Compact Fluorescent"},null,36.640319479292202,43.848380124733978,null,0.76283679543107197,0.86729245742015704,null,133.73716609941653,160.046587455279]
["",{"$f":"B26","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,36.818103754823582,44.076842834076963,null,1.6126329444612727E-2,2.7349680978544753E-2,null,134.38607870510609,160.8804763443809]
["","2x24W Compact Fluorescent",null,0,0,null,0,0,null,0,0]
["","1x20W Fluorescent",null,0,0,null,0,0,null,0,0]
["","1x40W Fluorescent",null,0,0,null,0,0,null,0,0]
["","2x20W Fluorescent",null,0,0,null,0,0,null,0,0]
["","2x24W Fluorescent",null,0,0,null,0,0,null,0,0]
["","T5 Fluorescent 2 x 24W",null,38.068422557116946,45.724326343895626,null,1.153282861367858E-2,1.3852184665883178E-2,null,138.94974233347685,166.89379115521905]
["","20 Fluorescent 1X20FL",null,0,0,null,0,0,null,0,0]
["","2x40W Fluorescent",null,{"$f":"D34+D103","v":0},0,null,0,0,null,{"$f":"J34+J103","v":0},0]
["","3x40W Fluorescent",null,0,0,null,0,0,null,0,0]
["","4x20 Fluorescent",null,0,0,null,0,0,null,0,0]
["","4x40W Fluorescent",null,0,0,null,0,0,null,0,0]
["","100W Sodium Vapour",null,48.795124613037117,59.4293447540351,null,7.1775188549546953E-2,9.1755936832992491E-2,null,178.10220483758548,216.91710835222813]
["x",0,null,0,0,null,0,0,null,0,0]
["","150W Sodium Vapour",null,49.726053377550357,60.722366519937111,null,0.87610095773503982,1.1234761169968985,null,181.50009482805882,221.63663779777045]
["x",0,null,0,0,null,0,0,null,0,0]
["x",0,null,0,0,null,0,0,null,0,0]
["x",0,null,0,0,null,0,0,null,0,0]
["","250W Sodium Vapour",null,{"$f":"D44+D113","v":50.804465403674172},62.173558012413253,null,1.1126177923404641,1.4296809664954426,null,{"$f":"J44+J113","v":185.43629872341074},226.93348674530839]
["x",0,null,0,0,null,0,0,null,0,0]
["x",0,null,0,0,null,0,0,null,0,0]
["x",0,null,0,0,null,0,0,null,0,0]
["","250W Sodium Vapour - Flood Light",null,50.804465403674158,62.173558012413253,null,6.1193978578725529E-3,7.9426720360857919E-3,null,185.43629872341069,226.93348674530836]
["","400W Sodium Vapour",null,50.1480455924669,61.247506071336609,null,0.11183766387804005,0.14352128097696309,null,183.04036641250417,223.55339716037861]
["x",0,null,0,0,null,0,0,null,0,0]
["","400W Sodium Vapour - Flood Light",null,50.1480455924669,61.247506071336616,null,6.0403320916126374E-3,7.8243689006132541E-3,null,183.04036641250417,223.55339716037867]
["","70W Sodium Vapour",null,37.740310119226145,45.284526595462935,null,2.9478956234127544E-2,3.7189917466523933E-2,null,137.75213193517541,165.28852207343971]
["x",0,null,0,0,null,0,0,null,0,0]
["","100W Incandescent",null,{"$f":"D54+D123","v":0},0,null,0,0,null,{"$f":"J54+J123","v":0},0]
["","60W Incandescent",null,0,0,null,0,0,null,0,0]
["","18W LED",null,17.100984525697559,18.393926099225055,null,{"$f":"IFERROR(D194*VLOOKUP($B194,$B$232:$E$294,MATCH(G$161,$B$231:$E$231,0),FALSE)*G$20/100/10^6,0)","v":0.63105198047502853},{"$f":"IFERROR(E194*VLOOKUP($B194,$B$232:$E$294,MATCH(H$161,$B$231:$E$231,0),FALSE)*H$20/100/10^6,0)","v":0.95402856802545644},null,62.418593518796079,67.137830262171462]
["","25W LED",null,17.100984525697562,18.393926099225055,null,1.3107904638947183E-3,1.4098944355056004E-3,null,62.418593518796094,67.137830262171462]
["","18W LED Decorative - Bottom Pole Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","18W LED Decorative - Side Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","18W LED Decorative - Top Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","25W LED Decorative - Bottom Pole Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","25W LED Decorative - Side Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","25W LED Decorative - Top Entry",null,17.100984525697562,18.393926099225055,null,2.0598135861202714E-3,2.3498240591760004E-3,null,62.418593518796094,67.137830262171462]
["","30W LED",null,{"$f":"D64+D133","v":0},0,null,0,0,null,{"$f":"J64+J133","v":0},0]
["","88 LED Light",null,0,0,null,0,0,null,0,0]
["","100W Metal Halide",null,48.783643137148914,59.414590417180293,null,3.0270250566600903E-3,3.6866753353860375E-3,null,178.06029745059351,216.86325502270807]
["","150W Metal Halide",null,50.215800747741213,61.351719204548687,null,2.5660274182095757E-3,3.3590066264490405E-3,null,183.28767272925543,223.93377509660269]
["","250W Metal Halide",null,50.854041692000344,62.237266307853417,null,1.633431819147051E-2,2.0217775960106186E-2,null,185.61725217580124,227.16602202366499]
["","400W Metal Halide",null,52.378156471177249,64.113322926975655,null,3.2500646090365482E-3,3.9782316876188391E-3,null,191.18027111979694,234.01362868346109]
["","70W Metal Halide",null,0,0,null,0,0,null,0,0]
["","250W Metal Halide - Flood Light",null,50.854041692000337,62.237266307853403,null,6.1253693218014408E-3,7.9508107708282719E-3,null,185.61725217580124,227.16602202366494]
["","400W Metal Halide - Flood Light",null,52.378156471177256,64.113322926975627,null,6.3089489469533013E-3,8.1904770039211358E-3,null,191.180271119797,234.01362868346106]
["","125W Mercury Vapour",null,0,0,null,0,0,null,0,0]
["","250W Mercury Vapour",null,{"$f":"D74+D143","v":46.818332056282173},56.99573160503882,null,7.2968711426318583E-2,8.4461974665507034E-2,null,{"$f":"J74+J143","v":170.88691200542991},208.03442035839171]
["x",0,null,0,0,null,0,0,null,0,0]
["","400W Mercury Vapour",null,47.744301741583456,58.228433527226102,null,5.5765344434169483E-3,6.588547253605634E-3,null,174.26670135677961,212.53378237437528]
["","50W Mercury Vapour",null,0,0,null,0,0,null,0,0]
["","80W Mercury Vapour Art decorative",null,36.286559942016737,43.395470926997248,null,5.2978377515344437E-3,6.3357387553415979E-3,null,132.44594378836109,158.39346888353998]
["","80W Mercury Vapour",null,36.286559942016744,43.395470926997255,null,1.8853680098273202,1.6053178071346776,null,132.44594378836112,158.39346888353998]
[{"$f":"IF(B218=0,\"x\",\"\")","v":"x"},0,null,{"$f":"D80+D149","v":0},0,null,0,0,null,{"$f":"J80+J149","v":0},0]
["x",0,null,{"$f":"D81+D150","v":0},0,null,0,0,null,{"$f":"J81+J150","v":0},0]
["x",0,null,{"$f":"D82+D151","v":0},0,null,0,0,null,{"$f":"J82+J151","v":0},0]
["x",0,null,{"$f":"D83+D152","v":0},0,null,0,0,null,{"$f":"J83+J152","v":0},0]
["x"]
[null,null,{"$f":"SUM(C162:C222)","v":0},1059.1008259920536,1268.5619192110883,null,{"$f":"SUM(G162:G222)","v":5.6560107416244341},6.4695100347795647]
[null,null,null,null,null,null,{"$f":"ROUND(D13,4)=ROUND(G223,4)","v":true},{"$f":"ROUND(E13,4)=ROUND(H223,4)","v":true}]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D161","v":"2017-18"},"2018-19"]
[{"$f":"IF(B232=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":5704},{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":5419}]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":120},{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":170}]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":83}]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":403},{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":423}]
["x",{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":4827},{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":5069}]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":6000},{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":6300}]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":611},{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":642}]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":214},{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":225}]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":10110},{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":14210}]
["",{"$f":"Inputs!C102","v":"25W LED"},null,{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":21}]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C105","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":17}]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":14},{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":15}]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":88},{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":89}]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":17}]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":35}]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":427},{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":406}]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":31}]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":40}]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":14235},{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":10135}]
[{"$f":"IF(B288=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C125","v":0},null,{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C126","v":0},null,{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C127","v":0},null,{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(VLOOKUP($B291,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B291,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B292,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B292,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B293,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!D$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B293,Volumes!$B$38:$F$79,MATCH('Revenue Nominal RAB'!E$231,Volumes!$B$38:$F$38,0),FALSE),0)","v":0}]
[null,{"$f":"B222","v":0}]
[null,null,null,{"$f":"SUM(D232:D293)","v":43293},43662]
[null,null,null,{"$f":"Volumes!E80","v":43293},{"$f":"Volumes!F80","v":43662}]
[null,null,null,{"$f":"D295=D296","v":true},true]

{"sheet":"Capex Weighting","index":16,"n_rows":117,"n_cols":24,"rows_kept":117,"cut":false,"hidden":false,"merged":[[2,3,2,4]]}
[null,null,null,null,null,null,"Submission Model Inputs"]
[null,null,null,null,null,null,{"$f":"'Master Data'!$I$59","v":1.0768906249999999},"Convert 2014/15 POW into 2017/18 dollars"]
[null,"Linked to DD17 POW",null,"AER Inputs (2016-17 dollars)",null,null,{"$f":"'Master Data'!L$20","v":"2020-21"},{"$f":"'Master Data'!M$20","v":"2021-22"}]
[null,null,null,"2017/18","2018/19",null,"2017/18","2018/19"]
[null,"Capex - Replace luminaires","RLMAJ",{"$f":"(G5/$G$2)*'Master Data'!$H$31","v":388866.03079608903},{"$f":"(H5/$G$2)*'Master Data'!$H$31","v":388866.03079608903},null,403466.35545343743,403466.35545343743]
[null,"Capex - Replace luminaires ","RLMIN",{"$f":"(G6/$G$2)*'Master Data'!$H$31","v":2296329.5128711909},{"$f":"(H6/$G$2)*'Master Data'!$H$31","v":2290074.8144007199},null,2382547.2684810939,2376057.731734531]
[null,"Capex - New Streetlight installation","RLOLI",{"$f":"(G7/$G$2)*'Master Data'!$H$31","v":362267.31364411506},{"$f":"(H7/$G$2)*'Master Data'!$H$31","v":362267.31364411506},null,375868.96555781248,375868.96555781248]
[null,"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire","RLREL",{"$f":"(G8/$G$2)*'Master Data'!$H$31","v":221140.77652502555},{"$f":"(H8/$G$2)*'Master Data'!$H$31","v":221140.77652502555},null,229443.70575140623,229443.70575140623]
[null,"Capex - Road Light Replace Underground Cable","RLRUC",{"$f":"(G9/$G$2)*'Master Data'!$H$31","v":48893.96494422001},{"$f":"(H9/$G$2)*'Master Data'!$H$31","v":48893.96494422001},null,50729.732806249995,50729.732806249995]
[null,"Capex - New supply to Private Contract Lighting","RLSPR",{"$f":"(G10/$G$2)*'Master Data'!$H$31","v":0},{"$f":"(H10/$G$2)*'Master Data'!$H$31","v":0},null,0,0]
[null,"Capex - Replace condemned wide based steel poles","RLWBP",{"$f":"(G11/$G$2)*'Master Data'!$H$31","v":270819.52387875004},{"$f":"(H11/$G$2)*'Master Data'!$H$31","v":270819.52387875004},null,280987.68632812495,280987.68632812495]
[null,"Total POW Capex",null,{"$f":"SUM(D5:D11)","v":3588317.1226593908},3582062.4241889198,null,{"$f":"SUM(G5:G11)","v":3723043.714378125},3716554.1776315616]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Master Data'!I$20","v":"2017-18"},null,null,null,null,null,null,1000,null,null,1000]
["Filter","Meter Type","Major/Minor size","POW cost","Bracket Annualised Cost","Lamp Annualised Cost",null,"Lamp/Globe Cost","Fitting Cost","Installation","Install costs","TOTAL COST","Volumes",null,"Volumes","Capex weighting",null,null,{"$f":"'Master Data'!I$20","v":"2017-18"},"Weighted Volumes",{"$f":"S14&\" Capex weighting\"","v":"2017-18 Capex weighting"},{"$f":"'Master Data'!J$20","v":"2018-19"},"Weighted Volumes",{"$f":"V14&\" Capex weighting\"","v":"2018-19 Capex weighting"}]
[]
[{"$f":"IF(B16=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},{"$f":"IF(B16=0,\"\",VLOOKUP($B16,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B16=0,0,VLOOKUP($B16,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8137358518041549},{"$f":"IF($B16=0,0,VLOOKUP($B16,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.519310031169219},null,null,null,null,null,{"$f":"SUM(D16:K16)","v":28.333045882973373},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,{"$f":"M16*L16","v":0},{"$f":"O16/$O$76","v":0},null,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"S16*$L16/T$13","v":0},{"$f":"(T16)/T$76","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"V16*$L16/W$13","v":0},{"$f":"(W16)/W$76","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},{"$f":"IF(B17=0,\"\",VLOOKUP($B17,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B17=0,0,VLOOKUP($B17,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8563887568753965},{"$f":"IF($B17=0,0,VLOOKUP($B17,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.519310031169219},null,null,null,null,null,{"$f":"SUM(D17:K17)","v":28.375698788044616},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":5704},null,{"$f":"M17*L17","v":161854.98588700648},0.13835698505349894,null,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":5704},{"$f":"S17*$L17/T$13","v":161.85498588700648},0.13835698505349889,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":5419},{"$f":"V17*$L17/W$13","v":153.76791173241378},0.14188890657421385]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},{"$f":"IF(B18=0,\"\",VLOOKUP($B18,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8563887568753965},{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.744385297074597},null,null,null,null,null,{"$f":"SUM(D18:K18)","v":28.600774053949994},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":120},null,3432.0928864739994,2.9338238892906657E-3,null,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":120},{"$f":"S18*$L18/T$13","v":3.4320928864739995},2.9338238892906649E-3,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":170},{"$f":"V18*$L18/W$13","v":4.8621315891714998},4.4865182015869434E-3]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},{"$f":"IF(B19=0,\"\",VLOOKUP($B19,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8562251790994762},{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":28.094836892506855},null,null,null,null,null,{"$f":"SUM(D19:K19)","v":29.95106207160633},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},{"$f":"IF(B20=0,\"\",VLOOKUP($B20,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.608746635051979},null,null,null,null,null,29.171908064511324,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},{"$f":"IF(B21=0,\"\",VLOOKUP($B21,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.687667196851216},null,null,null,null,null,29.250828626310561,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},{"$f":"IF(B22=0,\"\",VLOOKUP($B22,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.823559568461622},null,null,null,null,null,30.386720997920968,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},{"$f":"IF(B23=0,\"\",VLOOKUP($B23,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.160587191619772},null,null,null,null,null,29.723748621079118,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},{"$f":"IF(B24=0,\"\",VLOOKUP($B24,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.823559568461622},null,null,null,null,null,30.386720997920968,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},null,2522.0978428274402,2.1559413300196108E-3,null,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},2.5220978428274403,2.1559413300196104E-3,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},2.5220978428274403,2.3272586663901072E-3]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},{"$f":"IF(B25=0,\"\",VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.608746635051979},null,null,null,null,null,29.171908064511324,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},{"$f":"IF(B26=0,\"\",VLOOKUP($B26,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.981400692060088},null,null,null,null,null,30.544562121519434,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},{"$f":"IF(B27=0,\"\",VLOOKUP($B27,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":40.6355782116879},null,null,null,null,null,43.198739641147242,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},{"$f":"IF(B28=0,\"\",VLOOKUP($B28,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":30.253185435280905},null,null,null,null,null,32.816346864740247,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},{"$f":"IF(B29=0,\"\",VLOOKUP($B29,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.5631614294593446},{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.929311706896776},null,null,null,null,null,44.492473136356118,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},{"$f":"IF(B30=0,\"\",VLOOKUP($B30,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.3253406192127279},{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.245869649732711},null,null,null,null,null,43.571210268945435,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":403},null,17559.19773838501,1.5009964912277685E-2,null,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":403},17.559197738385009,1.5009964912277681E-2,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":423},18.430621943763921,1.7006804382140282E-2]
[{"$f":"IF(B31=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C84","v":0},{"$f":"IF(B31=0,\"\",VLOOKUP($B31,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,{"$f":"SUM(D31:K31)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},{"$f":"IF(B32=0,\"\",VLOOKUP($B32,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0028046522686722},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.228863029827551},null,null,null,null,null,45.231667682096223,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":4827},null,218333.25990147848,0.18663578024070998,null,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":4827},218.33325990147847,0.18663578024070993,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":5069},229.27932348054574,0.21156684865007783]
["x",{"$f":"Inputs!C86","v":0},{"$f":"IF(B33=0,\"\",VLOOKUP($B33,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["x",{"$f":"Inputs!C87","v":0},{"$f":"IF(B34=0,\"\",VLOOKUP($B34,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["x",{"$f":"Inputs!C88","v":0},{"$f":"IF(B35=0,\"\",VLOOKUP($B35,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},{"$f":"IF(B36=0,\"\",VLOOKUP($B36,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":5.1365077501363148},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.786120543173034},null,null,null,null,null,46.922628293309351,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":6000},null,281535.76975985611,0.24066259111648894,null,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":6000},281.53576975985612,0.24066259111648891,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":6300},295.61255824784894,0.27277565382031327]
["x",{"$f":"Inputs!C90","v":0},{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["x",{"$f":"Inputs!C91","v":0},{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["x",{"$f":"Inputs!C92","v":0},{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":5.1365077501363148},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.786120543173034},null,null,null,null,null,46.922628293309351,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,1548.4467336792086,1.3236442511406893E-3,null,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},1.5484467336792085,1.3236442511406889E-3,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},1.6422919902658273,1.5154202990017404E-3]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7054875360116077},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.975010308700902},null,null,null,null,null,45.680497844712512,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":611},null,27910.784183119344,2.3858714817417845E-2,null,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":611},27.910784183119343,2.3858714817417838E-2,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":642},29.326879616305433,2.7061295397133363E-2]
["x",{"$f":"Inputs!C95","v":0},{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7054875360116077},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.975010308700902},null,null,null,null,null,45.680497844712512,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,1507.456428875513,1.2886048919390982E-3,null,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},1.507456428875513,1.2886048919390977E-3,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},1.598817424564938,1.4753042661988596E-3]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.2482767329655671},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.632593571850908},null,null,null,null,null,29.880870304816476,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":214},null,6394.5062452307257,5.4661560170505552E-3,null,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":214},6.3945062452307253,5.4661560170505535E-3,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":225},6.7231958185837071,6.2038099668233967E-3]
["x",{"$f":"Inputs!C98","v":0},{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.6719432729730073},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":37.272998560741954},null,null,null,null,null,38.944941833714964,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.6719432729730073},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.912554536323018},null,null,null,null,null,27.584497809296025,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C101","v":"18W LED"},{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":10110},null,19395.526463443268,1.6579696635856258E-2,null,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":10110},19.395526463443268,1.6579696635856254E-2,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":14210},27.261170232000872,2.5155167892786944E-2]
["",{"$f":"Inputs!C102","v":"25W LED"},{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},null,40.287443692612129,3.4438539006229615E-5,null,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},4.0287443692612127E-2,3.4438539006229601E-5,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},4.0287443692612127E-2,3.7175124964709766E-5]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Bottom Pole Entry"},{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Side Entry"},{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C105","v":"18W LED Decorative - Top Entry"},{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,63.30884008839049,5.4117704152646541E-5,null,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},6.3308840088390494E-2,5.4117704152646528E-5,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},6.7145739487686887E-2,6.1958541607849625E-5]
["",{"$f":"Inputs!C109","v":"30W LED"},{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C110","v":"88 LED Light"},{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.9184496996481966},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,1.9184496996481966,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.3253406192127279},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.231334077164199},null,null,null,null,null,43.55667469637693,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},null,740.46346983840783,6.3296346830251694E-4,null,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},0.74046346983840783,6.3296346830251683E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},0.74046346983840783,6.8326057699444592E-4]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":4.0028046522686722},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.848884228230474},null,null,null,null,null,{"$f":"SUM(D59:K59)","v":45.851688880499147},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":14},null,{"$f":"M59*L59","v":641.9236443269881},5.4872959011370559E-4,null,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":14},0.64192364432698812,5.4872959011370538E-4,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":15},0.68777533320748718,6.3464274761920172E-4]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":5.1365077501363148},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.848884228230474},null,null,null,null,null,{"$f":"SUM(D60:K60)","v":46.985391978366792},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":88},null,{"$f":"M60*L60","v":4134.714494096278},{"$f":"O60/$O$76","v":3.5344393521465748E-3},null,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":88},{"$f":"S60*$L60/T$13","v":4.1347144940962783},{"$f":"(T60)/T$76","v":3.534439352146574E-3},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":89},{"$f":"V60*$L60/W$13","v":4.1816998860746448},{"$f":"(W60)/W$76","v":3.8586517679265104E-3}]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7054875360116077},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":44.79833536106527},null,null,null,null,null,48.50382289707688,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},null,824.56498925030701,7.0485518421401806E-4,null,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},0.82456498925030697,7.0485518421401785E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},0.82456498925030697,7.6086501667331908E-4]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":2.3253406192127279},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":29.790944403618425},null,null,null,null,null,32.11628502283115,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":5.1365077501363148},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.848884228230474},null,null,null,null,null,46.985391978366792,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,1550.5179352861041,1.3254147570549654E-3,null,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},1.550517935286104,1.325414757054965E-3,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},1.6444887192428377,1.5174473244654815E-3]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},{"$f":"IF(B64=0,\"\",VLOOKUP($B64,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":3.7054875360116077},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":44.79833536106527},null,null,null,null,null,48.50382289707688,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},null,1600.626155603537,1.3682482987683877E-3,null,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},1.600626155603537,1.3682482987683875E-3,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},1.6976338013976908,1.5664867990333039E-3]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},{"$f":"IF(B65=0,\"\",VLOOKUP($B65,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1753464323573208},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":37.424707528978274},null,null,null,null,null,41.600053961335597,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},{"$f":"IF(B66=0,\"\",VLOOKUP($B66,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":4.1753464323573208},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":37.424707528978274},null,null,null,null,null,41.600053961335597,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":427},null,17763.223041490299,1.5184369955517939E-2,null,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":427},17.763223041490299,1.5184369955517935E-2,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":406},16.889621908302253,1.5584850948559315E-2]
["x",{"$f":"Inputs!C120","v":0},{"$f":"IF(B67=0,\"\",VLOOKUP($B67,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},{"$f":"IF(B68=0,\"\",VLOOKUP($B68,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":4.9172394204468191},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":38.068224139778593},null,null,null,null,null,42.985463560225412,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":32},null,1375.5348339272132,1.1758355877346674E-3,null,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":32},1.3755348339272131,1.1758355877346672E-3,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":31},1.3325493703669877,1.2296061706720365E-3]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},{"$f":"IF(B69=0,\"\",VLOOKUP($B69,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8137358518041549},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.183360647838441},null,null,null,null,null,27.997096499642595,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},{"$f":"IF(B70=0,\"\",VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8857240108712965},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.050541853493627},null,null,null,null,null,27.936265864364923,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},null,1117.450634574597,9.5521988339484381E-4,null,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},1.1174506345745969,9.5521988339484349E-4,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},1.1174506345745969,1.0311244192895436E-3]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},{"$f":"IF(B71=0,\"\",VLOOKUP($B71,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":1.8857240108712965},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.050541853493627},null,null,null,null,null,27.936265864364923,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":14235},null,397672.74457923468,0.33993887600314004,null,null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":14235},397.67274457923469,0.33993887600313993,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":10135},283.13405453533846,0.2612611497374881]
["x",{"$f":"Inputs!C125","v":0},{"$f":"IF(B72=0,\"\",VLOOKUP($B72,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(M$13,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},null,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(S$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(V$14,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0]
["x"]
["x"]
["x"]
[null,null,null,null,{"$f":"SUM(E15:E75)","v":126.99374158011682},1229.5730115857327,0,0,0,0,0,1356.5667531658507,43293,null,{"$f":"SUM(O15:O75)","v":1169836.0283322269},{"$f":"SUM(P16:P75)","v":1},null,null,{"$f":"SUM(S15:S75)","v":43293},{"$f":"SUM(T15:T75)","v":1169.8360283322272},{"$f":"SUM(U16:U75)","v":0.99999999999999978},{"$f":"SUM(V15:V75)","v":43662},{"$f":"SUM(W15:W75)","v":1083.7204644465048},{"$f":"SUM(X16:X75)","v":0.99999999999999933}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E80","v":43293},null,null,null,null,null,{"$f":"'Revenue Nominal RAB'!D295=S76","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M77=M76","v":true}]
[]
[]
[]
[null,"Indirect POW CAPEX allocation Public and Contract"]
[null,"RLMAJ & RLMIN allocated with Materials and installation",null,{"$f":"D3","v":"AER Inputs (2016-17 dollars)"}]
[null,null,null,{"$f":"D4","v":"2017/18"},{"$f":"E4","v":"2018/19"}]
[]
[null,{"$f":"B7","v":"Capex - New Streetlight installation"},{"$f":"C7","v":"RLOLI"},{"$f":"D7","v":362267.31364411506},362267.31364411506]
[null,{"$f":"B8","v":"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire"},"RLREL",221140.77652502555,221140.77652502555]
[null,{"$f":"B9","v":"Capex - Road Light Replace Underground Cable"},"RLRUC",48893.96494422001,48893.96494422001]
[null,{"$f":"B10","v":"Capex - New supply to Private Contract Lighting"},"RLSPR",0,0]
[null,{"$f":"B11","v":"Capex - Replace condemned wide based steel poles"},"RLWBP",270819.52387875004,270819.52387875004]
[null,null,null,{"$f":"SUM(D86:D90)","v":903121.57899211068},903121.57899211068]
[]
[]
[null,"Total Lights",null,{"$f":"VLOOKUP($B94,Volumes!$B$84:$F$84,MATCH('Opex Weighting'!D83,Volumes!$B$4:$F$4,0),FALSE)","v":49622},{"$f":"VLOOKUP($B94,Volumes!$B$84:$F$84,MATCH('Opex Weighting'!E83,Volumes!$B$4:$F$4,0),FALSE)","v":50020}]
[]
[]
[null,"Indirect POW OPEX allocation Public"]
[]
[]
[null,null,null,{"$f":"SUM(D98:D99)","v":0},0]
[]
[null,"Total Public Lighting",null,{"$f":"VLOOKUP($B102,Volumes!$B$80:$F$80,MATCH(D83,Volumes!$B$4:$F$4,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B102,Volumes!$B$80:$F$80,MATCH(E83,Volumes!$B$4:$F$4,0),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"D100/D102","v":{"$error":"#N/A"}},{"$f":"E100/E102","v":{"$error":"#N/A"}}]
[]
[null,"Indirect POW OPEX allocation Private"]
[]
[]
[null,null,null,{"$f":"SUM(D106:D107)","v":0},0]
[]
[null,"Total Private",null,{"$f":"VLOOKUP($B110,Volumes!$B$33:$F$33,MATCH(D83,Volumes!$B$4:$F$4,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B110,Volumes!$B$33:$F$33,MATCH(E83,Volumes!$B$4:$F$4,0),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"D108/D110","v":{"$error":"#N/A"}},{"$f":"E108/E110","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Public Lighting Total rate"]
[]
[null,"Private Contract Lighting Total rate"]

{"sheet":"Opex Weighting","index":17,"n_rows":113,"n_cols":21,"rows_kept":113,"cut":false,"hidden":false,"merged":[[14,9,14,14],[14,15,14,20],[1,3,1,4]]}
[null,null,null,null,null,null,null,null,null,"Submission Model Inputs"]
[null,null,null,"AER Inputs (2016-17 dollars)",null,null,null,null,null,{"$f":"'Master Data'!$I$59","v":1.0768906249999999},"Convert 2014/15 POW into 2017/18 dollars"]
[null,"Linked to DD17 POW",null,{"$f":"'Master Data'!I$20","v":"2017-18"},{"$f":"'Master Data'!J$20","v":"2018-19"},null,"POW values (2014/15 dollars)",null,null,{"$f":"'Master Data'!I$20","v":"2017-18"},{"$f":"'Master Data'!J$20","v":"2018-19"}]
[null,null,null,"2017/18","2018/19",null,"2017/18","2018/19",null,"2017/18","2018/19"]
[null,"Opex - Road lighting - bulk lamp replacement program","RLBLR",{"$f":"G5*'Master Data'!$H$31","v":1102722.1744575961},{"$f":"H5*'Master Data'!$H$31","v":1124733.8726255116},null,{"$f":"J5/$J$2","v":1062433.68},1083641.17,null,1144124.8696762498,1166963.0168370311]
[null,"Opex - Road Lighting UG Cable Inspection & Monitoring","RLCIM",{"$f":"G6*'Master Data'!$H$31","v":4827.5779226400009},{"$f":"H6*'Master Data'!$H$31","v":4827.5779226400009},null,4651.2,4651.2,null,5008.8336749999989,5008.8336749999989]
[null,"Opex - Remove redundant OH Switchwire","RLDEC",{"$f":"G7*'Master Data'!$H$31","v":648207.58129875013},{"$f":"H7*'Master Data'!$H$31","v":648207.58129875013},null,624525,624525,null,672545.11757812498,672545.11757812498]
[null,"Opex - Road lighting Inspection","RLICM",{"$f":"G8*'Master Data'!$H$31","v":198255.05550432453},{"$f":"H8*'Master Data'!$H$31","v":148506.36265777951},null,191011.71,143080.60999999999,null,205698.71976421872,154082.16752828122]
[null,"Opex - Road lighting repairs","RLREM",{"$f":"G9*'Master Data'!$H$31","v":232304.04188986504},{"$f":"H9*'Master Data'!$H$31","v":334636.7992757461},null,223816.7,322410.68000000005,null,241026.10594843747,347201.038691875]
[null,"Opex - Road Lighting Underground System Asset Repair","RLSAR",{"$f":"G10*'Master Data'!$H$31","v":4543.6027507200015},{"$f":"H10*'Master Data'!$H$31","v":4543.6027507200015},null,4377.6000000000004,4377.6000000000004,null,4714.1963999999998,4714.1963999999998]
[null,"Total POW Opex",null,{"$f":"SUM(D5:D10)","v":2190860.0338238957},{"$f":"SUM(E5:E10)","v":2265455.7965311473},null,{"$f":"SUM(G5:G10)","v":2110815.89},{"$f":"SUM(H5:H10)","v":2182686.2600000002},null,{"$f":"SUM(J5:J10)","v":2273117.8430420305},{"$f":"SUM(K5:K10)","v":2350514.3707103119}]
[null,null,null,null,null,"Check",{"$f":"'Building Block'!C34*10^6-G11","v":0},{"$f":"'Building Block'!D34*10^6-H11","v":0}]
[null,"Corporate Overheads",null,null,null,null,null,null,null,null,{"$f":"'Building Block'!C35*'Master Data'!$H$31*1000000","v":577992.86092165031},"Annual Corporate Overheads",null,null,null,null,{"$f":"'Building Block'!D35*'Master Data'!$H$31*1000000","v":597672.72071832698},"Annual Corporate Overheads"]
[]
[null,null,"Direct Opex",null,null,"Volumes - ",{"$f":"'Master Data'!I$20","v":"2017-18"},null,null,{"$f":"D3","v":"2017-18"},null,null,null,null,null,{"$f":"E3","v":"2018-19"}]
["Filter","Meter Type","blank",{"$f":"Inputs!V68","v":"LAMP Annualised Cost"},{"$f":"Inputs!O68","v":"PE Cell Annualised Cost"},{"$f":"Inputs!AF68","v":"Annualised Cost"},"Total Direct","Total Cost of asset type","BLANK","Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST",{"$f":"J15&\" Opex weighting\"","v":"2017-18 Opex weighting"},"Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST",{"$f":"P15&\" Opex weighting\"","v":"2018-19 Opex weighting"}]
[]
[{"$f":"IF(B18=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.519310031169219},{"$f":"VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C18:F18)","v":27.114864740573694},{"$f":"G18*J18","v":0},null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"(J18/J$75)*K$13","v":0},{"$f":"(J18/J$75)*(VLOOKUP(L$16,$B$3:$H$11,MATCH(J$15,$B$3:$H$3,0),FALSE))","v":0},{"$f":"SUM(K18:L18)","v":0},{"$f":"IF(J18=0,0,M18+($G18*J18))","v":0},{"$f":"N18/N$75","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"(P18/P$75)*Q$13","v":0},{"$f":"(P18/P$75)*(VLOOKUP(R$16,$B$3:$H$11,MATCH(P$15,$B$3:$H$3,0),FALSE))","v":0},{"$f":"SUM(Q18:R18)","v":0},{"$f":"IF(P18=0,0,S18+($G18*P18))","v":0},{"$f":"T18/T$75","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.519310031169219},{"$f":"VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C19:F19)","v":27.114864740573694},{"$f":"G19*J19","v":154663.18848023235},null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":5704},{"$f":"(J19/J$75)*K$13","v":76152.525320423476},288653.26110298437,364805.78642340784,{"$f":"IF(J19=0,0,M19+($G19*J19))","v":519468.97490364022},0.13229588919341553,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":5419},{"$f":"(P19/P$75)*Q$13","v":74178.655892368974},281171.38384412735,{"$f":"SUM(Q19:R19)","v":355350.03973649634},{"$f":"IF(P19=0,0,S19+($G19*P19))","v":502285.49176566518},0.12689992678244991]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.744385297074597},{"$f":"VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C20:F20)","v":27.339940006479072},{"$f":"G20*J20","v":3280.7928007774885},null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":120},{"$f":"(J20/J$75)*K$13","v":1602.0867879471978},6072.6492518159403,7674.7360397631383,{"$f":"IF(J20=0,0,M20+($G20*J20))","v":10955.528840540626},2.7901020071743159E-3,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":170},{"$f":"(P20/P$75)*Q$13","v":2327.0661564315787},8820.6560718770343,{"$f":"SUM(Q20:R20)","v":11147.722228308612},{"$f":"IF(P20=0,0,S20+($G20*P20))","v":15795.512029410054},3.9906574107431972E-3]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":28.094836892506855},{"$f":"VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},28.69039160191133,0,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.608746635051979},{"$f":"VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},27.204301344456454,0,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.687667196851216},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},27.28322190625569,0,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":27.823559568461622},{"$f":"VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},28.419114277866097,0,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":27.160587191619772},{"$f":"VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},27.756141901024247,0,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":27.823559568461622},{"$f":"VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},28.419114277866097,2358.7864850628862,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},1108.1100283301453,4200.2490658393581,5308.3590941695038,7667.1455792323904,1.9526321897627655E-3,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":83},1136.1558293165942,4306.5556115634927,5442.7114408800871,7801.4979259429729,1.9710095788661049E-3]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.608746635051979},{"$f":"VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},27.204301344456454,0,null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":27.981400692060088},{"$f":"VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},28.576955401464563,0,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":40.6355782116879},{"$f":"VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.7345783265095762},{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},42.370156538197477,0,null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":30.253185435280905},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":0.59555470940447519},{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},30.84874014468538,0,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.929311706896776},{"$f":"VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.7345783265095762},{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.663890033406354,0,null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.245869649732711},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},42.980447976242289,17321.120534425641,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":403},5380.3414628560058,20393.980404015198,25774.321866871203,43095.442401296845,1.0975342413318852E-2,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":423},5790.288142179752,21947.867755317562,27738.155897497316,45918.885391447802,1.1601177596475344E-2]
[{"$f":"IF(B33=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.228863029827551},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C34:F34)","v":42.963441356337128},{"$f":"G34*J34","v":207384.53142703933},null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":4827},64443.941045176034,244272.31615429619,{"$f":"SUM(K34:L34)","v":308716.25719947222},{"$f":"IF(J34=0,0,M34+($G34*J34))","v":516100.78862651158},0.1314380955232845,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":5069},69387.637335009844,263011.20957849815,{"$f":"SUM(Q34:R34)","v":332398.84691350802},{"$f":"IF(P34=0,0,S34+($G34*P34))","v":550180.53114878095},0.13900036983843908]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.786120543173034},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.520698869682612,261124.19321809566,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":6000},80104.339397359901,303632.46259079705,383736.80198815698,644860.99520625267,0.16423013286363686,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":6300},86238.334032464394,326883.13678132539,413121.47081378975,687301.87369279028,0.17364339380470584]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.786120543173034},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.520698869682612,1436.1830626995261,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,3546.7354736343891,9.0326573075000249E-4,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,3818.343742737723,9.646855211372544E-4]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.975010308700902},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.70958863521048,26706.558656113604,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":611},8157.2918952978162,30919.905773829498,39077.197669127316,65783.756325240916,1.6753494352853476E-2,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":642},8788.0968966416094,33310.948224382679,42099.04512102429,70160.601024829419,1.772572626329667E-2]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.975010308700902},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.70958863521048,1442.4164249619457,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,3552.9688358968087,9.0485321382023686E-4,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,3824.9548845311988,9.6635579317037911E-4]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":27.632593571850908},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},28.228148281255383,6040.8237321886518,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":214},2857.0547718391695,10829.557832405093,13686.612604244263,19727.436336432915,5.0240897103027348E-3,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":225},3079.9405011594422,11674.397742190193,14754.338243349635,21105.671606632095,5.3322427692687078E-3]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":37.272998560741954},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},39.007576887251531,0,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":25.912554536323018},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},26.508109245727493,0,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,67193.696486940622,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":10110},134975.81188455143,{"$f":"(J50/J$75)*(VLOOKUP(L$16,$B$3:$H$11,MATCH(J$15,$B$3:$H$3,0),FALSE))","v":511620.69946549291},646596.51135004428,713790.20783698489,{"$f":"N50/N$75","v":0.18178469707620851},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":14210},194515.35342878077,{"$f":"(P50/P$75)*(VLOOKUP(R$16,$B$3:$H$11,MATCH(P$15,$B$3:$H$3,0),FALSE))","v":737303.07518454501},931818.42861332581,1026261.794298729,{"$f":"T50/T$75","v":0.25927992882759338}]
["",{"$f":"Inputs!C102","v":"25W LED"},null,{"$f":"IFERROR(VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,139.57147638236924,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},280.36518789075961,1062.7136190677895,1343.0788069585492,1482.6502833409183,3.7759432627105632E-4,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":21},287.46111344154798,1089.6104559377513,1377.0715693792993,1516.6430457616684,3.831723086122069E-4]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C105","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,219.32660574372309,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,2329.8790166785861,5.9336251271165997E-4,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,2527.7384096027808,6.3862051435367826E-4]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,0,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":6.6462607801128213},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},6.6462607801128213,0,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.231334077164199},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},42.965912403673777,730.42051086245419,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},226.96229495918635,860.29197734059153,1087.2542722997778,1817.674783162232,4.6291677332126104E-4,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},232.70661564315787,882.06560718770345,1114.7722228308612,1845.1927336933154,4.6617875022046673E-4]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.848884228230474},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.583462554740052,610.16847576636076,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":14},186.91012526050642,708.47574604519298,895.38587130569942,1505.5543470720602,3.8342742434590503E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":15},205.32936674396282,778.29318281267945,983.6225495566423,1637.3744878777429,4.1367450590047174E-4]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.848884228230474},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.583462554740052,3835.3447048171247,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":88},1174.8636444946119,4453.2761179983563,5628.1397624929687,9463.4844673100924,2.4101152387456886E-3,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":89},1218.2875760141794,4617.8728846885642,5836.1604607027439,9715.088628074609,2.4544687350094661E-3]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":44.79833536106527},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},46.532913687574847,791.05953268877238,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},226.96229495918635,860.29197734059153,1087.2542722997778,1878.3138049885501,4.7836003114781322E-4,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":17},232.70661564315787,882.06560718770345,1114.7722228308612,1905.8317555196336,4.8149889694194364E-4]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":29.790944403618425},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},30.3864991130229,0,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":41.848884228230474},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},43.583462554740052,1438.2542643064216,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,3548.8066752412847,9.0379321452963327E-4,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,3820.5404717147339,9.652405137677675E-4]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":44.79833536106527},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},46.532913687574847,1535.5861516899699,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":33},440.5738666854794,1669.9785442493835,2110.552410934863,3646.138562624833,9.2858123693399049E-4,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":35},479.10185573591326,1816.0174265629187,2295.1192822988319,3923.7712613639515,9.9132125840988385E-4]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":37.424707528978274},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},39.159285855487852,0,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":37.424707528978274},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},39.159285855487852,16721.015060293314,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":427},5700.7588204454451,21608.510254378383,27309.269074823827,44030.284135117137,1.121342346224735E-2,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":406},5557.5815265365936,21065.802148129857,26623.383674666449,42522.053731994514,1.0742985002933273E-2]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,0,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":38.068224139778593},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.7345783265095762},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},39.802802466288171,1273.6896789212215,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":32},427.2231434525861,1619.3731338175842,2046.5962772701703,3320.285956191392,8.455946440925205E-4,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":31},424.34735793752316,1608.4725778128707,2032.8199357503938,3266.706812205327,8.2531719925127151E-4]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.183360647838441},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},26.778915357242916,0,null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},0,0,0,0,0]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.050541853493627},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},26.646096562898101,1065.843862515924,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},534.02892931573263,2024.2164172719799,2558.2453465877124,3624.0892091036367,9.2296581239248107E-4,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":40},547.54497798390082,2075.4484875004787,2622.9934654843796,3688.8373280003034,9.3196637073881259E-4]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":26.050541853493627},{"$f":"IF($B73=0,0,VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0.59555470940447519},{"$f":"IF($B73=0,0,VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},26.646096562898101,379307.18457285449,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":14235},190047.54522023635,720368.01749666582,910415.56271690223,1289722.7472897568,0.32846045848517424,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":10135},{"$f":"(P73/P$75)*Q$13","v":138734.20879667086},525866.76052043377,664600.96931710467,934659.15798207698,0.23613697918594667]
["x",{"$f":"Inputs!C125","v":0},null,{"$f":"IFERROR(VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE),0)","v":0},{"$f":"IF($B74=0,0,VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B74=0,0,VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C74:F74)","v":0},{"$f":"G74*J74","v":0},null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(J$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"(J74/J$75)*K$13","v":0},0,{"$f":"SUM(K74:L74)","v":0},{"$f":"IF(J74=0,0,M74+($G74*J74))","v":0},{"$f":"N74/N$75","v":0},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$38:$F$79,MATCH(P$15,Volumes!$B$38:$F$38,0),FALSE),0)","v":0},{"$f":"(P74/P$75)*Q$13","v":0},0,{"$f":"SUM(Q74:R74)","v":0},{"$f":"IF(P74=0,0,S74+($G74*P74))","v":0},{"$f":"T74/T$75","v":0}]
[null,null,null,{"$f":"SUM(D17:D74)","v":1229.5730115857327},{"$f":"SUM(E17:E74)","v":108.40500244758118},{"$f":"SUM(F17:F74)","v":0},{"$f":"SUM(G17:G74)","v":1337.9780140333141},{"$f":"SUM(H17:H74)","v":1157716.3892340984},null,{"$f":"SUM(J17:J74)","v":43293},577992.86092165054,2190860.0338238962,2768852.8947455459,3926569.2839796459,0.99999999999999967,43662,597672.72071832721,2265455.7965311478,2863128.5172494734,3958122.7862073956,1]
[null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E80","v":43293},{"$f":"$K$13","v":577992.86092165031},{"$f":"D11","v":2190860.0338238957},null,null,null,{"$f":"Volumes!F80","v":43662},{"$f":"Q13","v":597672.72071832698},{"$f":"E11","v":2265455.7965311473}]
[null,null,null,null,null,null,null,null,"Checks",{"$f":"J76=J75","v":true},{"$f":"K76-K75","v":0},{"$f":"L76-L75","v":0},null,null,null,{"$f":"P76-P75","v":0},{"$f":"Q76-Q75","v":0},{"$f":"R76-R75","v":0}]
[]
[]
[]
[]
[null,"Indirect POW OPEX allocation Public and Contract"]
[null,"RLBLR allocated with Materials and installation",null,{"$f":"D3","v":"2017-18"},{"$f":"E3","v":"2018-19"}]
[]
[null,{"$f":"B6","v":"Opex - Road Lighting UG Cable Inspection & Monitoring"},{"$f":"C6","v":"RLCIM"},{"$f":"D6","v":4827.5779226400009},4827.5779226400009]
[null,{"$f":"B7","v":"Opex - Remove redundant OH Switchwire"},{"$f":"C7","v":"RLDEC"},{"$f":"D7","v":648207.58129875013},648207.58129875013]
[]
[null,null,null,{"$f":"SUM(D85:D87)","v":653035.15922139015},653035.15922139015]
[]
[null,"Total Lights",null,{"$f":"VLOOKUP($B90,Volumes!$B$84:$F$84,MATCH('Opex Weighting'!D83,Volumes!$B$4:$F$4,0),FALSE)","v":49622},{"$f":"VLOOKUP($B90,Volumes!$B$84:$F$84,MATCH('Opex Weighting'!E83,Volumes!$B$4:$F$4,0),FALSE)","v":50020}]
[null,null,null,{"$f":"D88/D90","v":13.160194252980334},13.05548099203099]
[]
[null,"Indirect POW OPEX allocation Public"]
[null,{"$f":"B8","v":"Opex - Road lighting Inspection"},"RLICM",198255.05550432453,148506.36265777951]
[null,{"$f":"B9","v":"Opex - Road lighting repairs"},"RLREM",232304.04188986504,334636.7992757461]
[null,{"$f":"B10","v":"Opex - Road Lighting Underground System Asset Repair"},{"$f":"C10","v":"RLSAR"},{"$f":"D10","v":4543.6027507200015},{"$f":"E10","v":4543.6027507200015}]
[null,null,null,{"$f":"SUM(D94:D96)","v":435102.70014490956},487686.76468424557]
[]
[null,"Total Public Lighting",null,{"$f":"VLOOKUP($B99,Volumes!$B$80:$F$80,MATCH('Opex Weighting'!D83,Volumes!$B$4:$F$4,0),FALSE)","v":43293},{"$f":"VLOOKUP($B99,Volumes!$B$80:$F$80,MATCH('Opex Weighting'!E83,Volumes!$B$4:$F$4,0),FALSE)","v":43662}]
[null,null,null,{"$f":"D97/D99","v":10.050185945647323},{"$f":"E97/E99","v":11.169592888192149}]
[]
[null,"Indirect POW OPEX allocation Private"]
[]
[]
[null,null,null,{"$f":"SUM(D103:D104)","v":0},0]
[]
[null,"Total Private",null,{"$f":"VLOOKUP($B107,Volumes!$B$33:$F$33,MATCH('Opex Weighting'!D83,Volumes!$B$4:$F$4,0),FALSE)","v":6329},{"$f":"VLOOKUP($B107,Volumes!$B$33:$F$33,MATCH('Opex Weighting'!E83,Volumes!$B$4:$F$4,0),FALSE)","v":6358}]
[null,null,null,{"$f":"D105/D107","v":0},{"$f":"E105/E107","v":0}]
[]
[]
[null,"Public Lighting Total rate",null,{"$f":"D91+D100","v":23.210380198627657},24.225073880223139]
[]
[null,"Private Contract Lighting Total rate",null,{"$f":"D91+D108","v":13.160194252980334},13.05548099203099]

{"sheet":"Building Block","index":18,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"Prices are in Real values 2014/15"]
[null,"For PTRM Model index's values to 2017/18"]
[null,"Forecast Capital Expenditure – As Incurred ($m Real 2014-15)",{"$f":"'Master Data'!I20","v":"2017-18"},{"$f":"'Master Data'!J20","v":"2018-19"}]
[null,"Motor Vehicles",0.11266024277217572,0.17886497063300202]
[null,"Minor Assets",0.96210230339249514,0.8566240584500826]
[null,"Non-System Property",6.010423951895575E-2,8.8717025433969032E-2]
[null,"Non-System Land",0,0]
[null,"NEM Assets",0,0]
[null,"Streetlighting",4.5942051229995675,4.5688727231818449]
[null,"Spare Parts",0,0]
[null,"Overhead High Voltage Lines Rural",0,0]
[null,null,{"$f":"SUM(C4:C11)","v":5.7290719086831938},5.6930787776988989]
[null,null,5.7290719086831938,5.6930787776988989]
[null,null,{"$f":"C12-C13","v":0},{"$f":"D12-D13","v":0}]
[null,"Disposals"]
[null,"Motor Vehicles",-4.0872339608357032E-2,{"$f":"C16","v":-4.0872339608357032E-2}]
[]
[null,"Re-order into PTRM order"]
[null,"Spare Parts",{"$f":"C10","v":0},0]
[null,"Motor Vehicles",7.1787903163818695E-2,0.13799263102464498]
[null,"Minor Assets",{"$f":"C5","v":0.96210230339249514},0.8566240584500826]
[null,"NEM Assets",{"$f":"C8","v":0},0]
[null,"Streetlights",{"$f":"C9","v":4.5942051229995675},4.5688727231818449]
[null,"Non System Property",{"$f":"C6","v":6.010423951895575E-2},8.8717025433969032E-2]
[null,"Non-System Land",{"$f":"C7","v":0},0]
[null,"Overhead High Voltage Lines Rural",{"$f":"C11","v":0},0]
[null,null,{"$f":"SUM(C19:C26)","v":5.688199569074837},5.6522064380905412]
[null,null,{"$f":"ROUND(C12+C16,2)=ROUND(C27,2)","v":true},{"$f":"ROUND(D12+D16,2)=ROUND(D27,2)","v":true}]
[]
[null,"Corporate Capex",{"$f":"(C27-C23)*1000000","v":1093994.4460752695},1083333.7149086962]
[]
[null,"Linked to POW data and corporate OH allocation"]
[null,"Forecast Operational and Maintenance Expenditure ($m Real 2014-15)",{"$f":"'Master Data'!I$20","v":"2017-18"},{"$f":"'Master Data'!J$20","v":"2018-19"}]
[null,"Direct Excluding OH",2.11081589,2.1826862600000001]
[null,"OPEX Corporate Overheads",{"$f":"('Corporate OH'!D3/1000000)","v":0.55687560880397502},{"$f":"$C35/$C34*D34","v":0.57583645528913052}]
[]
[null,null,{"$f":"SUM(C34:C36)","v":2.667691498803975},2.7585227152891307]
[]
[null,"Corporate Overheads Per Light (2016-17 dollars)"]
[null,"Total Private",{"$f":"VLOOKUP($B40,Volumes!$B$33:$F$33,MATCH('Building Block'!C$33,Volumes!$B$4:$F$4,0),FALSE)","v":6329},{"$f":"VLOOKUP($B40,Volumes!$B$33:$F$33,MATCH('Building Block'!D$33,Volumes!$B$4:$F$4,0),FALSE)","v":6358}]
[]
[null,"Total Public Lighting",{"$f":"VLOOKUP($B42,Volumes!$B$80:$F$80,MATCH('Building Block'!C$33,Volumes!$B$4:$F$4,0),FALSE)","v":43293},{"$f":"VLOOKUP($B42,Volumes!$B$80:$F$80,MATCH('Building Block'!D$33,Volumes!$B$4:$F$4,0),FALSE)","v":43662}]
[null,"CAPEX Corporate Overheads",{"$f":"'Corporate OH'!E24*'Master Data'!$H$31","v":731802.75685542636},{"$f":"'Corporate OH'!E25*'Master Data'!$H$31","v":722287.99949645798}]
[null,{"$f":"Volumes!B84","v":"Total Lights"},{"$f":"VLOOKUP($B44,Volumes!$B$84:$F$84,MATCH('Building Block'!C$33,Volumes!$B$4:$F$4,0),FALSE)","v":49622},{"$f":"VLOOKUP($B44,Volumes!$B$84:$F$84,MATCH('Building Block'!D$33,Volumes!$B$4:$F$4,0),FALSE)","v":50020}]
[null,{"$f":"B35","v":"OPEX Corporate Overheads"},{"$f":"C35*'Master Data'!$H$31*1000000","v":577992.86092165031},{"$f":"D35*'Master Data'!$H$31*1000000","v":597672.72071832698}]
[null,"Annual Allocation"]
[]
[null,"Public Lighting Total rate",{"$f":"(C43/C42)+(C45/C44)","v":28.551404634355045},{"$f":"(D43/D42)+(D45/D44)","v":28.491389421427353}]
[null,"Private Contract Lighting Total rate",{"$f":"(C45/C44)","v":11.647915459305354},{"$f":"(D45/D44)","v":11.948674944388785},"Only opex maintenance"]
[]
[null,"Linked in from RFM for PTRM"]
[null,"Opening Regulatory Asset Base for 2017-18 ($m Nominal)","Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)"]
[null,"Spare Parts",0,"n/a",5,0,"n/a",0]
[null,"Motor Vehicles",224351.42137660165,3.7292569715400208,6,0.20597960918506175,3.7700335607701443,0]
[null,"Minor Assets",656030.6005379468,3.7442209457257203,5,0.6147183830657682,3.7817490180267668,0]
[null,"NEM Assets",242143.50836533992,1.8085282664607123,5,0.21974029326632483,1.8120083423816873,0]
[null,"Streetlights"]
[null,"Non System Property",145430.42258474225,44.24240169561083,40,0.13922780264631496,43.555786444800425,0]
[null,"Non-System Land",0,"n/a",0,0,"n/a",0]
[null,"Overhead High Voltage Lines Rural",466507.94639345008,18.585293013920541,35,0.3937744846615106,17.585293013920541,0]
[null,"Indirect POW Capex",0,0,40]

{"sheet":"Corporate OH","index":19,"n_rows":25,"n_cols":18,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,0,2,2]]}
["OPEX Overheads to be Allocated (corporate and Shared Costs)"]
[]
["Annual Overheads to be Allocated",null,null,{"$f":"SUM(G8:G19)","v":556875.60880397505}]
[null,null,null,{"$error":"#REF!"},"Linked to database"]
["This data has been extracted from the step trend workpaper. The network direct overheads are applied to the various forms of control."]
[]
["WC Code","Form of Control","Labour","Material","Contractor","Other","Overheads","Total Including OH","Labour2","Material2","Contractor2","Other2","Total Network Opex","Total (Network Services + OH + Network opex)","inc Actual Provisions","RIN subsubsub category","Service Classification","RIN Sub Sub Sub Category Work Level Description"]
["RLDEC","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["ROINW","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLSAR","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLREM","Alternative Control Public Lighting",291524.60369548551,90598.176380364341,28609.337040068502,43949.537948421996,498842.85399816936,953524.50906250975,0,0,0,0,0,953524.50906250975,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLPRA","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLICM","Alternative Control Public Lighting",23517.886094801488,14883.520953928406,4050.1408962863866,1248.5395861901163,30016.576942341308,73716.664473547717,0,0,0,0,0,73716.664473547717,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLCLR","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLCIM","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["RLBLR","Alternative Control Public Lighting",36782.437392044085,285461.05678689858,2113404.6829169323,9946.5378358345934,28016.177863464334,2473610.8927951739,0,0,0,0,0,2473610.8927951739,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["REVPL","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["INTPL","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
["DEPPL","Alternative Control Public Lighting",0,0,0,0,0,0,0,0,0,0,0,0,null,"Opex Alternative Control Public Lighting","Alternative Control","Alternative Control Public Lighting"]
[]
[]
[]
["DD17 CAPEX OH",null,"Amount","Internal Overheads","Capitalised Overheads (Real$)","Total Capex including Ohs and capitalised labour"]
["Financial Year 2017/18","Streetlighting",3586793.278976392,302345.85912767192,705065.98489550315,4594205.1229995675]
["Financial Year 2018/19","Streetlighting",3580219.8857313818,292753.98359607451,695898.85385438835,4568872.7231818447]

{"sheet":"Inputs","index":20,"n_rows":153,"n_cols":37,"rows_kept":153,"cut":false,"hidden":false,"merged":[[66,22,66,26],[66,32,66,36],[48,8,49,8],[66,8,66,14],[66,15,66,21],[66,27,66,31]]}
[]
[null,null,"Cost data Inputs"]
[]
[null,null,"Pre-tax Real WACC Rate",{"$f":"'Master Data'!B38","v":3.5915305247016693E-2}]
[]
[null,null,"Warehousing costs",8.2000000000000003E-2]
[]
[null,null,"Asset Lives (yrs)"]
[null,null,"Luminaire Fitting Life",20]
[null,null,"Bracket Life",40]
[null,null,"PE Cell"]
[null,null,"LED",10]
[null,null,"Other",8]
[]
[null,null,"Maintenance life cycle"]
[null,null,"Lamp Maintenance"]
[null,null,"LED",20]
[null,null,"Other",4]
[]
[null,null,"Maintenance Life Cycle for allocations",20]
[]
[]
[null,"Public Lighting Installation Cost - includes Warehouse Handling Fee"]
[null,null,"Unit Rate (14/15 Dollars)","Linked to POW"]
[null,"CAPEX",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replace luminaires - major (Bulk Replacement)",802,802,{"$f":"E26=D26","v":true}]
[null,"RLMIN","Replace luminaires – minor (Bulk Replacement)",572,572,{"$f":"E27=D27","v":true}]
[null,"OPEX","Road lighting - bulk lamp replacement program - minor",152,152,{"$f":"E28=D28","v":true}]
[null,null,"Road lighting - bulk lamp replacement program - major",220,220,{"$f":"E29=D29","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)"]
[null,null,"Work Category Code",{"$f":"'Master Data'!I$20","v":"2017-18"}]
[null,{"$f":"B25","v":"CAPEX"},{"$f":"C26","v":"Replace luminaires - major (Bulk Replacement)"},{"$f":"E26*'Master Data'!$H$31","v":832.41260190000014}]
[null,null,{"$f":"C27","v":"Replace luminaires – minor (Bulk Replacement)"},{"$f":"E27*'Master Data'!$H$31","v":593.6907834000001}]
[null,{"$f":"B28","v":"OPEX"},{"$f":"C28","v":"Road lighting - bulk lamp replacement program - minor"},{"$f":"E28*'Master Data'!$H$31","v":157.76398440000003}]
[null,null,{"$f":"C29","v":"Road lighting - bulk lamp replacement program - major"},{"$f":"E29*'Master Data'!$H$31","v":228.34260900000004}]
[]
[null,null,"Capex - Replace luminaires ",null,"Labour","Material","Contractor","Plant ","Other","TOTAL"]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,7.8525988756450255E-2,0.41610003436258308,0.4899100669484433,1.2064039155535729E-2,3.3998707769877156E-3,{"$f":"SUM(E39:I39)","v":1.0000000000000002}]
[null,"RLMAJ","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$33*E39","v":65.366022617526909},346.36691225443724,407.80731352555694,10.042258222882976,2.8300952795961196,832.41260190000037,null,{"$f":"D33=J40","v":true}]
[]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,5.1812368075973295E-2,0.62110874088906987,0.3170575702442906,9.9147093655318243E-3,1.0661142513439907E-4,{"$f":"SUM(E42:I42)","v":1}]
[null,"RLMIN","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$34*E42","v":30.760525392833742},368.74653495501957,188.23415726123343,5.8862715704059063,6.3294220507431845E-2,593.6907834000001,null,{"$f":"D34=J43","v":true}]
[]
[null,null,"Opex - Road lighting - bulk lamp replacement program",null,"Labour","Material","Contractor","Plant ","Other","TOTAL"]
[null,"RLBLR","LMCO % Split of the Unit rate as per the POW",null,6.3141025779726967E-2,0.19519230582888564,0.72606837559397741,1.5491451051644704E-2,1.0684174576533865E-4,{"$f":"SUM(E46:I46)","v":1}]
[null,"Minor","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$35*E46","v":9.9613798061128449},30.794315891788347,114.54743988054162,2.4439930420450389,1.6855779512191655E-2,157.76398440000003,null,{"$f":"J47=D35","v":true}]
[null,"Major","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$36*E46","v":14.417786561479117},44.57072036969366,165.79234719552076,3.5373583503283461,2.4396522978172134E-2,228.34260900000004,null,{"$f":"J48=D36","v":true}]
[null,null,null,null,null,null,null,null,"Net of Materials",{"$f":"J47-F47","v":126.96966850821168}]
[null,"PE Cell cost to Purchase - Excluding Warehouse Handling Fee",null,null,null,null,null,null,null,{"$f":"J48-F48","v":183.77188863030636}]
[null,null,"Cost Per unit 2015/16 Contract Price"]
[null,"Raw cost from Contract",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replacement of Photo Electric Cell Major Road",{"$f":"'Warehouse Pricing'!V55","v":15.647850640000001},15.647850640000001,{"$f":"E53=D53","v":true}]
[null,"RLMIN","Replacement of Photo Electric Cell Minor Road",{"$f":"'Warehouse Pricing'!V56","v":5.3725744166666676},5.3725744166666676,{"$f":"E54=D54","v":true}]
[null,"Inclusive of Warehouse Handling Fee"]
[null,null,null,{"$f":"D53*(1+$D$6)","v":16.930974392480003},16.930974392480003,{"$f":"E56=D56","v":true}]
[null,null,null,{"$f":"D54*(1+$D$6)","v":5.8131255188333348},5.8131255188333348,{"$f":"E57=D57","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)"]
[null,null,"Work Category Code"]
[null,{"$f":"B53","v":"RLMAJ"},{"$f":"C53","v":"Replacement of Photo Electric Cell Major Road"},{"$f":"E56*'Master Data'!$H$33","v":17.345783265095761}]
[null,{"$f":"B54","v":"RLMIN"},{"$f":"C54","v":"Replacement of Photo Electric Cell Minor Road"},{"$f":"E57*'Master Data'!$H$33","v":5.9555470940447517}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warehouse",null,null,null,null,null,null,"Warehouse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index old",null,null,null,null,null,null,"Index old"]
[]
[null,null,null,null,null,"Link to file Nominal Wattage",null,null,"OPEX",null,null,null,null,null,null,"OPEX",null,null,null,null,null,null,"CAPEX",null,null,null,null,"Spare",null,null,null,null,"CAPEX"]
[null,null,"Light Description","Light type","FIXTC_CODE","Nominal Wattage","Number Lamps","Major/Minor size","PE Cell Maintenance Cycle","PE Cell UNIT price","PE Cell UNIT price Annualised Cost","PE Cell Service costs","PE Cell Service costs Annualised","20 year life cycle cost","PE Cell Annualised Cost","Lamp Maintenance cycle","Lamp UNIT price","Lamp UNIT price Annualised Cost","Lamp Service costs","Lamp Service costs Annualised","20 year life cycle cost","LAMP Annualised Cost","luminaire  Maintenance cycle","Luminaire UNIT price","CAPEX Installation costs","20 year life cycle cost","Lamp Annualised Cost","  Maintenance cycle","UNIT price","Service costs","20 year life cycle cost","Annualised Cost","Bracket  Maintenance cycle","Bracket UNIT price","Bracket Service costs","20 year life cycle cost","Bracket Annualised Cost"]
[null,1,"32W Compact Fluorescent","Compact Fluorescent 32","CFL_32",32,1,{"$f":"IF(F69>=100,\"RLMAJ\",\"RLMIN\")","v":"RLMIN"},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H69,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69))/$D$20,0)","v":0.59555470940447519},{"$f":"IF(LEFT($D69,3)=\"LED\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(L69))/$D$20,0)","v":0},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69,L69),0)","v":11.911094188089503},{"$f":"IFERROR(N69/$D$20,0)","v":0.59555470940447519},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$17,$D$18)","v":4},{"$f":"'Warehouse Pricing'!$X$46*(1+'Master Data'!$H$30)*G69","v":5.6268816476344155},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P69),0)*SUM(Q69))/$D$20,0)","v":1.125376329526883},{"$f":"IF(LEFT($D69,3)=\"LED\",\"NA included in PE Cell cycle\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)))","v":126.96966850821168},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P69),0)*SUM(S69))/$D$20,0)","v":25.393933701642336},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/P69),0)*SUM(Q69,S69),0)","v":530.38620062338441},{"$f":"IFERROR(U69/$D$20,0)","v":26.519310031169219},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$X$9*(1+'Master Data'!$H$30)","v":193.5353965475604},{"$f":"IF($F69>=100,($J$40-$F$40),($J$43-$F$43))","v":224.94424844498053},{"$f":"IFERROR(($D$20/W69)*SUM(X69:Y69),0)","v":418.4796449925409},{"$f":"IFERROR(Z69/$D$20,0)","v":20.923982249627045},null,null,null,{"$f":"IFERROR(($D$20/AB69)*SUM(AC69:AD69),0)","v":0},{"$f":"IFERROR(AE69/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E69,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E69,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.549434072166193},"NA included in Luminaire",{"$f":"IFERROR(($D$20/AG69)*SUM(AH69:AI69),0)","v":36.274717036083096},{"$f":"IFERROR(AJ69/$D$20,0)","v":1.8137358518041549}]
[null,{"$f":"IF(C70=\"\",\"\",IF(C69=\"\",IF(C68=\"\",IF(C67=\"\",IF(C66=\"\",\"Error\",B66+1),B67+1),B68+1),B69+1))","v":2},"42W Compact Fluorescent","Compact Fluorescent 42","CFL_42",42,1,{"$f":"IF(F70>=100,\"RLMAJ\",\"RLMIN\")","v":"RLMIN"},{"$f":"IF(LEFT($D70,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H70,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I70),0)*SUM(J70))/$D$20,0)","v":0.59555470940447519},"NA included in Lamp cycle",0,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I70),0)*SUM(J70,L70),0)","v":11.911094188089503},{"$f":"IFERROR(N70/$D$20,0)","v":0.59555470940447519},4,{"$f":"'Warehouse Pricing'!$X$46*(1+'Master Data'!$H$30)*G70","v":5.6268816476344155},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P70),0)*SUM(Q70))/$D$20,0)","v":1.125376329526883},{"$f":"IF(LEFT($D70,3)=\"LED\",\"NA included in PE Cell cycle\",IF($F70>=100,($J$48-$F$48),($J$47-$F$47)))","v":126.96966850821168},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P70),0)*SUM(S70))/$D$20,0)","v":25.393933701642336},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/P70),0)*SUM(Q70,S70),0)","v":530.38620062338441},{"$f":"IFERROR(U70/$D$20,0)","v":26.519310031169219},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$X$9*(1+'Master Data'!$H$30)","v":193.5353965475604},{"$f":"IF($F70>=100,($J$40-$F$40),($J$43-$F$43))","v":224.94424844498053},{"$f":"IFERROR(($D$20/W70)*SUM(X70:Y70),0)","v":418.4796449925409},{"$f":"IFERROR(Z70/$D$20,0)","v":20.923982249627045},null,null,null,{"$f":"IFERROR(($D$20/AB70)*SUM(AC70:AD70),0)","v":0},{"$f":"IFERROR(AE70/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E70,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E70,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.255550275015864},"NA included in Luminaire",{"$f":"IFERROR(($D$20/AG70)*SUM(AH70:AI70),0)","v":37.127775137507932},{"$f":"IFERROR(AJ70/$D$20,0)","v":1.8563887568753965}]
[null,{"$f":"IF(C71=\"\",\"\",IF(C70=\"\",IF(C69=\"\",IF(C68=\"\",IF(C67=\"\",\"Error\",B67+1),B68+1),B69+1),B70+1))","v":3},"42W Compact Fluorescent - Bottom Pole Entry",null,"CFL_42",42,1,{"$f":"IF(F71>=100,\"RLMAJ\",\"RLMIN\")","v":"RLMIN"},{"$f":"IF(LEFT($D71,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H71,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,{"$f":"IFERROR(N71/$D$20,0)","v":0.59555470940447519},4,{"$f":"'Warehouse Pricing'!$X$46*(1+'Master Data'!$H$30)*G71","v":5.6268816476344155},1.125376329526883,126.96966850821168,25.393933701642336,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/P71),0)*SUM(Q71:S71),0)","v":534.88770594149196},{"$f":"IFERROR(U71/$D$20,0)","v":26.744385297074597},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$X$9*(1+'Master Data'!$H$30)","v":193.5353965475604},{"$f":"IF($F71>=100,($J$40-$F$40),($J$43-$F$43))","v":224.94424844498053},{"$f":"IFERROR(($D$20/W71)*SUM(X71:Y71),0)","v":418.4796449925409},{"$f":"IFERROR(Z71/$D$20,0)","v":20.923982249627045},null,null,null,{"$f":"IFERROR(($D$20/AB71)*SUM(AC71:AD71),0)","v":0},{"$f":"IFERROR(AE71/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E71,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E71,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.255550275015864},"NA included in Luminaire",{"$f":"IFERROR(($D$20/AG71)*SUM(AH71:AI71),0)","v":37.127775137507932},{"$f":"IFERROR(AJ71/$D$20,0)","v":1.8563887568753965}]
[null,4,"2x24W Compact Fluorescent","Compact Fluorescent 2x24","CFL_24x2",42,2,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!$X$46*(1+'Master Data'!$H$30)*G72","v":11.253763295268831},2.2507526590537661,126.96966850821168,25.393933701642336,561.89673785013713,28.094836892506855,20,{"$f":"'Warehouse Pricing'!$X$9*(1+'Master Data'!$H$30)","v":193.5353965475604},224.94424844498053,{"$f":"IFERROR(($D$20/W72)*SUM(X72:Y72),0)","v":418.4796449925409},{"$f":"IFERROR(Z72/$D$20,0)","v":20.923982249627045},null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E72,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E72,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.249007163979044},"NA included in Luminaire",37.124503581989522,1.8562251790994762]
[null,5,"1x20W Fluorescent","Fluorescent 1x20","FL_1X20",20,1,"RLMIN",{"$f":"IF(LEFT($D73,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H73,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$19*G73","v":5.0617205558735066},1.0123441111747014,126.96966850821168,25.393933701642336,532.17493270103955,{"$f":"IFERROR(U73/$D$20,0)","v":26.608746635051979},20,{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},224.94424844498053,479.2986424104293,{"$f":"IFERROR(Z73/$D$20,0)","v":23.964932120521464},null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E73,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E73,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,6,"1x40W Fluorescent","Fluorescent 1x40","FL_1X40",40,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,{"$f":"IFERROR(N74/$D$20,0)","v":0.59555470940447519},4,{"$f":"'Old Prices Indexed'!$I$21*G74","v":5.3905562300369825},1.0781112460073965,126.96966850821168,25.393933701642336,533.75334393702428,26.687667196851216,20,{"$f":"'Old Prices Indexed'!$K$21","v":199.29790680550678},224.94424844498053,{"$f":"IFERROR(($D$20/W74)*SUM(X74:Y74),0)","v":424.24215525048731},{"$f":"IFERROR(Z74/$D$20,0)","v":21.212107762524365},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E74,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E74,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,7,"2x20W Fluorescent","Fluorescent 2X20","FL_2X20",40,2,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$19*G75","v":10.123441111747013},2.0246882223494027,126.96966850821168,25.393933701642336,556.47119136923243,27.823559568461622,20,{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},224.94424844498053,479.2986424104293,{"$f":"IFERROR(Z75/$D$20,0)","v":23.964932120521464},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E75,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E75,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,8,"2x24W Fluorescent","Fluorescent 2X24","FL_2X24",48,2,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!X47*(1+'Master Data'!$H$30)*G76","v":7.3610562082393116},1.4722112416478623,126.96966850821168,25.393933701642336,543.21174383239543,27.160587191619772,20,{"$f":"'Old Prices Indexed'!$K$20","v":259.41611452132224},224.94424844498053,484.36036296630277,{"$f":"IFERROR(Z76/$D$20,0)","v":24.218018148315139},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E76,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E76,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,9,"T5 Fluorescent 2 x 24W",null,"FL_2X24",48,2,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$19*G77","v":10.123441111747013},2.0246882223494027,126.96966850821168,25.393933701642336,556.47119136923243,{"$f":"IFERROR(U77/$D$20,0)","v":27.823559568461622},{"$f":"$D$9","v":20},{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},224.94424844498053,{"$f":"IFERROR(($D$20/W77)*SUM(X77:Y77),0)","v":479.2986424104293},{"$f":"IFERROR(Z77/$D$20,0)","v":23.964932120521464},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E77,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E77,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,10,"20 Fluorescent 1X20FL",null,"FL_1X20",20,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$19*G78","v":5.0617205558735066},1.0123441111747014,126.96966850821168,25.393933701642336,532.17493270103955,26.608746635051979,20,{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},224.94424844498053,479.2986424104293,{"$f":"IFERROR(Z78/$D$20,0)","v":23.964932120521464},null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E78,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E78,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,{"$f":"IFERROR(AJ78/$D$20,0)","v":2.5631614294593446}]
[null,11,"2x40W Fluorescent","Fluorescent 2x40","FL_2X40",80,2,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$21*G79","v":10.781112460073965},2.156222492014793,126.96966850821168,25.393933701642336,559.62801384120178,27.981400692060088,{"$f":"$D$9","v":20},{"$f":"'Old Prices Indexed'!$K$21","v":199.29790680550678},224.94424844498053,424.24215525048731,{"$f":"IFERROR(Z79/$D$20,0)","v":21.212107762524365},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E79,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E79,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,12,"3x40W Fluorescent","Fluorescent 3x40","FL_3X40",120,3,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Old Prices Indexed'!$I$21*G80","v":16.171668690110948},3.2343337380221895,183.77188863030636,36.754377726061271,812.71156423375805,40.6355782116879,20,{"$f":"'Old Prices Indexed'!$K$21","v":199.29790680550678},486.04568964556313,685.34359645106997,34.267179822553501,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E80,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E80,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,13,"4x20 Fluorescent","Fluorescent 4x20","FL_4X20",80,4,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$19*G81","v":20.246882223494026},4.0493764446988054,126.96966850821168,25.393933701642336,605.06370870561807,30.253185435280905,20,{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},224.94424844498053,479.2986424104293,23.964932120521464,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E81,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E81,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,14,"4x40W Fluorescent","Fluorescent 4x40","FL_4X40",160,4,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Old Prices Indexed'!$I$21*G82","v":21.56222492014793},4.312444984029586,183.77188863030636,36.754377726061271,838.58623413793555,41.929311706896776,20,{"$f":"'Old Prices Indexed'!$K$19","v":254.35439396544876},486.04568964556313,740.40008361101195,37.0200041805506,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E82,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E82,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":102.52645717837378},"NA included in Luminaire",51.263228589186888,2.5631614294593446]
[null,15,"100W Sodium Vapour","High Pressure Sodium (elliptical) 100","HPS_100_E",100,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$40*(1+'Master Data'!$H$30)*G83","v":18.714549681964346},3.7429099363928691,183.77188863030636,36.754377726061271,824.91739299465428,41.245869649732711,20,{"$f":"'Warehouse Pricing'!$X$14*(1+'Master Data'!$H$30)","v":158.75102336603231},486.04568964556313,644.79671301159544,32.239835650579771,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E83,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E83,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":93.013624768509118},"NA included in Luminaire",46.506812384254559,2.3253406192127279]
[null,"",null,"High Pressure Sodium (tubular) 100","HPS_100_T",100,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$40*(1+'Master Data'!$H$30)*G84","v":18.714549681964346},3.7429099363928691,183.77188863030636,36.754377726061271,824.91739299465428,41.245869649732711,20,{"$f":"'Warehouse Pricing'!$X$14*(1+'Master Data'!$H$30)","v":158.75102336603231},486.04568964556313,644.79671301159544,32.239835650579771,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E84,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E84,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":93.013624768509118},"NA included in Luminaire",46.506812384254559,2.3253406192127279]
[null,16,"150W Sodium Vapour","High Pressure Sodium (elliptical) 150","HPS_150_E",150,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$41*(1+'Master Data'!$H$30)*G85","v":18.643688765692833},3.7287377531385664,183.77188863030636,36.754377726061271,824.57726059655101,41.228863029827551,20,{"$f":"'Warehouse Pricing'!$X$16*(1+'Master Data'!$H$30)","v":222.1852258442506},486.04568964556313,708.2309154898137,35.411545774490683,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E85,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E85,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":160.11218609074689},"NA included in Luminaire",80.056093045373444,4.0028046522686722]
[null,"",null,"High Pressure Sodium (tubular) 150","HPS_150_T",150,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$41*(1+'Master Data'!$H$30)*G86","v":18.643688765692833},3.7287377531385664,183.77188863030636,36.754377726061271,824.57726059655101,41.228863029827551,20,{"$f":"'Warehouse Pricing'!$X$16*(1+'Master Data'!$H$30)","v":222.1852258442506},486.04568964556313,708.2309154898137,35.411545774490683,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E86,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E86,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":160.11218609074689},"NA included in Luminaire",80.056093045373444,4.0028046522686722]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 150","HPS_150_TDA",150,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$41*(1+'Master Data'!$H$30)*G87","v":18.643688765692833},3.7287377531385664,183.77188863030636,36.754377726061271,824.57726059655101,41.228863029827551,20,{"$f":"'Warehouse Pricing'!$X$16*(1+'Master Data'!$H$30)","v":222.1852258442506},486.04568964556313,708.2309154898137,35.411545774490683,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E87,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E87,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":160.11218609074689},"NA included in Luminaire",80.056093045373444,4.0028046522686722]
[null,"",null,"High Pres Sodium (tubular - self ig) 150","HPS_150_TSI",150,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$41*(1+'Master Data'!$H$30)*G88","v":18.643688765692833},3.7287377531385664,183.77188863030636,36.754377726061271,824.57726059655101,41.228863029827551,20,{"$f":"'Warehouse Pricing'!$X$16*(1+'Master Data'!$H$30)","v":222.1852258442506},486.04568964556313,708.2309154898137,35.411545774490683,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E88,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E88,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":160.11218609074689},"NA included in Luminaire",80.056093045373444,4.0028046522686722]
[null,17,"250W Sodium Vapour","High Pressure Sodium (elliptical) 250","HPS_250_E",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$42*(1+'Master Data'!$H$30)*G89","v":20.96559507129901},4.1931190142598016,183.77188863030636,36.754377726061271,835.72241086346071,41.786120543173034,20,{"$f":"'Warehouse Pricing'!$Y$19*(1+'Master Data'!$H$30)","v":237.68192378168405},486.04568964556313,723.72761342724721,36.186380671362357,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E89,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E89,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,"",null,"High Pressure Sodium (tubular) 250","HPS_250_T",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$42*(1+'Master Data'!$H$30)*G90","v":20.96559507129901},4.1931190142598016,183.77188863030636,36.754377726061271,835.72241086346071,41.786120543173034,20,{"$f":"'Warehouse Pricing'!$Y$19*(1+'Master Data'!$H$30)","v":237.68192378168405},486.04568964556313,723.72761342724721,36.186380671362357,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E90,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E90,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 250","HPS_250_TDA",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$42*(1+'Master Data'!$H$30)*G91","v":20.96559507129901},4.1931190142598016,183.77188863030636,36.754377726061271,835.72241086346071,41.786120543173034,20,{"$f":"'Warehouse Pricing'!$Y$19*(1+'Master Data'!$H$30)","v":237.68192378168405},486.04568964556313,723.72761342724721,36.186380671362357,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E91,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E91,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,"",null,"High Pres Sodium (tubular - self ig) 250","HPS_250_TSI",250,1,{"$f":"IF(F92>=100,\"RLMAJ\",\"RLMIN\")","v":"RLMAJ"},8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I92),0)*SUM(L92))/$D$20,0)","v":0},34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$42*(1+'Master Data'!$H$30)*G92","v":20.96559507129901},4.1931190142598016,183.77188863030636,36.754377726061271,835.72241086346071,41.786120543173034,20,{"$f":"'Warehouse Pricing'!$Y$19*(1+'Master Data'!$H$30)","v":237.68192378168405},486.04568964556313,723.72761342724721,36.186380671362357,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E92,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E92,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,{"$f":"IF(C93=\"\",\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",IF(C89=\"\",\"Error\",B89+1),B90+1),B91+1),B92+1))","v":18},"250W Sodium Vapour - Flood Light",null,"HPS_250_FL",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$42*(1+'Master Data'!$H$30)*G93","v":20.96559507129901},4.1931190142598016,183.77188863030636,36.754377726061271,835.72241086346071,41.786120543173034,20,{"$f":"'Warehouse Pricing'!X30*(1+'Master Data'!$H$30)","v":429.14232934236281},486.04568964556313,915.18801898792594,45.759400949396294,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E93,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E93,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,{"$f":"IF(C94=\"\",\"\",IF(C93=\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",\"Error\",B90+1),B91+1),B92+1),B93+1))","v":19},"400W Sodium Vapour","High Pressure Sodium (tubular) 400","HPS_400_T",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$43*(1+'Master Data'!$H$30)*G94","v":21.752635760998448},4.3505271521996898,183.77188863030636,36.754377726061271,839.50020617401799,41.975010308700902,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$21*(1+'Master Data'!$H$30)","v":315.68020995024557},486.04568964556313,801.72589959580864,{"$f":"IFERROR(Z94/$D$20,0)","v":40.086294979790431},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E94,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E94,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":148.21950144046431},"NA included in Luminaire",74.109750720232157,3.7054875360116077]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 400","HPS_400_TDA",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$43*(1+'Master Data'!$H$30)*G95","v":21.752635760998448},4.3505271521996898,183.77188863030636,36.754377726061271,839.50020617401799,41.975010308700902,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$21*(1+'Master Data'!$H$30)","v":315.68020995024557},486.04568964556313,801.72589959580864,{"$f":"IFERROR(Z95/$D$20,0)","v":40.086294979790431},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E95,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E95,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":148.21950144046431},"NA included in Luminaire",74.109750720232157,3.7054875360116077]
[null,20,"400W Sodium Vapour - Flood Light",null,"HPS_400_FL",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$43*(1+'Master Data'!$H$30)*G96","v":21.752635760998448},4.3505271521996898,183.77188863030636,36.754377726061271,839.50020617401799,41.975010308700902,20,{"$f":"'Warehouse Pricing'!X31*(1+'Master Data'!$H$30)","v":441.95539618491915},486.04568964556313,928.00108583048222,{"$f":"IFERROR(Z96/$D$20,0)","v":46.400054291524114},null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E96,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E96,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":148.21950144046431},"NA included in Luminaire",74.109750720232157,3.7054875360116077]
[null,21,"70W Sodium Vapour","High Pressure Sodium (elliptical) 70","HPS_70_E",70,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!$X$39*(1+'Master Data'!$H$30)*G97","v":9.3277494592023782},1.8655498918404756,126.96966850821168,25.393933701642336,552.65187143701814,27.632593571850908,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$13*(1+'Master Data'!$H$30)","v":165.09265606144095},224.94424844498053,390.03690450642148,{"$f":"IFERROR(Z97/$D$20,0)","v":19.501845225321073},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E97,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E97,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":89.93106931862269},"NA included in Luminaire",44.965534659311345,2.2482767329655671]
[null,"",null,"High Pressure Sodium (tubular) 70","HPS_70_T",70,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,{"$f":"IF(LEFT($D98,3)=\"LED\",IF($F98>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!$X$39*(1+'Master Data'!$H$30)*G98","v":9.3277494592023782},1.8655498918404756,126.96966850821168,25.393933701642336,552.65187143701814,27.632593571850908,20,{"$f":"'Warehouse Pricing'!$Y$13*(1+'Master Data'!$H$30)","v":165.09265606144095},224.94424844498053,390.03690450642148,19.501845225321073,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E98,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E98,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":89.93106931862269},"NA included in Luminaire",44.965534659311345,2.2482767329655671]
[null,22,"100W Incandescent","Incandescent 100","INC_100",100,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Old Prices Indexed'!$I$27*G99","v":2.160920144502843},0.43218402890056862,183.77188863030636,36.754377726061271,745.45997121483913,37.272998560741954,20,{"$f":"'Old Prices Indexed'!$K$27","v":56.031250051212297},486.04568964556313,542.07693969677541,27.103846984838771,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E99,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E99,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":66.877730918920292},"NA included in Luminaire",33.438865459460146,1.6719432729730073]
[null,23,"60W Incandescent","Incandescent 60","INC_60",60,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,{"$f":"IF(LEFT($D100,3)=\"LED\",IF($F100>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,11.911094188089503,0.59555470940447519,4,{"$f":"'Old Prices Indexed'!$I$26*G100","v":2.160920144502843},0.43218402890056862,126.96966850821168,25.393933701642336,518.25109072646035,25.912554536323018,20,{"$f":"'Old Prices Indexed'!$K$26","v":56.031250051212297},224.94424844498053,280.97549849619281,14.04877492480964,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E100,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E100,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":66.877730918920292},"NA included in Luminaire",33.438865459460146,1.6719432729730073]
[null,24,"18W LED","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D101,3)=\"LED\",$D$12,$D$13)","v":10},5.9555470940447517,0.2977773547022376,{"$f":"IF(LEFT($D101,3)=\"LED\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":126.96966850821168},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I101),0)*SUM(L101))/$D$20,0)","v":6.348483425410584},132.92521560225643,6.6462607801128213,{"$f":"IF(LEFT($D101,3)=\"LED\",$D$17,$D$18)","v":20},0,0,{"$f":"IF(LEFT($D101,3)=\"LED\",\"NA included in PE Cell cycle\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in PE Cell cycle"},0,0,0,20,{"$f":"'Warehouse Pricing'!$X$60*(1+'Master Data'!$H$30)","v":385.91632325999996},224.94424844498053,610.86057170498043,30.543028585249022,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E101,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E101,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,25,"25W LED","LED 25","LED_25",25,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,{"$f":"IF(LEFT($D102,3)=\"LED\",IF($F102>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":126.96966850821168},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I102),0)*SUM(L102))/$D$20,0)","v":6.348483425410584},132.92521560225643,6.6462607801128213,{"$f":"IF(LEFT($D102,3)=\"LED\",$D$17,$D$18)","v":20},0,0,{"$f":"IF(LEFT($D102,3)=\"LED\",\"NA included in PE Cell cycle\",IF($F102>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in PE Cell cycle"},0,0,0,20,{"$f":"'Warehouse Pricing'!$X$60*(1+'Master Data'!$H$30)","v":385.91632325999996},224.94424844498053,610.86057170498043,30.543028585249022,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E102,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E102,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,26,"18W LED Decorative - Bottom Pole Entry","LED 18","LED_18",18,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,1251.5400900664076,62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E103,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E103,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,27,"18W LED Decorative - Side Entry","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D104,3)=\"LED\",$D$12,$D$13)","v":10},{"$f":"VLOOKUP(H104,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,1251.5400900664076,62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E104,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E104,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,28,"18W LED Decorative - Top Entry","LED 18","LED_18",18,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,{"$f":"IFERROR(N105/$D$20,0)","v":6.6462607801128213},20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,{"$f":"IFERROR(($D$20/W105)*SUM(X105:Y105),0)","v":1251.5400900664076},62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E105,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E105,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,29,"25W LED Decorative - Bottom Pole Entry","LED 25","LED_25",25,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,1251.5400900664076,62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E106,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E106,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,30,"25W LED Decorative - Side Entry","LED 25","LED_25",25,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,1251.5400900664076,62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E107,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E107,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,31,"25W LED Decorative - Top Entry","LED 25","LED_25",25,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1026.5958416214271},224.94424844498053,1251.5400900664076,62.577004503320381,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E108,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E108,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,32,"30W LED","LED 30","LED_30",30,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$X$60*(1+'Master Data'!$H$30)","v":385.91632325999996},224.94424844498053,610.86057170498043,30.543028585249022,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E109,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E109,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,33,"88 LED Light","LED 88","LED_88",88,1,"RLMIN",10,5.9555470940447517,0.2977773547022376,126.96966850821168,6.348483425410584,132.92521560225643,6.6462607801128213,20,0,0,"NA included in PE Cell cycle",0,0,0,20,{"$f":"'Warehouse Pricing'!$X$60*(1+'Master Data'!$H$30)","v":385.91632325999996},224.94424844498053,610.86057170498043,{"$f":"IFERROR(Z110/$D$20,0)","v":30.543028585249022},null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E110,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E110,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":76.737987985927859},"NA included in Luminaire",38.368993992963929,1.9184496996481966]
[null,34,"100W Metal Halide","Metal Halide (elliptical) 100","MH_100_E",100,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$45*(1+'Master Data'!$H$30)*G111","v":18.653984796262197},3.7307969592524395,183.77188863030636,36.754377726061271,824.62668154328401,41.231334077164199,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$23*(1+'Master Data'!$H$30)","v":166.14847563856844},486.04568964556313,652.1941652841316,{"$f":"IFERROR(Z111/$D$20,0)","v":32.609708264206581},null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E111,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E111,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":93.013624768509118},"NA included in Luminaire",46.506812384254559,2.3253406192127279]
[null,35,"150W Metal Halide","Metal Halide (elliptical) 150","MH_150_E",150,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!X92*(1+'Master Data'!$H$30)*G112","v":21.227110425705},4.2454220851409996,183.77188863030636,36.754377726061271,836.97768456460949,41.848884228230474,20,{"$f":"'Warehouse Pricing'!$Y$25*(1+'Master Data'!$H$30)","v":242.3735210783006},486.04568964556313,728.41921072386367,36.420960536193185,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E112,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E112,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":160.11218609074689},"NA included in Luminaire",80.056093045373444,4.0028046522686722]
[null,36,"250W Metal Halide","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$93*(1+'Master Data'!$H$30)*G113","v":21.227110425705},4.2454220851409996,183.77188863030636,36.754377726061271,836.97768456460949,41.848884228230474,20,{"$f":"'Warehouse Pricing'!$Y$27*(1+'Master Data'!$H$30)","v":251.08006659900369},486.04568964556313,737.12575624456679,36.856287812228338,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E113,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E113,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,37,"400W Metal Halide","Metal Halide (tubular) 400","MH_400_T",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$94*(1+'Master Data'!$H$30)*G114","v":33.516490145849993},6.7032980291699982,183.77188863030636,36.754377726061271,895.96670722130546,44.79833536106527,20,{"$f":"'Warehouse Pricing'!$Y$29*(1+'Master Data'!$H$30)","v":509.97796448072245},486.04568964556313,996.02365412628558,49.801182706314279,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E114,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E114,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":148.21950144046431},"NA included in Luminaire",74.109750720232157,3.7054875360116077]
[null,38,"70W Metal Halide","Metal Halide (elliptical) 70","MH_70_E",70,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!$X$44*(1+'Master Data'!$H$30)*G115","v":18.320877924900373},3.6641755849800743,126.96966850821168,25.393933701642336,595.81888807236851,29.790944403618425,20,{"$f":"'Old Prices Indexed'!$K$6","v":82.702172052114236},224.94424844498053,307.64642049709477,15.382321024854738,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E115,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E115,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":93.013624768509118},"NA included in Luminaire",46.506812384254559,2.3253406192127279]
[null,39,"250W Metal Halide - Flood Light","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$93*(1+'Master Data'!$H$30)*G116","v":21.227110425705},4.2454220851409996,183.77188863030636,36.754377726061271,836.97768456460949,41.848884228230474,20,{"$f":"'Warehouse Pricing'!$Y$29*(1+'Master Data'!$H$30)","v":509.97796448072245},486.04568964556313,996.02365412628558,49.801182706314279,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E116,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E116,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":205.46031000545258},"NA included in Luminaire",102.73015500272629,5.1365077501363148]
[null,40,"400W Metal Halide - Flood Light","Metal Halide (tubular) 400","MH_400_T",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$94*(1+'Master Data'!$H$30)*G117","v":33.516490145849993},6.7032980291699982,183.77188863030636,36.754377726061271,895.96670722130546,44.79833536106527,20,{"$f":"'Warehouse Pricing'!$Y$29*(1+'Master Data'!$H$30)","v":509.97796448072245},486.04568964556313,996.02365412628558,49.801182706314279,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E117,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E117,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":148.21950144046431},"NA included in Luminaire",74.109750720232157,3.7054875360116077]
[null,41,"125W Mercury Vapour","Mercury Vapour (elliptical) 125","MV_125_E",125,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$85*(1+'Master Data'!$H$30)*G118","v":2.7930408454875},0.5586081690975,183.77188863030636,36.754377726061271,748.49415057956548,37.424707528978274,20,{"$f":"'Old Prices Indexed'!$K$8","v":143.52502764113717},486.04568964556313,629.5707172867003,31.478535864335015,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E118,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E118,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":167.01385729429282},"NA included in Luminaire",83.50692864714641,4.1753464323573208]
[null,42,"250W Mercury Vapour","Mercury Vapour (elliptical) 250","MV_250_E",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$85*(1+'Master Data'!$H$30)*G119","v":2.7930408454875},0.5586081690975,183.77188863030636,36.754377726061271,748.49415057956548,37.424707528978274,20,{"$f":"'Old Prices Indexed'!$K$9","v":165.78015630327246},486.04568964556313,651.82584594883565,32.591292297441782,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E119,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E119,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":167.01385729429282},"NA included in Luminaire",83.50692864714641,4.1753464323573208]
[null,"",null,"Mercury Vapour (tubular) 250","MV_250_T",250,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$85*(1+'Master Data'!$H$30)*G120","v":2.7930408454875},0.5586081690975,183.77188863030636,36.754377726061271,748.49415057956548,37.424707528978274,20,{"$f":"'Old Prices Indexed'!$K$9","v":165.78015630327246},486.04568964556313,651.82584594883565,32.591292297441782,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E120,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E120,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":167.01385729429282},"NA included in Luminaire",83.50692864714641,4.1753464323573208]
[null,43,"400W Mercury Vapour","Mercury Vapour (elliptical) 400","MV_400_E",400,1,"RLMAJ",8,17.345783265095761,1.7345783265095762,"NA included in Lamp cycle",0,34.691566530191523,1.7345783265095762,4,{"$f":"'Warehouse Pricing'!$X$86*(1+'Master Data'!$H$30)*G121","v":5.4743600571555016},1.0948720114311004,183.77188863030636,36.754377726061271,761.36448279557192,38.068224139778593,20,{"$f":"'Old Prices Indexed'!$K$15","v":239.01655859196663},486.04568964556313,725.06224823752973,36.253112411876486,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E121,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E121,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":196.68957681787276},"NA included in Luminaire",98.344788408936381,4.9172394204468191]
[null,44,"50W Mercury Vapour","Mercury Vapour (elliptical) 50","MV_50_E",50,1,"RLMIN",{"$f":"IF(LEFT($D122,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H122,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,{"$f":"IFERROR(N122/$D$20,0)","v":0.59555470940447519},4,{"$f":"'Warehouse Pricing'!$X$35*(1+'Master Data'!$H$30)*G122","v":3.289278942483767},0.65785578849675341,126.96966850821168,25.393933701642336,523.66721295676882,26.183360647838441,20,{"$f":"'Old Prices Indexed'!$K$5","v":83.19542556335945},224.94424844498053,308.13967400833997,15.406983700416998,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E122,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E122,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.549434072166193},"NA included in Luminaire",36.274717036083096,1.8137358518041549]
[null,45,"80W Mercury Vapour Art decorative","Mercury Vapour (elliptical) 80","MV_80_E",80,1,{"$f":"IF(F123>=100,\"RLMAJ\",\"RLMIN\")","v":"RLMIN"},8,{"$f":"VLOOKUP(H123,$B$61:$D$62,3,FALSE)","v":5.9555470940447517},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123))/$D$20,0)","v":0.59555470940447519},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(L123))/$D$20,0)","v":0},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123,L123),0)","v":11.911094188089503},{"$f":"IFERROR(N123/$D$20,0)","v":0.59555470940447519},4,{"$f":"'Warehouse Pricing'!$X$36*(1+'Master Data'!$H$30)*G123","v":2.7358672993803705},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P123),0)*SUM(Q123))/$D$20,0)","v":0.54717345987607413},126.96966850821168,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/P123),0)*SUM(S123))/$D$20,0)","v":25.393933701642336},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/P123),0)*SUM(Q123:S123),0)","v":521.01083706987254},{"$f":"IFERROR(U123/$D$20,0)","v":26.050541853493627},20,{"$f":"'Old Prices Indexed'!$K$7","v":877.05171951887121},224.94424844498053,{"$f":"IFERROR(($D$20/W123)*SUM(X123:Y123),0)","v":1101.9959679638519},{"$f":"IFERROR(Z123/$D$20,0)","v":55.09979839819259},null,null,null,{"$f":"IFERROR(($D$20/AB123)*SUM(AC123:AD123),0)","v":0},{"$f":"IFERROR(AE123/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E123,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E123,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.428960434851859},"NA included in Luminaire",{"$f":"IFERROR(($D$20/AG123)*SUM(AH123:AI123),0)","v":37.71448021742593},{"$f":"IFERROR(AJ123/$D$20,0)","v":1.8857240108712965}]
[null,46,"80W Mercury Vapour","Mercury Vapour (elliptical) 80","MV_80_E",80,1,"RLMIN",8,5.9555470940447517,0.59555470940447519,"NA included in Lamp cycle",0,11.911094188089503,0.59555470940447519,4,{"$f":"'Warehouse Pricing'!$X$36*(1+'Master Data'!$H$30)*G124","v":2.7358672993803705},0.54717345987607413,126.96966850821168,25.393933701642336,521.01083706987254,26.050541853493627,20,{"$f":"'Old Prices Indexed'!$K$6","v":82.702172052114236},224.94424844498053,307.64642049709477,15.382321024854738,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E124,'Bracket Summary'!$A$74:$B$117,2,FALSE),VLOOKUP(E124,'Bracket Summary'!$B$43:$V$68,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.428960434851859},"NA included in Luminaire",37.71448021742593,1.8857240108712965]
[null,""]
[null,""]
[null,""]
[null,""]
[]
[]
[]
[null,null,"LIST "]
[null,null,"Offered / No Longer Offered / NA"]
[null,null,"Offered"]
[null,null,"Obsolete, no new Connections"]
[null,null,"Abolished"]
[null,null,"Not Offered"]
[null,null,"NA"]
[]
[]
[]
[]
[]
[null,null,"External Links","Description"]
[null,null,"Service Classification","Opex Base step trend - Corp OH"]
[null,null,0,"Capex OH allocation"]
[null,null,0,"POW data, Opex and Capex (Direct costs)"]
[null,null,0,"PTRM outputs for RAB Revenue calculations"]
[null,null,0,"Volume data"]
[null,null,0,"Street lighting RFM"]
[]
[null,null,0,"Flat POW for Chart"]
[null,null,"Cost data Inputs","old Aurora prices"]

{"sheet":"Volumes","index":21,"n_rows":101,"n_cols":9,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,"50W Mercury Vapour"]
[null,null,"2014-15\nVolumes"]
[null,null,"2015-16\nRegulatory Year","2016-17\nRegulatory Year","2017-18\nRegulatory Year","2018-19\nRegulatory Year","Comments from Gerrard and Darryl regarding volumes"]
["Private Contract Lights","Light Description",{"$f":"'Master Data'!G$20","v":"2015-16"},{"$f":"'Master Data'!H$20","v":"2016-17"},{"$f":"'Master Data'!I$20","v":"2017-18"},{"$f":"'Master Data'!J$20","v":"2018-19"},null,null,"Check to Unsmoothed Prices"]
[{"$f":"$A$4","v":"Private Contract Lights"},"50W Mercury Vapour",196,192,188,184,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B5,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"50W Mercury Vapour"}]
[{"$f":"$A$4","v":"Private Contract Lights"},"80W Mercury Vapour",365,357,350,343,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B6,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"80W Mercury Vapour"}]
["Private Contract Lights","125W Mercury Vapour",340,333,327,320,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B7,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"125W Mercury Vapour"}]
["Private Contract Lights","250W Mercury Vapour",29,29,28,28,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B8,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"250W Mercury Vapour"}]
["Private Contract Lights","400W Mercury Vapour",23,22,22,21,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B9,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"400W Mercury Vapour"}]
["Private Contract Lights","70W Sodium Vapour",73,73,73,73,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B10,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"70W Sodium Vapour"}]
["Private Contract Lights","100W Sodium Vapour",0,0,5,5,null,null,{"$f":"VLOOKUP(B11,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"100W Sodium Vapour"}]
["Private Contract Lights","150W Sodium Vapour",163,163,163,163,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B12,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"150W Sodium Vapour"}]
["Private Contract Lights","250W Sodium Vapour",165,165,165,165,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B13,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"250W Sodium Vapour"}]
["Private Contract Lights","400W Sodium Vapour",104,104,104,104,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B14,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"400W Sodium Vapour"}]
["Private Contract Lights","100W Metal Halide",0,0,5,5,null,null,{"$f":"VLOOKUP(B15,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"100W Metal Halide"}]
["Private Contract Lights","150W Metal Halide",27,27,27,27,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B16,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"150W Metal Halide"}]
["Private Contract Lights","250W Metal Halide",40,40,40,40,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B17,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"250W Metal Halide"}]
["Private Contract Lights","400W Metal Halide",9,9,9,9,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B18,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"400W Metal Halide"}]
["Private Contract Lights","1x20W Fluorescent",22,22,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B19,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"1x20W Fluorescent"}]
["Private Contract Lights","2x20W Fluorescent",51,51,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B20,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"2x20W Fluorescent"}]
["Private Contract Lights","1x40W Fluorescent",4,4,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B21,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"1x40W Fluorescent"}]
["Private Contract Lights","2x40W Fluorescent",3,3,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B22,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"2x40W Fluorescent"}]
["Private Contract Lights","3x40W Fluorescent",1,1,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B23,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"3x40W Fluorescent"}]
["Private Contract Lights","4x40W Fluorescent",0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B24,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"4x40W Fluorescent"}]
["Private Contract Lights","60W Incandescent",21,21,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B25,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"60W Incandescent"}]
[{"$f":"$A$4","v":"Private Contract Lights"},"100W Incandescent",5,5,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B26,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"100W Incandescent"}]
["Private Contract Lights","Fluorescent 4x20",2,2,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B27,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"$A$4","v":"Private Contract Lights"},"18W LED",4668,4715,4762,4810,"New Light type; HCC/GCC Project Energy Efficient Project; 1% increase per year from DD17",null,{"$f":"VLOOKUP(B28,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"18W LED"}]
["Private Contract Lights","25W LED",29,29,29,29,"Trial Lights",null,{"$f":"VLOOKUP(B29,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"25W LED"}]
["Private Contract Lights","30W LED",32,32,32,32,"Trial Lights",null,{"$f":"VLOOKUP(B30,'Unsmoothed Prices'!$B$10:$B$65,1,FALSE)","v":"30W LED"}]
[]
[]
[null,"Total Private",{"$f":"SUM(C5:C32)","v":6372},6399,6329,6358]
[null,"Change",null,{"$f":"D33-C33","v":27},{"$f":"E33-D33","v":-70},{"$f":"F33-E33","v":29}]
[null,null,null,null,0,0]
[]
[]
["Public Road Lights","Light Description",{"$f":"'Master Data'!G$20","v":"2015-16"},{"$f":"'Master Data'!H$20","v":"2016-17"},{"$f":"'Master Data'!I$20","v":"2017-18"},{"$f":"'Master Data'!J$20","v":"2018-19"},null,null,"Check to Unsmoothed Prices"]
["Mercury Vapour","50W Mercury Vapour",0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B39,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"50W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour",22345,18345,14235,10135,"Reduction in 15-16 due to HCC/GCC Project Energy Efficient Project/BAU Intalls",null,{"$f":"VLOOKUP(B40,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"80W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour Art decorative",40,40,40,40,"Steady",null,{"$f":"VLOOKUP(B41,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"80W Mercury Vapour Art decorative"}]
["Mercury Vapour","125W Mercury Vapour",101,101,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B42,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"125W Mercury Vapour"}]
["Mercury Vapour","250W Mercury Vapour",500,450,427,406,"5% decrease per FY",null,{"$f":"VLOOKUP(B43,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"250W Mercury Vapour"}]
["Mercury Vapour","400W Mercury Vapour",36,34,32,31,"5% decrease per FY",null,{"$f":"VLOOKUP(B44,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"400W Mercury Vapour"}]
["Sodium Vapour","70W Sodium Vapour",194,204,214,225,"5% increase per FY",null,{"$f":"VLOOKUP(B45,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"70W Sodium Vapour"}]
["Sodium Vapour","100W Sodium Vapour",365,384,403,423,"5% increase per FY",null,{"$f":"VLOOKUP(B46,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"100W Sodium Vapour"}]
["Sodium Vapour","150W Sodium Vapour",4379,4597,4827,5069,"5% increase per FY",null,{"$f":"VLOOKUP(B47,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"150W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour",5442,5714,6000,6300,"5% increase per FY",null,{"$f":"VLOOKUP(B48,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"250W Sodium Vapour"}]
["Sodium Vapour","400W Sodium Vapour",554,582,611,642,"5% increase per FY",null,{"$f":"VLOOKUP(B49,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"400W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour - Flood Light",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B50,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"250W Sodium Vapour - Flood Light"}]
["Sodium Vapour","400W Sodium Vapour - Flood Light",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B51,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"400W Sodium Vapour - Flood Light"}]
["Fluorescent","20 Fluorescent 1X20FL",6,6,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B52,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"20 Fluorescent 1X20FL"}]
["Fluorescent","1x40W Fluorescent",37,37,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B53,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"1x40W Fluorescent"}]
["Fluorescent","2x20W Fluorescent",33,33,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B54,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"2x20W Fluorescent"}]
["Fluorescent","2x40W Fluorescent",3,3,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B55,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"2x40W Fluorescent"}]
["Fluorescent","T5 Fluorescent 2 x 24W",40,83,83,83,"Install 43 in 16/17",null,{"$f":"VLOOKUP(B56,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"T5 Fluorescent 2 x 24W"}]
["Fluorescent","4x20 Fluorescent",1,1,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B57,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"4x20 Fluorescent"}]
["Fluorescent","4x40W Fluorescent",1,1,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B58,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"4x40W Fluorescent"}]
["Fluorescent","42W Compact Fluorescent - Bottom Pole Entry",20,70,120,170,"204 Rexel Bathurst Fittings will be replaced with these fittings",null,{"$f":"VLOOKUP(B59,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
["Fluorescent","42W Compact Fluorescent",6320,6004,5704,5419,"No new 42W CFL from 15-16 onwards; number will decrease due to fault",null,{"$f":"VLOOKUP(B60,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"42W Compact Fluorescent"}]
["Incandescent","60W Incandescent",13,13,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B61,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"60W Incandescent"}]
["Incandescent","100W Incandescent",6,6,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B62,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"100W Incandescent"}]
["Metal Halide","100W Metal Halide",15,16,17,17,"5% increase per FY",null,{"$f":"VLOOKUP(B63,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"100W Metal Halide"}]
["Metal Halide","150W Metal Halide",13,14,14,15,"2% increase per FY",null,{"$f":"VLOOKUP(B64,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"150W Metal Halide"}]
["Metal Halide","250W Metal Halide",78,86,88,89,"2% increase per FY",null,{"$f":"VLOOKUP(B65,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"250W Metal Halide"}]
["Metal Halide","400W Metal Halide",15,16,17,17,"5% increase per FY",null,{"$f":"VLOOKUP(B66,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"400W Metal Halide"}]
["LED","18W LED Decorative - Bottom Pole Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B67,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"18W LED Decorative - Bottom Pole Entry"}]
["LED","18W LED Decorative - Side Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B68,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"18W LED Decorative - Side Entry"}]
["LED","18W LED Decorative - Top Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B69,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"18W LED Decorative - Top Entry"}]
["LED","18W LED",2000,6000,10110,14210,"as per DD17",null,{"$f":"VLOOKUP(B70,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"18W LED"}]
["LED","25W LED Decorative - Bottom Pole Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B71,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"25W LED Decorative - Bottom Pole Entry"}]
["LED","25W LED Decorative - Side Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B72,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"25W LED Decorative - Side Entry"}]
["LED","25W LED Decorative - Top Entry",30,32,33,35,"5% increase per FY",null,{"$f":"VLOOKUP(B73,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"25W LED Decorative - Top Entry"}]
["LED","25W LED",21,21,21,21,"Use up of 25W StreetLED Stock",null,{"$f":"VLOOKUP(B74,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"25W LED"}]
["LED","88 LED Light",0,0,0,0,"None on the network",null,{"$f":"VLOOKUP(B75,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"88 LED Light"}]
["Metal Halide","250W Metal Halide - Flood Light",30,32,33,35,null,null,{"$f":"VLOOKUP(B76,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"250W Metal Halide - Flood Light"}]
["Metal Halide","400W Metal Halide - Flood Light",30,32,33,35,null,null,{"$f":"VLOOKUP(B77,'Unsmoothed Prices'!$B$70:$B$127,1,FALSE)","v":"400W Metal Halide - Flood Light"}]
[]
[]
[null,"Total Public Lighting",{"$f":"SUM(C39:C79)","v":42878},43181,43293,43662]
[null,"Movement",null,{"$f":"D80-C80","v":303},{"$f":"E80-D80","v":112},369]
[null,"Difference due to rounding.",null,null,1,-3]
[]
[null,"Total Lights",{"$f":"C33+C80","v":49250},49580,49622,50020]
[null,"% movement",null,{"$f":"(D84-C84)/C84","v":6.7005076142131982E-3},{"$f":"(E84-D84)/D84","v":8.4711577248890678E-4},{"$f":"(F84-E84)/E84","v":8.0206360082221602E-3}]
[]
["Duplicates"]
[{"$f":"VLOOKUP(B88,'Revenue Nominal RAB'!$B$232:$B$294,1,FALSE)","v":"250W Metal Halide"},"250W Metal Halide",78,86,88,89,"5% increase per FY"]
[{"$f":"VLOOKUP(B89,'Revenue Nominal RAB'!$B$232:$B$294,1,FALSE)","v":"400W Metal Halide"},"400W Metal Halide",15,16,17,17,"5% increase per FY"]
[]
[]
[]
[]
[]
[null,"Totals of Types"]
[null,"Mercury Vapour",{"$f":"SUMIF($A$39:$A$79,$B96,C$39:C$79)","v":23022},{"$f":"SUMIF($A$39:$A$79,$B96,D$39:D$79)","v":18970},14734,10612]
[null,"Sodium Vapour",{"$f":"SUMIF($A$39:$A$79,$B97,C$39:C$79)","v":10994},11545,12121,12729]
[null,"Fluorescent",6461,6238,5907,5672]
[null,"Incandescent",19,19,0,0]
[null,"Metal Halide",181,196,202,208]
[null,"LED",2201,6213,10329,14441]

{"sheet":"Warehouse Pricing","index":22,"n_rows":112,"n_cols":25,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["Received from the inventory officer, Inventory Analyst. These are the current contracted prices for various lighting materials."]
[]
[]
[]
["TasNetworks ",null,"Contract: G/002027SY "]
["Supplier:   Gerard Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","SAMPLE REQUIRED","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO AURORA WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 1                         1/04/2013 - 31/03/2014                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 2                         1/04/2014 - 31/03/2015                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","EXCHANGE RATE CURRENCY","$ Variance","Currency Review Nett Price          October 1st  2015 to March 31st 2016   (Excl GST)",null,null,"Contract Increase","Warehouse ",{"$f":"'Master Data'!I29","v":"2017-18"}]
[1,1,null,null,null,null,null,null,null,null,null,null,null,159.775251206897,{"$f":"N9*1.03","v":164.56850874310391},{"$f":"O9*1.03","v":169.50556400539702},"N/A",{"$f":"S9-P9","v":0},{"$f":"P9","v":169.50556400539702},null,null,{"$f":"P9*(1+$V$7)","v":174.59073092555894},{"$f":"V9*(Inputs!$D$6)","v":14.316439935895835},{"$f":"SUM(V9:W9)","v":188.90717086145477}]
[2,2,null,null,null,null,null,null,null,null,null,null,null,205.11142000000001,{"$f":"N10*1.03","v":211.26476260000001},217.60270547800002,"N/A",{"$f":"S10-P10","v":0},{"$f":"P10","v":217.60270547800002},null,null,{"$f":"P10*(1+$V$7)","v":224.13078664234001},{"$f":"V10*(Inputs!$D$6)","v":18.378724504671883},{"$f":"SUM(V10:W10)","v":242.50951114701189}]
[3,17,null,null,null,null,null,null,null,null,null,null,null,310.89975000000004,320.22674250000006,329.83354477500006,"N/A",0,329.83354477500006,null,null,339.7285511182501,{"$f":"V11*(Inputs!$D$6)","v":27.857741191696508},367.5862923099466]
[4,14,null,null,null,null,null,null,null,null,null,null,null,157.84351666666666,162.57882216666667,167.45618683166668,"N/A",0,167.45618683166668,null,null,172.47987243661669,{"$f":"V12*(Inputs!$D$6)","v":14.143349539802569},186.62322197641925]
[5,15,null,null,null,null,null,null,null,null,null,null,null,114.74455833333333,118.18689508333334,121.73250193583334,"N/A",0,121.73250193583334,null,null,125.38447699390835,{"$f":"V13*(Inputs!$D$6)","v":10.281527113500486},135.66600410740884,{"$f":"AVERAGE(X12:X13)","v":161.14461304191406}]
[6,16,null,null,null,null,null,null,null,null,null,null,null,131.05863366666665,134.99039267666666,139.04010445696667,"N/A",0,139.04010445696667,null,null,143.21130759067569,{"$f":"V14*(Inputs!$D$6)","v":11.743327222435408},154.95463481311108]
[7,18,null,null,null,null,null,null,null,null,null,null,null,148.59800333333334,153.05594343333334,157.64762173633335,"N/A",0,157.64762173633335,null,null,162.37705038842336,{"$f":"V15*(Inputs!$D$6)","v":13.314918131850716},175.69196852027406]
[8,8,null,null,null,null,null,null,null,null,null,null,null,183.42742933333335,188.93025221333335,194.59815977973335,"N/A",0,194.59815977973335,null,null,200.43610457312536,{"$f":"V16*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163]
[9,19,null,null,null,null,null,null,null,null,null,null,null,210.64196433333333,216.96122326333335,223.47005996123335,"N/A",0,223.47005996123335,null,null,230.17416176007035,{"$f":"V17*(Inputs!$D$6)","v":18.87428126432577},249.04844302439611]
[10,10,null,null,null,null,null,null,null,null,null,null,null,191.43187933333334,197.17483571333335,203.09008078473335,"N/A",0,203.09008078473335,null,null,209.18278320827534,{"$f":"V18*(Inputs!$D$6)","v":17.15298822307858},226.33577143135392]
[11,21,null,null,null,null,null,null,null,null,null,null,null,201.00991433333334,207.04021176333336,213.25141811623337,"N/A",0,213.25141811623337,null,null,219.64896065972039,{"$f":"V19*(Inputs!$D$6)","v":18.011214774097073},237.66017543381747,{"$f":"AVERAGE(X18:X19)","v":231.9979734325857}]
[12,12,null,null,null,null,null,null,null,null,null,null,null,277.97571266666665,286.31498404666667,294.90443356806668,"N/A",0,294.90443356806668,null,null,303.75156657510871,{"$f":"V20*(Inputs!$D$6)","v":24.907628459158914},328.65919503426761]
[13,23,null,null,null,null,null,null,null,null,null,null,null,243.25074766666665,250.54827009666667,258.0647181995667,"N/A",0,258.0647181995667,null,null,265.8066597455537,{"$f":"V21*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(X20:X21)","v":308.13100043947838}]
[14,25,null,null,null,null,null,null,null,null,null,null,null,116.22262500000001,119.70930375000002,123.30058286250002,"N/A",0,123.30058286250002,null,null,126.99960034837503,{"$f":"V22*(Inputs!$D$6)","v":10.413967228566753},137.41356757694177]
[15,26,null,null,null,null,null,null,null,null,null,null,null,158.10873666666669,162.8519987666667,167.73755872966669,"N/A",0,167.73755872966669,null,null,172.76968549155669,{"$f":"V23*(Inputs!$D$6)","v":14.167114210307648},186.93679970186435,{"$f":"AVERAGE(X22:X23)","v":162.17518363940306}]
[16,27,null,null,null,null,null,null,null,null,null,null,null,183.42742933333335,188.93025221333335,194.59815977973335,"N/A",0,194.59815977973335,null,null,200.43610457312536,{"$f":"V24*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163]
[17,28,null,null,null,null,null,null,null,null,null,null,null,216.76076266666666,223.26358554666666,229.96149311306667,"N/A",0,229.96149311306667,null,null,236.86033790645868,{"$f":"V25*(Inputs!$D$6)","v":19.422547708329613},256.28288561478831,{"$f":"AVERAGE(X24:X25)","v":236.57737538145497}]
[18,30,null,null,null,null,null,null,null,null,null,null,null,190.61521266666668,196.33366904666667,202.22367911806668,"N/A",0,202.22367911806668,null,null,208.29038949160869,{"$f":"V26*(Inputs!$D$6)","v":17.079811938311913},225.3702014299206]
[19,31,null,null,null,null,null,null,null,null,null,null,null,223.94854600000002,230.66700238000004,237.58701245140006,"N/A",0,237.58701245140006,null,null,244.71462282494207,{"$f":"V27*(Inputs!$D$6)","v":20.06659907164525},264.78122189658734,{"$f":"AVERAGE(X26:X27)","v":245.07571166325397}]
[20,33,null,null,null,null,null,null,null,null,null,null,null,598.7849609264706,616.74850975426477,635.2509650468927,"NA",0,635.2509650468927,null,null,654.30849399829947,{"$f":"V28*(Inputs!$D$6)","v":53.65329650786056},707.96179050616001]
[21,34,null,null,null,null,null,null,null,null,null,null,null,243.25074766666665,250.54827009666667,258.0647181995667,"N/A",0,258.0647181995667,null,null,265.8066597455537,{"$f":"V29*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(X28:X29)","v":497.78229817542456}]
[22,38,null,null,null,null,null,null,null,null,null,null,null,354.28311666666667,364.91161016666666,375.85895847166665,"N/A",0,375.85895847166665,null,null,387.13472722581668,{"$f":"V30*(Inputs!$D$6)","v":31.745047632516968},418.87977485833363]
[23,39,null,null,null,null,null,null,null,null,null,null,null,364.86108333333328,375.80691583333328,387.0811233083333,"N/A",0,387.0811233083333,null,null,398.69355700758331,{"$f":"V31*(Inputs!$D$6)","v":32.692871674621834},431.38642868220512]
[24,40,null,null,null,null,null,null,null,null,null,null,null,307.60145,316.82949350000001,326.33437830500003,"N/A",0,326.33437830500003,null,null,336.12440965415004,{"$f":"V32*(Inputs!$D$6)","v":27.562201591640303},363.68661124579035]
[25,41,null,null,null,null,null,null,null,null,null,null,null,348.17028333333337,358.61539183333338,369.37385358833336,"N/A",0,369.37385358833336,null,null,{"$f":"P33*(1+$V$7)","v":380.45506919598336},{"$f":"V33*(Inputs!$D$6)","v":31.197315674070637},411.65238487005399]
[26,49,null,null,null,null,null,null,null,null,null,null,null,7.7472499999999993,7.9796674999999997,8.2190575250000002,"USD",3.4709424749999993,11.69,null,null,8.4656292507500002,{"$f":"V34*(Inputs!$D$6)","v":0.69418159856150008},9.1598108493114996]
[27,51,null,null,null,null,null,null,null,null,null,null,null,2.7155,2.7969650000000001,2.8808739500000002,"USD",1.2191260499999994,4.0999999999999996,null,null,2.9673001685000004,{"$f":"V35*(Inputs!$D$6)","v":0.24331861381700004},3.2106187823170007]
[28,52,null,null,null,null,null,null,null,null,null,null,null,2.2586249999999999,2.3263837499999998,2.3961752624999999,"USD",1.0138247375000002,3.41,null,null,2.4680605203749999,{"$f":"V36*(Inputs!$D$6)","v":0.20238096267075001},2.6704414830457499]
[29,53,null,null,null,null,null,null,null,null,null,null,null,2.296125,2.3650087499999999,2.4359590125000001,"USD",1.0340409875000001,3.47,null,null,2.5090377828750001,{"$f":"V37*(Inputs!$D$6)","v":0.20574109819575001},2.71477888107075]
[30,58,null,null,null,null,null,null,null,null,null,null,null,8.4723749999999995,8.7265462500000002,8.9883426375000006,"Euro",1.9416573624999991,10.93,null,null,9.2579929166250015,{"$f":"V38*(Inputs!$D$6)","v":0.75915541916325013},10.017148335788251]
[31,60,null,null,null,null,null,null,null,null,null,null,null,7.7006249999999996,7.9316437500000001,8.1695930625000006,"USD",3.4504069374999986,11.62,null,null,8.4146808543750016,{"$f":"V39*(Inputs!$D$6)","v":0.69000383005875021},9.1046846844337512]
[32,61,null,null,null,null,null,null,null,null,null,null,null,15.45,15.913499999999999,16.390905,"Euro",3.5390949999999997,19.93,null,null,16.882632149999999,{"$f":"V40*(Inputs!$D$6)","v":1.3843758363000001},{"$f":"SUM(V40:W40)","v":18.267007986299998}]
[33,66,null,null,null,null,null,null,null,null,null,null,null,15.391499999999999,15.853244999999999,16.328842349999999,"USD",6.8911576500000002,23.22,null,null,16.8187076205,{"$f":"V41*(Inputs!$D$6)","v":1.379134024881},18.197841645381001]
[34,67,null,null,null,null,null,null,null,null,null,null,null,17.308374999999998,17.827626249999998,18.362455037499998,"USD",7.747544962500001,26.11,null,null,18.913328688625,{"$f":"V42*(Inputs!$D$6)","v":1.5508929524672501},20.464221641092252]
[35,68,null,null,null,null,null,null,null,null,null,null,null,17.958124999999999,18.496868750000001,19.0517748125,"USD",8.0382251875000001,27.09,null,null,19.623328056875,{"$f":"V43*(Inputs!$D$6)","v":1.6091129006637501},21.232440957538749]
[36,69,null,null,null,null,null,null,null,null,null,null,null,15.124999999999998,15.578749999999999,16.0461125,"USD",6.7838874999999987,22.83,null,null,16.527495875,{"$f":"V44*(Inputs!$D$6)","v":1.3552546617500001},17.882750536749999]
[37,70,null,null,null,null,null,null,null,null,null,null,null,15.4,15.862,16.337859999999999,"USD",6.9021399999999993,23.24,null,null,16.8279958,{"$f":"V45*(Inputs!$D$6)","v":1.3798956556000002},18.207891455599999]
[38,74,null,null,null,null,null,null,null,null,null,null,null,4.6453333333333333,4.7846933333333332,4.9282341333333335,"USD",2.0817658666666663,7.01,null,null,5.0760811573333333,{"$f":"V46*(Inputs!$D$6)","v":0.41623865490133333},5.4923198122346664]
[39,75,null,null,null,null,null,null,null,null,null,null,null,3.0385,3.1296550000000001,3.22354465,"Euro",0.69645534999999992,3.92,null,null,3.3202509895000003,{"$f":"V47*(Inputs!$D$6)","v":0.27226058113900004},3.5925115706390005]
[40,76,null,null,null,null,null,null,null,null,null,null,null,31.902926829268299,32.860014634146346,33.845815073170733,"N/A","NA",{"$f":"P48","v":33.845815073170733},null,null,{"$f":"P48*(1+$V$7)","v":34.861189525365859},{"$f":"V48*(Inputs!$D$6)","v":2.8586175410800005},37.71980706644586]
[41,77,null,null,null,null,null,null,null,null,null,null,null,31.922800000000002,32.880484000000003,33.866898520000007,"N/A","NA",33.866898520000007,null,null,34.882905475600005,{"$f":"V49*(Inputs!$D$6)","v":2.8603982489992004},37.743303724599208]
[42,78,null,null,null,null,null,null,null,null,null,null,null,138.58000000000001,142.73740000000001,147.01952200000002,"N/A","NA",147.01952200000002,null,null,151.43010766000003,{"$f":"V50*(Inputs!$D$6)","v":12.417268828120003},163.84737648812003]
[43,62,null,null,null,null,null,null,null,null,null,null,null,48.729272727272729,50.191150909090915,51.696885436363644,"N/A","NA",51.696885436363644,null,null,53.247791999454556,{"$f":"V51*(Inputs!$D$6)","v":4.3663189439552736},57.614110943409827]
[44,63,null,null,null,null,null,null,null,null,null,null,null,53.303428571428569,54.902531428571429,56.549607371428571,"N/A","NA",56.549607371428571,null,null,58.246095592571429,{"$f":"V52*(Inputs!$D$6)","v":4.7761798385908572},63.022275431162285]
[45,64,null,null,null,null,null,null,null,null,null,null,null,4.5555555555555554,4.6922222222222221,4.832988888888889,"N/A","NA",4.832988888888889,null,null,4.9779785555555556,{"$f":"V53*(Inputs!$D$6)","v":0.40819424155555556},5.3861727971111115]
[46,65,null,null,null,null,null,null,null,null,null,null,null,8.3047499999999985,8.5538924999999981,8.91,"N/A","NA",8.91,null,null,9.1773000000000007,{"$f":"V54*(Inputs!$D$6)","v":0.75253860000000006},9.9298386000000001]
[47,67,null,null,null,null,null,null,null,null,null,null,null,14.32,14.749600000000001,15.192088000000002,"USD",{"$f":"S55-P55","v":4.8479119999999973},20.04,null,null,15.647850640000001,{"$f":"V55*(Inputs!$D$6)","v":1.2831237524800001},16.930974392480003]
[48,68,null,null,null,null,null,null,null,null,null,null,null,4.916666666666667,5.0641666666666669,5.2160916666666672,"USD",{"$f":"S56-P56","v":2.2039083333333327},7.42,null,null,5.3725744166666676,{"$f":"V56*(Inputs!$D$6)","v":0.44055110216666676},5.8131255188333339]
[]
["Additions:","Addendum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.95,null,null,"NA",69.95,null,null,{"$f":"P59*(1+$V$7)","v":0},{"$f":"V59*(Inputs!$D$6)","v":0},{"$f":"SUM(V59:W59)","v":0}]
[70,2,null,null,null,null,null,null,null,null,null,null,null,null,325,338,"TBA","TBA",338,null,null,348.14,{"$f":"V60*(Inputs!$D$6)","v":28.54748},376.68747999999999]
[73,5,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"TBA","TBA",348,null,null,358.44,{"$f":"V61*(Inputs!$D$6)","v":29.39208},387.83208000000002]
[76,8,null,null,null,null,null,null,null,null,null,null,null,null,50,51.5,"NA","NA",{"$f":"P62","v":51.5},null,null,53.045000000000002,{"$f":"V62*(Inputs!$D$6)","v":4.3496900000000007},57.394690000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,76.22,"NA","NA",{"$f":"P63","v":76.22},null,null,78.506600000000006,{"$f":"V63*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,66.95,"NA","NA",{"$f":"P64","v":66.95},null,null,68.958500000000001,{"$f":"V64*(Inputs!$D$6)","v":5.6545969999999999},74.613096999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,85,null,null,87.55,{"$f":"V65*(Inputs!$D$6)","v":7.1791},94.729100000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,92.7,"NA","NA",{"$f":"P66","v":92.7},null,null,95.481000000000009,{"$f":"V66*(Inputs!$D$6)","v":7.8294420000000011},103.31044200000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.22,null,null,76.22,null,null,78.506600000000006,{"$f":"V67*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004]
[79,11,null,null,null,null,null,null,null,null,null,null,null,null,16.579999999999998,17.239999999999998,"TBA","TBA",17.239999999999998,null,null,17.757199999999997,{"$f":"V68*(Inputs!$D$6)","v":1.4560903999999999},19.213290399999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Contract SOR"]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","ESTIMATED ANNUAL VOLUME REQUIRED ","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO TASNETWORKS WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 1        (01/10/2013 to 30/09/2014)                  ($ EACH ex. gst)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 2        (01/10/2014 to 30/09/2015)                  ($ EACH ex. gst)"]
[1,54,"15.97.35","LAMP"," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE COLOUR CORRECTED, 250V, 250W,TYPE, E.S.","260 in 13/14, then 50 after that",null,"GE Lighting","74782E","China",1,12,"13 weeks",2.375,2.375,{"$f":"O85*1.03","v":2.44625},null,null,null,null,null,{"$f":"P85*(1+$V$7)","v":2.5196375},{"$f":"V85*(Inputs!$D$6)","v":0.20661027500000001},{"$f":"SUM(V85:W85)","v":2.726247775}]
[2,56,"15.97.37","LAMP"," ELLIPTICAL CAOTED MERCURY VAPOUR, HIGH PRESSURE, COLOUR CORRECTED, 250V, 400W,TYPE, E.S.","230 in 13/14, then 50 after that",null,"GE Lighting",44185,"China",1,12,"13 weeks",4.6550000000000002,4.6550000000000002,4.7946500000000007,null,null,null,null,null,{"$f":"P86*(1+$V$7)","v":4.9384895000000011},{"$f":"V86*(Inputs!$D$6)","v":0.4049561390000001},{"$f":"SUM(V86:W86)","v":5.3434456390000014}]
[3,59,"16.06.12","LAMP"," LAMP, SODIUM VAPOUR TUBULAR, HIGH PRESSURE, COATED, 250V, 100W, G.E.S BASE, W/O IGNITOR, CAT V STREETLIGHT,4-YEAR LIFE MINIMUM",5,null,"GE Lighting",93767,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,null,null,null,null,null,16.125679999999999,{"$f":"V87*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[4,62,"16.06.02","LAMP"," LAMP, SODIUM VAPOUR HIGH PRESSURE, ELLYPTICAL, COATED. DIFFUSING,  W/O IGNITER, 250V, 150 W, G.E.S. COATED 4 YEAR LIFE MINIMUM",1300,null,"GE Lighting",44245,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,null,null,null,null,null,16.125679999999999,{"$f":"V88*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[5,63,"16.06.11","LAMP"," SODIUM VAPOUR,  TUBULAR, HIGH PRESSURE, COATED, 250V, 150W, GES BASE, W/O IGNITOR,  CAT V STREETLIGHT, 4 YEAR LIFE MINIMUM","Combined quantity with item 62",null,"GE Lighting",93377,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,null,null,null,null,null,16.125679999999999,{"$f":"V89*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[6,64,"16.06.04","LAMP"," SODIUM VAPOUR HIGH PRESSURE, ELLYPTICAL, E40, COATED,DIFFUSING, W/O IGNITER, 250V, 250 W, G.E.S.  4 YEAR LIFE MINIMUM",1500,null,"GE Lighting",44052,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,null,null,null,null,null,16.125679999999999,{"$f":"V90*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[7,65,"16.06.05","LAMP"," SODIUM VAPOUR,  TUBULAR, CLEAR, 250V, 250 W, W/O IGNITOR, G.E.S. 4 YEAR LIFE MINIMUM","Combined quantity with item 64",null,"GE Lighting",93378,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,null,null,null,null,null,16.125679999999999,{"$f":"V91*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[8,71,"16.06.52","LAMP"," METAL HALIDE, ELLIPTICAL, 250V, 150W, E40 BASE W/O IGNITOR",30,null,"GE Lighting",43285,"Hungary",1,12,"13 weeks",18.05,18.05,18.5915,null,null,null,null,null,19.149245000000001,{"$f":"V92*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[9,72,"16.06.53","LAMP"," METAL HALIDE, TUBULAR, 250V, 250W, E40  BASE, W/O IGNITOR",30,null,"GE Lighting",10589,"Hungary",1,12,"13 weeks",18.05,18.05,18.5915,null,null,null,null,null,19.149245000000001,{"$f":"V93*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[10,73,"16.06.54","LAMP"," METAL HALIDE, TUBULAR, 250V, 400W, E40  BASE, W/O IGNITOR",10,null,"GE Lighting",13067,"Hungary",1,12,"13 weeks",28.5,28.5,29.355,null,null,null,null,null,30.23565,{"$f":"V94*(Inputs!$D$6)","v":2.4793232999999999},32.714973299999997]
[11,80,"N/A","RE-PACK CHARGE","CHARGE PER PURCHASE ORDER WHERE ONE OR MORE LINES ON THE PURCHASE ORDER IS FOR A QUANTITY LESS THAN THE STANDARD PACK QUANTITY","Unknown",null,"GE Lighting","N/A","Australia",1,"N/A","N/A",30,30,30.900000000000002,null,null,null,null,null,31.827000000000002,{"$f":"V95*(Inputs!$D$6)","v":2.6098140000000001},34.436813999999998]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"2014-15 Prices","Average","Index to 2016-17","Plus Warehouse",{"$f":"'Master Data'!I29","v":"2017-18"}]
["Manufacturer","Model Abbreviation","PL Tariff description","Power Comsumption (input wattage)","Work Category","Asset Life (years)","Luminaire UNIT price",null,{"$f":"'Master Data'!H31","v":1.0379209500000002}]
["Sylvania","Kensington 18W LED","18W LED Decorative - Bottom Pole Entry",21.9,"RLMIN",20,1085.53,{"$f":"AVERAGE(G107:G109)","v":914.13},{"$f":"H107*I106","v":948.79467802350018},{"$f":"I107*(Inputs!$D$6)","v":77.801163597927015},{"$f":"SUM(I107:J107)","v":1026.5958416214271}]
["Sylvania","Bourke Hill 18W LED Top","18W LED Decorative - Side Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 18W LED Side","18W LED Decorative - Top Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Kensington 25W LED","25W LED Decorative - Bottom Pole Entry",29,"RLMIN",20,1085.53,{"$f":"AVERAGE(G110:G112)","v":914.13},{"$f":"H110*I106","v":948.79467802350018},{"$f":"I110*(Inputs!$D$6)","v":77.801163597927015},{"$f":"SUM(I110:J110)","v":1026.5958416214271}]
["Sylvania","Bourke Hill 25W LED Top","25W LED Decorative - Side Entry",29,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 25W LED Side","25W LED Decorative - Top Entry",29,"RLMIN",20,828.43]

{"sheet":"Old Prices Indexed","index":23,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Link to file","Public Lighting Replacement Cost (Unit Rate Material Component) ($2009/10)"]
[null,"Taken from the 2012 Aurora determination cost inputs"]
[null,"Public Lighting Replacement Cost (Unit Rate Material Component) ($2009/10)"]
[null,"Light Description","Work\nCategory\nCode","Bracket\n(Material Cost)","Lamp Price\n(Material Cost)","Luminaire Price\n(Material Cost)","Energy Rating \n(watts)",null,"Lamp Price\nIndex to 2016/17 prices","Luminaire Price\nIndex to 2016/17 prices","Combined",null,null,null,1]
[null,"50W Mercury Vapour","RLMIN",184.84,2.35,68.489999999999995,65,null,{"$f":"E5*$O$11","v":2.7598708367291742},{"$f":"F5*$O$11","v":80.435554726630272},{"$f":"SUM(I5:J5)","v":83.19542556335945},null,1,{"$f":"'Master Data'!B$30","v":2.6548672566371723E-2},{"$f":"O4*(1+N5)","v":1.0265486725663717}]
[null,"80W Mercury Vapour","RLMIN",184.84,1.93,68.489999999999995,95.8,null,2.2666173254839599,80.435554726630272,{"$f":"SUM(I6:J6)","v":82.702172052114236},null,2,{"$f":"'Master Data'!C$30","v":3.1034482758620641E-2},1.0584070796460177]
[null,"80W Mercury Vapour Art decorative","RLMIN",184.84,1.93,744.87,95.8,null,2.2666173254839599,874.78510219338727,877.05171951887121,null,3,{"$f":"'Master Data'!D$30","v":2.5000000000000001E-2},1.084867256637168]
[null,"125W Mercury Vapour","RLMAJ",184.84,2.41,119.8,142,null,2.8303356240499191,140.69469201708725,143.52502764113717,null,4,{"$f":"'Master Data'!E$30","v":2.93E-2},1.1166538672566371]
[null,"250W Mercury Vapour","RLMAJ",184.84,5.05,136.11000000000001,270,null,5.9307862661626931,159.84937003710976,165.78015630327246,null,5,{"$f":"'Master Data'!F$30","v":1.3299999999999999E-2},1.1315053636911505]
[null,"400W Mercury Vapour","RLMAJ",184.84,7.05,294.23,440,null,8.2796125101875226,345.54757288971274,353.82718539990026,null,6,{"$f":"'Master Data'!G$30","v":1.3100000000000001E-2},1.1463280839555048]
[null,"70W Sodium Vapour","RLMIN",184.84,9.1199999999999992,148.03,86,null,10.71064767275322,173.84837445149773,184.55902212425096,null,7,{"$f":"'Master Data'!H$30","v":2.4500000000000001E-2},1.1744131220124145]
[null,"100W Sodium Vapour","RLMIN",184.84,33.18,119.8,120,null,38.967027388371918,140.69469201708725,179.66171940545917]
[null,"150W Sodium Vapour","RLMAJ",184.84,28.35,162.01,173,null,33.294612009051953,190.26666989723128,223.56128190628323]
[null,"250W Sodium Vapour","RLMAJ",184.84,27.15,166.45,273,null,31.885316262637055,195.48106415896638,227.36638042160342]
[null,"400W Sodium Vapour","RLMAJ",184.84,29.84,173.68,440,null,35.044487560850449,203.97207103111617,239.01655859196663]
[null,"150W Metal Halide","RLMAJ",184.84,28.35,162.01,168,null,33.294612009051953,190.26666989723128,223.56128190628323]
[null,"250W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.885316262637055,195.48106415896638,227.36638042160342]
[null,"400W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.885316262637055,195.48106415896638,227.36638042160342]
[null,"1x20W Fluorescent","RLMIN",184.84,4.3099999999999996,212.27,23.5,null,5.0617205558735066,249.29267340957526,254.35439396544876]
[null,"2x20W Fluorescent","RLMIN",184.84,8.6199999999999992,212.27,47,null,10.123441111747013,249.29267340957526,259.41611452132224]
[null,"1x40W Fluorescent","RLMIN",184.84,4.59,165.11,50,null,5.3905562300369825,193.90735057546979,199.29790680550678]
[null,"2x40W Fluorescent","RLMIN",184.84,9.18,165.11,100,null,10.781112460073965,193.90735057546979,204.68846303554375]
[null,"3x40W Fluorescent","RLMIN",184.84,13.77,165.11,150,null,16.171668690110948,193.90735057546979,210.07901926558074]
[null,"4x40W Fluorescent","RLMIN",184.84,44.04,229.33,200,null,51.721153893426738,269.32816127110704,321.04931516453377]
[null,"42W Compact Fluorescent","RLMIN",184.84,12.93,145.91,46.4,null,15.18516166762052,171.35861863283139,186.54378030045191]
[null,"60W Incandescent","RLMIN",184.84,1.84,45.87,60,null,2.160920144502843,53.870329906709451,56.031250051212297]
[null,"100W Incandescent","RLMIN",184.84,1.84,45.87,100,null,2.160920144502843,53.870329906709451,56.031250051212297]

{"sheet":"Bracket Summary","index":24,"n_rows":114,"n_cols":22,"rows_kept":114,"cut":false,"hidden":false,"merged":[[41,11,41,21],[41,1,41,10]]}
["Data from the Bracket database sample. These workings have been completed by Garrard which represents a sample of 10,000 brackets and what light is attached to that type."]
[]
["Count of OutreachArmType","Column Labels"]
["Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total"]
["CFL_32",null,null,null,4,null,null,null,null,4]
["CFL_42",1,null,39,972,12,1,12,2,1039]
["FL_1X20",null,null,null,null,1,null,null,null,1,null,null,"OUTREACHARM","OUTREACHARM$DESC"]
["FL_1X40",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","NA","Not Applicable"]
["FL_2X24",null,null,null,1,null,null,null,null,1,null,"Outreach Arm Type","OTHER","Other"]
["HPS_100_E",null,null,2,1,null,null,null,null,3,null,"Outreach Arm Type","R1","Roadlighting Pole - outreach arm 0.6m"]
["HPS_100_T",null,null,7,13,11,null,null,4,35,null,"Outreach Arm Type","R2","Roadlighting Pole - outreach arm 1m"]
["HPS_150_E",2,null,3,1,null,null,null,null,6,null,"Outreach Arm Type","R3","Roadlighting Pole - outreach arm 1.25m"]
["HPS_150_T",91,6,32,124,100,2,4,1,360,null,"Outreach Arm Type","R4","Roadlighting Pole - outreach arm 1.5m"]
["HPS_150_TDA",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","R5","Roadlighting Pole - outreach arm 2m"]
["HPS_250_E",3,null,1,null,2,null,null,null,6,null,"Outreach Arm Type","R6","Roadlighting Pole - outreach arm 3m"]
["HPS_250_T",118,6,22,55,77,1,null,2,281,null,"Outreach Arm Type","R7","Roadlighting Pole - outreach arm 4.5m"]
["HPS_250_TDA",2,null,null,1,null,null,null,null,3,null,"Outreach Arm Type","T1","Uplift Bracket - Type 1 (uplift 4.3m)"]
["HPS_400_T",7,null,2,2,6,5,4,2,28,null,"Outreach Arm Type","T2","Uplift Bracket - Type 2  (uplift 2.8m)"]
["HPS_400_TDA",null,2,null,null,null,null,null,null,2,null,"Outreach Arm Type","T3","Bracket - Type 3 (2m)"]
["HPS_70_E",null,null,1,1,null,null,null,null,2,null,"Outreach Arm Type","T4","Bracket - Type 4 (1.5m)"]
["INC_60",null,null,null,5,null,null,1,null,6,null,"Outreach Arm Type","T5","Bracket - Type 5 (3m)"]
["LED_18",null,null,502,3385,41,2,82,1,4013,null,"Outreach Arm Type","TA","Mounting Bracket - Type A (0.3m) (Vert. Mtd 25 NB)"]
["LED_18_1",null,null,null,5,null,null,null,null,5,null,"Outreach Arm Type","TB","Mounting Bracket - Type B (0.3m) (Horiz. Mtd 25 NB)"]
["LED_25",null,null,10,14,2,null,null,null,26,null,"Outreach Arm Type","TC","Mounting Bracket - Type C (0.3m) (Horiz. Mtd 32 NB)"]
["MV_250_E",5,2,4,6,2,null,1,null,20]
["MV_250_T",1,null,null,2,null,null,null,null,3]
["MV_400_E",4,3,3,1,3,1,null,null,15]
["MV_50_E",null,null,null,8,null,null,null,null,8]
["MV_80_E",4,null,277,4146,61,12,16,4,4520]
["Grand Total",238,19,907,8747,318,24,120,16,10389]
[]
["Unit Cost",444,347,142,96,169,58,50.97,49]
[null,238,19,907,8747,318,24,120,16,{"$f":"SUM(B33:I33)","v":10389}]
["% of Known Types",{"$f":"B33/$J$33","v":2.2908845894696314E-2},1.8288574453749157E-3,8.7303879102897289E-2,0.84194821445759938,3.0609298296274907E-2,2.310135720473578E-3,1.155067860236789E-2,1.5400904803157184E-3,{"$f":"SUM(B34:I34)","v":1}]
[null,{"$f":"B32*B33","v":105672},{"$f":"C32*C33","v":6593},{"$f":"D32*D33","v":128794},839712,53742,1392,6116.4,784,{"$f":"SUM(B35:I35)","v":1142805.3999999999}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J35/GETPIVOTDATA(\"OutreachArmType\",$A$3)","v":110.0014823370873}]
[]
[]
[]
[]
[null,"Static of Pivot data above",null,null,null,null,null,null,null,null,null,"Weighting of costs using the unit cost above"]
[null,"Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total",{"$f":"C43&\" Cost\"","v":"T1 Cost"},{"$f":"D43&\" Cost\"","v":"T2 Cost"},"T3 Cost","T4 Cost","T5 Cost","TA Cost","TB Cost","TC Cost","Weightd Bracket Cost","Average if applicable","Weightd Bracket Cost net bracketless"]
[{"$f":"VLOOKUP(B44,Inputs!$E$69:$F$129,2,FALSE)","v":32},"CFL_32",null,null,null,4,null,null,null,null,4,{"$f":"IFERROR(C44*C$71,0)","v":0},{"$f":"IFERROR(D44*D$71,0)","v":0},{"$f":"IFERROR(E44*E$71,0)","v":0},{"$f":"IFERROR(F44*F$71,0)","v":374.63414634146346},{"$f":"IFERROR(G44*G$71,0)","v":0},{"$f":"IFERROR(H44*H$71,0)","v":0},{"$f":"IFERROR(I44*I$71,0)","v":0},{"$f":"IFERROR(J44*J$71,0)","v":0},{"$f":"SUM(L44:S44)/K44","v":93.658536585365866},null,{"$f":"T44*$I$76","v":72.549434072166193}]
[{"$f":"VLOOKUP(B45,Inputs!$E$69:$F$129,2,FALSE)","v":42},"CFL_42",1,null,39,972,12,1,12,2,1039,{"$f":"IFERROR(C45*C$71,0)","v":433.17073170731709},0,5402.9268292682937,91036.097560975628,1978.5365853658541,56.585365853658544,596.72195121951222,95.609756097560989,{"$f":"SUM(L45:S45)/K45","v":95.861067161201007},{"$f":"SUM(L44:S45)/SUM(K44:K45)","v":95.852620255828668},{"$f":"T45*$I$76","v":74.255550275015864}]
[{"$f":"VLOOKUP(B46,Inputs!$E$69:$F$129,2,FALSE)","v":20},"FL_1X20",null,null,null,null,1,null,null,null,1,0,0,0,0,164.87804878048783,0,0,0,{"$f":"SUM(L46:S46)/K46","v":164.87804878048783},null,127.7172328978759]
[{"$f":"VLOOKUP(B47,Inputs!$E$69:$F$129,2,FALSE)","v":40},"FL_1X40",null,null,1,null,null,null,null,null,1,0,0,138.53658536585368,0,0,0,0,0,138.53658536585368,null,107.31270456507917]
[{"$f":"VLOOKUP(B48,Inputs!$E$69:$F$129,2,FALSE)","v":48},"FL_2X24",null,null,null,1,null,null,null,null,1,0,0,0,93.658536585365866,0,0,0,0,93.658536585365866,{"$f":"SUM(L46:S48)/SUM(K46:K48)","v":132.35772357723582},72.549434072166193]
[{"$f":"VLOOKUP(B49,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_E",null,null,2,1,null,null,null,null,3,0,0,277.07317073170736,93.658536585365866,0,0,0,0,123.57723577235775,null,95.724947734108184]
[{"$f":"VLOOKUP(B50,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_T",null,null,7,13,11,null,null,4,35,0,0,969.75609756097583,1217.5609756097563,1813.6585365853662,0,0,191.21951219512198,119.77700348432057,{"$f":"SUM(L49:S50)/SUM(K49:K50)","v":120.07702182284982},92.781225657172058]
[{"$f":"VLOOKUP(B51,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_E",2,null,3,1,null,null,null,null,6,866.34146341463418,0,415.60975609756105,93.658536585365866,0,0,0,0,229.26829268292684,null,177.59496882249016]
[{"$f":"VLOOKUP(B52,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_T",91,6,32,124,100,2,4,1,360,39418.536585365859,2031.2195121951222,4433.1707317073178,11613.658536585368,16487.804878048784,113.17073170731709,198.90731707317073,47.804878048780495,206.5118699186992,null,159.96747160501133]
[{"$f":"VLOOKUP(B53,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_TDA",null,null,1,null,null,null,null,null,1,0,0,138.53658536585368,0,0,0,0,0,138.53658536585368,{"$f":"SUM(L51:S53)/SUM(K51:K53)","v":206.69869076892408},107.31270456507917]
[{"$f":"VLOOKUP(B54,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_E",3,null,1,null,2,null,null,null,6,1299.5121951219512,0,138.53658536585368,0,329.75609756097566,0,0,0,294.63414634146341,null,228.22842801868944]
[{"$f":"VLOOKUP(B55,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_T",118,6,22,55,77,1,null,2,281,51114.14634146342,2031.2195121951222,3047.8048780487811,5151.2195121951227,12695.609756097563,56.585365853658544,0,95.609756097560989,264.02916413505778,null,204.52130830686622]
[{"$f":"VLOOKUP(B56,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_TDA",2,null,null,1,null,null,null,null,3,866.34146341463418,0,0,93.658536585365866,0,0,0,0,320,{"$f":"SUM(L54:S56)/SUM(K54:K56)","v":265.24137931034488},247.87723307990115]
[{"$f":"VLOOKUP(B57,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_T",7,null,2,2,6,5,4,2,28,3032.1951219512198,0,277.07317073170736,187.31707317073173,989.26829268292704,282.92682926829275,198.90731707317073,95.609756097560989,180.83205574912895,null,140.07546759763912]
[{"$f":"VLOOKUP(B58,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_TDA",null,2,null,null,null,null,null,null,2,0,677.07317073170736,0,0,0,0,0,0,338.53658536585368,{"$f":"SUM(L57:S58)/SUM(K57:K58)","v":191.3456910569106},262.23597524001735]
[{"$f":"VLOOKUP(B59,Inputs!$E$69:$F$129,2,FALSE)","v":70},"HPS_70_E",null,null,1,1,null,null,null,null,2,0,0,138.53658536585368,93.658536585365866,0,0,0,0,116.09756097560978,{"$f":"SUM(L59:S59)/SUM(K59)","v":116.09756097560978},89.93106931862269]
[{"$f":"VLOOKUP(B60,Inputs!$E$69:$F$129,2,FALSE)","v":60},"INC_60",null,null,null,5,null,null,1,null,6,0,0,0,468.29268292682934,0,0,49.726829268292683,0,86.336585365853679,{"$f":"SUM(L60:S60)/SUM(K60)","v":86.336585365853679},66.877730918920292]
[{"$f":"VLOOKUP(B61,Inputs!$E$69:$F$129,2,FALSE)","v":18},"LED_18",null,null,502,3385,41,2,82,1,4013,0,0,69545.365853658543,317034.14634146343,6760.0000000000009,113.17073170731709,4077.6,47.804878048780495,99.072536208541749,null,76.743206717442646]
[{"$f":"A61","v":18},"LED_18_1",null,null,null,5,null,null,null,null,5,0,0,0,468.29268292682934,0,0,0,0,{"$f":"SUM(L62:S62)/K62","v":93.658536585365866},{"$f":"SUM(L61:S62)/SUM(K61:K62)","v":99.065799026332712},72.549434072166193]
[{"$f":"VLOOKUP(B63,Inputs!$E$69:$F$129,2,FALSE)","v":25},"LED_25",null,null,10,14,2,null,null,null,26,0,0,1385.3658536585367,1311.2195121951222,329.75609756097566,0,0,0,116.39774859287057,{"$f":"SUM(L63:S63)/SUM(K63)","v":116.39774859287057},90.163599556033475]
[{"$f":"VLOOKUP(B64,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_E",5,2,4,6,2,null,1,null,20,2165.8536585365855,677.07317073170736,554.14634146341473,561.95121951219517,329.75609756097566,0,49.726829268292683,0,216.92536585365855,null,168.0339358520317]
[{"$f":"VLOOKUP(B65,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_T",1,null,null,2,null,null,null,null,3,433.17073170731709,0,0,187.31707317073173,0,0,0,0,206.82926829268294,{"$f":"SUM(L64:S65)/SUM(K64:K65)","v":215.60848356309651},160.21333357603368]
[{"$f":"VLOOKUP(B66,Inputs!$E$69:$F$129,2,FALSE)","v":400},"MV_400_E",4,3,3,1,3,1,null,null,15,1732.6829268292684,1015.6097560975611,415.60975609756105,93.658536585365866,494.63414634146352,56.585365853658544,0,0,253.91869918699186,null,196.68957681787276]
[{"$f":"VLOOKUP(B67,Inputs!$E$69:$F$129,2,FALSE)","v":50},"MV_50_E",null,null,null,8,null,null,null,null,8,0,0,0,749.26829268292693,0,0,0,0,93.658536585365866,null,72.549434072166193]
[{"$f":"VLOOKUP(B68,Inputs!$E$69:$F$129,2,FALSE)","v":80},"MV_80_E",4,null,277,4146,61,12,16,4,4520,{"$f":"IFERROR(C68*C$71,0)","v":1732.6829268292684},0,38374.634146341472,388308.29268292687,10057.560975609758,679.02439024390253,795.62926829268292,191.21951219512198,97.375894668681212,null,75.428960434851859]
[null,"Grand Total",238,19,907,8747,318,24,120,16,10389,{"$f":"IFERROR(C69*C$71,0)","v":103094.63414634147},6432.1951219512202,125652.68292682929,819231.21951219521,52431.21951219513,1358.0487804878051,5967.2195121951218,764.87804878048792,{"$f":"SUM(L69:S69)/K69","v":107.31851935325591}]
[]
[null,"Unit Cost  (2016-17 dollars)",{"$f":"C72/(1+'Master Data'!$I$58)","v":433.17073170731709},{"$f":"D72/(1+'Master Data'!$I$58)","v":338.53658536585368},{"$f":"E72/(1+'Master Data'!$I$58)","v":138.53658536585368},{"$f":"F72/(1+'Master Data'!$I$58)","v":93.658536585365866},{"$f":"G72/(1+'Master Data'!$I$58)","v":164.87804878048783},{"$f":"H72/(1+'Master Data'!$I$58)","v":56.585365853658544},{"$f":"I72/(1+'Master Data'!$I$58)","v":49.726829268292683},{"$f":"J72/(1+'Master Data'!$I$58)","v":47.804878048780495}]
[null,"Unit Cost  (2017-18 dollars)",444,347,142,96,169,58,50.97,49]
["If no direct data use average of light type"]
["Annomily overrides","Weighted for lights without Brackets",null,null,null,null,null,null,"No all lights have a bracket therefore the average cost per bracket needs to be lowered to not over recover"]
["FL_1X20",{"$f":"$U$48*$I$76","v":102.52645717837378},null,null,null,null,null,null,null,{"$f":"Volumes!C80","v":42878},"Total Public Lights 2015/16"]
["FL_1X40",{"$f":"$U$48*$I$76","v":102.52645717837378},null,null,null,null,null,null,{"$f":"J76/$J$78","v":0.77461635337469104},{"$f":"J75-J77","v":33214},"Total Brackets (2915/16 Asset Management Plan)"]
["FL_2X20",102.52645717837378,null,null,null,null,null,null,{"$f":"J77/$J$78","v":0.22538364662530902},{"$f":"J75-K90","v":9664},"Total public poles for private lights (bracketless)"]
["FL_2X24",102.52645717837378,null,null,null,null,null,null,{"$f":"SUM(I76:I77)","v":1},{"$f":"SUM(J76:J77)","v":42878},"Total"]
["FL_2X40",102.52645717837378,null,null,null,null,null,null,null,{"$f":"J78=J75","v":true}]
["FL_3X40",102.52645717837378,null,null,null,null,null,null,null,"AS per the management plan"]
["FL_4X20",102.52645717837378,null,null,null,null,null,null,null,"Bracket type","Number Installed"]
["FL_4X40",102.52645717837378,null,null,null,null,null,null,null,"Type 1 (uplift 4.3m)",761]
["HPS_100_E",{"$f":"$U$50*$I$76","v":93.013624768509118},null,null,null,null,null,null,null,"Type 2  (uplift 2.8m)",61]
["HPS_100_T",{"$f":"$U$50*$I$76","v":93.013624768509118},null,null,null,null,null,null,null,"Type 3 (2m)",2900]
["HPS_150_E",{"$f":"$U$53*$I$76","v":160.11218609074689},null,null,null,null,null,null,null,"Type 4 (1.5m)",27964]
["HPS_150_T",{"$f":"$U$53*$I$76","v":160.11218609074689},null,null,null,null,null,null,null,"Type 5 (3m)",1017]
["HPS_150_TSI",{"$f":"$U$53*$I$76","v":160.11218609074689},null,null,null,null,null,null,null,"Type A (0.3m) (Vert. Mtd 25 NB)",77]
["HPS_150_TDA",{"$f":"$U$53*$I$76","v":160.11218609074689},null,null,null,null,null,null,null,"Type B (0.3m) (Horiz. Mtd 25 NB)",384]
["HPS_250_E",{"$f":"$U$56*$I$76","v":205.46031000545258},null,null,null,null,null,null,null,"Type C (0.3m) (Horiz. Mtd 32 NB)",51]
["HPS_250_T",{"$f":"$U$56*$I$76","v":205.46031000545258},null,null,null,null,null,null,null,"Total",33214]
["HPS_250_TDA",{"$f":"$U$56*$I$76","v":205.46031000545258}]
["HPS_250_FL",{"$f":"$U$56*$I$76","v":205.46031000545258}]
["HPS_250_TSI",{"$f":"$U$56*$I$76","v":205.46031000545258}]
["HPS_400_T",{"$f":"$U$58*$I$76","v":148.21950144046431}]
["HPS_400_FL",{"$f":"$U$58*$I$76","v":148.21950144046431}]
["HPS_400_TDA",{"$f":"$U$58*$I$76","v":148.21950144046431}]
["HPS_2X400_T","NA"]
["HPS_70_E",{"$f":"$U$59*$I$76","v":89.93106931862269}]
["HPS_70_T",{"$f":"$U$59*$I$76","v":89.93106931862269}]
["INC_100",{"$f":"$U$60*$I$76","v":66.877730918920292}]
["INC_60",{"$f":"$U$60*$I$76","v":66.877730918920292}]
["LED_18",{"$f":"$U$62*$I$76","v":76.737987985927859}]
["LED_25",{"$f":"$U$62*$I$76","v":76.737987985927859}]
["LED_30",{"$f":"$U$62*$I$76","v":76.737987985927859}]
["LED_88",{"$f":"$U$62*$I$76","v":76.737987985927859}]
["CFL_24x2",{"$f":"$U$45*$I$76","v":74.249007163979044}]
["MV_250_E",{"$f":"$U$65*$I$76","v":167.01385729429282}]
["MV_250_T",{"$f":"$U$65*$I$76","v":167.01385729429282}]
["MV_125_E",{"$f":"$U$65*$I$76","v":167.01385729429282}]
["MH_70_E",{"$f":"$U$50*$I$76","v":93.013624768509118}]
["MH_100_E",{"$f":"$U$50*$I$76","v":93.013624768509118}]
["MH_150_E",{"$f":"$U$53*$I$76","v":160.11218609074689}]
["MH_250_T",{"$f":"$U$56*$I$76","v":205.46031000545258}]
["MH_400_T",{"$f":"$U$58*$I$76","v":148.21950144046431}]

{"sheet":"Bracket Data","index":25,"n_rows":24539,"n_cols":84,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Received from the metering team Leader, Team Leader. These are the current lighting/bracket combinations of what has been replaced to help align what weighting of capex to alloate"]
[]
[]
["ServiceOrderId","NMI","SOType","SOSubType","SOrderStatus","SORequestInstructions","Number","Street","StreetType","Locality","PostCode","Suburb","CreatedOn","TVDCommentsfromField","TVDRequestItemID","TVDRequestAssetID","TVDRequestPoleTagNum","TVDRequestPoleNum","ReqAssetID","ReqControlGear","ReqFuseMake","ReqOutreachArmType","TVDRequestFixtureID","ReqUMSPhase","ReqAccessRequirements","ReqManufactureYear","ReqSwitchLocation","ReqLastFaultType","ReqContractType","ReqCommFibrePilot","TVDRequestSupportType","TVDRequestSwitchMethod","ReqAdditionalDetails","ReqTrafficControl","ReqMissingPoleTag","ReqRepirInDaylight","ReqPrivateProperty","ReqOffPole","TVDRequestLumID","TVDRequestLampMake","ReqPoleOwner","ReqPoleHeight","ReqPoleType","ReqPoleMaterial","####","TVDResponseItemID","TVDResponseAssetID","TVDResponsePoleTagNum","TVDResponsePoleNumber","AssetID","ControlGear","FuseMake","OutreachArmType","TVDResponseFixtureID","UMSPhase","AccessRequirements","ManufactureYear","SwitchLocation","FaultType","ContractType","CommFibrePilot","TVDResponseSupportType","TVDResponseSwitchMethod","TongTestAmps","AdditionalInformation","RequireTrafficControl","MissingPoleTag","RepairInDaylight","PrivateProperty","OffPole","TVDResponseLumID","TVDResponseLampMake","PoleOwner","PoleHeight","PoleType","PoleMaterial","GeneralMaintenance","DiffuserCleaned","RemovedUMSItem","InstalledChangedSwitch","InstalledChangedLuminarire","InstalledChangedLamp","InstalledChangedFuse","InstalledChangedControlGear"]
[5000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_50_E"]
[5002166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","CFL_42"]
[5002175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5002232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_250_E"]
[5002241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_400_T"]
[5002265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5002270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5002275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TA","MV_80_E"]
[5002284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_100_T"]
[5002357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5002360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5002361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_100_T"]
[5002364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_100_T"]
[5002365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC","HPS_100_T"]
[5002366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC","HPS_100_T"]
[5002367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","HPS_150_T"]
[5002379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_E"]
[5002380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_TSI"]
[5002381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R2","HPS_150_T"]
[5002383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_E"]
[5002385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","HPS_150_T"]
[5002424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5002425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_250_T"]
[5002426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_100_T"]
[5002456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_150_T"]
[5002472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_400_T"]
[5002473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5002477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","CFL_42"]
[5002478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","CFL_42"]
[5002479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_400_T"]
[5002494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_400_T"]
[5002495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5002496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_400_T"]
[5002498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_250_T"]
[5002499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_250_T"]
[5002550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5002560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5002603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_E"]
[5002629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5002687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5002696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5003227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5015878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5016003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5016088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5016138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5016171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_T"]
[5016220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5016253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5020628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5020768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5020801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5020888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5020928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5020983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5021023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5023042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5023419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5023478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5023836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5023876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5025565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MH_250_T"]
[5025673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5026013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5027066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5027159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5027327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5027385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5028690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5028750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5028797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5028862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_E"]
[5033853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5033912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5034245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5034282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5034332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5034365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5034416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5034502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5034620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5034704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5034794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","MV_400_E"]
[5034853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5034964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5035081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5035574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5035670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5035719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5036188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5036451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5036579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_T"]
[5036751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5036784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5038018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5042171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5045532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5045592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5045830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5046007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5046088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5059790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5059840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5059875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5059905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5059956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_150_T"]
[5060043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5060184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5060214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5060248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5060379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5069878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5069963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5070060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5070629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5070916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5071103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5071229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5071262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5072297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5072376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5072495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5072545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5072897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5073316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB","MV_80_E"]
[5073339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5073397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5073430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5073522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_150_T"]
[5073723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5073791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5073829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5074008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5074079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5074244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5074356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_150_T"]
[5074470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5074573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5074606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5074656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5074673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5075892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5075942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5076025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_T"]
[5076139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5076532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5076736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5077029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5084233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5084288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5084344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5084377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5084410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5087536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5087650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5088124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5113951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5114004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5114032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5114081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5115876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_100_T"]
[5115964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5116214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5119156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5119326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5119412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5119596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5119614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5122110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5122520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB","LED_18"]
[5122764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5123090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","LED_18"]
[5127985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","LED_18"]
[5128485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5132816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5132906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5132925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5132988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5133216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5133542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5133716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5133904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5133951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5134043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5134511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5134540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5137538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5137622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5137801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5137834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5137883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5137912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","HPS_400_T"]
[5138173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5138225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_150_T"]
[5138274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5138406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5144969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5145075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5145124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5145238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5158986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5159062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5171158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5006812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5010599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5012804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5013419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_150_T"]
[5017768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5022229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANGER_BROWN","T4"]
[5024774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5026943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5029602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5032518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5035253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_400_T"]
[5039206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5039366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5040904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5042112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_E"]
[5043527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5047747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5048532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5049407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5050124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MV_80_E"]
[5050990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5052045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5053685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5054791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_250_E"]
[5055288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5057879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5062045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5063979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5064904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5065309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","CFL_42"]
[5066609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5067998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5069335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5075323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5077613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5080225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5083431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5086505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5092553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5092660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5097241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5102909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5105718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5109890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_50_E"]
[5111031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","CFL_42"]
[5117727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5123141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5124532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5126682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5131168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5132136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5136394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5142740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5144774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5145918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_250_T"]
[5148238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5148445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5151246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_250_E"]
[5151303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5151899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5152996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5154392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5155449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5156401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5157203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5157295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5160218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5161770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_250_E"]
[5163094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5163408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5163747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5164697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_T"]
[5167320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5168169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5169048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5170202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5173577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_50_E"]
[5176865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5176871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5176919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5177112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5177116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5177172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5177236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5177237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5177368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5177412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_TDA"]
[5177572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18_1"]
[5177592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MH_250_T"]
[5177708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2","MV_250_E"]
[5177734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TA","HPS_400_T"]
[5177767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5177785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5177808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5177931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5178044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5178393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_30"]
[5178501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5178508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5178580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_100_T"]
[5178581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5178599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","CFL_42"]
[5178729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5178767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5178865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5178915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5179083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5179154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5179207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5179696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5179752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5180253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5180299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5180313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5180317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5180352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5180433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5180469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5180501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_125_E"]
[5180537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5180538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5180653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5180753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5181420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5181425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5181473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5181741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5181773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5181804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5182568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5182929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5183380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5183422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_25"]
[5183479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5183530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5183555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5183707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5183883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5183885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5184029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MV_50_E"]
[5184347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_100_T"]
[5184424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]